Toevoegen aan een lijst
|
Geschatte realtime
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 35,08 EUR | +0,07% |
|
-0,51% | +21,57% |
| 14:40 | RWE overweegt afsplitsing van Amprion-aandelen naar dochteronderneming, meldt Handelsblatt | RE |
| 17/06 | Hoe Duitsland LNG-importterminals bouwt | RE |
Voorlopige winst- en verliesrekening: RWE AG
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 13.688 | 24.526 | 38.366 | 28.566 | 24.224 | 24.148 | 24.879 | 26.305 |
| Variatie | - | 79,18% | 56,43% | -25,54% | -15,2% | -0,32% | 3,03% | 5,73% |
| EBITDA 1 | 3.235 | 3.650 | 6.310 | 8.378 | 5.680 | 4.878 | 5.500 | 6.480 |
| Variatie | - | 12,83% | 72,88% | 32,77% | -32,2% | -14,12% | 12,76% | 17,82% |
| Bedrijfsresultaat (EBIT) 1 | 1.771 | 2.185 | 4.568 | 6.349 | 3.561 | 2.675 | 3.061 | 3.672 |
| Variatie | - | 23,38% | 109,06% | 38,99% | -43,91% | -24,89% | 14,45% | 19,96% |
| Betaalde rente 1 | - | -13 | 827 | -476 | -466 | -538,1 | -664,9 | -743 |
| Resultaat voor belastingen (EBT) 1 | 1.196 | 1.522 | 715 | 4.006 | 6.343 | 2.365 | 2.530 | 3.046 |
| Variatie | - | 27,26% | -53,02% | 460,28% | 58,34% | -62,72% | 7,01% | 20,36% |
| Nettowinst (verlies) 1 | 995 | 721 | 2.717 | 1.450 | 5.135 | 1.619 | 1.707 | 2.025 |
| Variatie | - | -27,54% | 276,84% | -46,63% | 254,14% | -68,47% | 5,44% | 18,64% |
| Datum van publicatie | 16-03-21 | 15-03-22 | 21-03-23 | 14-03-24 | 20-03-25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Balansprognose: RWE AG
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | -3.795 | 3.929 | 547 | 2.387 | 3.898 | 10.618 | 15.196 | 16.698 |
| Variatie | - | 203,53% | -86,08% | 336,38% | 63,3% | 172,4% | 43,12% | 9,88% |
| Datum van publicatie | 16-03-21 | 15-03-22 | 21-03-23 | 14-03-24 | 20-03-25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte kasstroom: RWE AG
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 3.358 | 3.769 | 4.484 | 9.979 | 11.240 | 6.944 | 6.168 | 5.691 |
| Variatie | - | 12,24% | 18,97% | 122,55% | 12,64% | -38,22% | -11,19% | -7,72% |
| Vrije kasstroom (FCF) 1 | 817 | 3.505 | -2.078 | -5.744 | -4.620 | -2.962 | 350,5 | 185 |
| Variatie | - | 329,01% | -159,29% | -176,42% | 19,57% | 35,89% | 111,83% | -47,22% |
| Datum van publicatie | 16-03-21 | 15-03-22 | 21-03-23 | 14-03-24 | 20-03-25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: RWE AG
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 23,63% | 14,88% | 16,45% | 29,33% | 23,45% | 20,2% | 22,11% | 24,64% |
| EBIT-marge (%) | 12,94% | 8,91% | 11,91% | 22,23% | 14,7% | 11,08% | 12,3% | 13,96% |
| EBT-marge (%) | 8,74% | 6,21% | 1,86% | 14,02% | 26,18% | 9,79% | 10,17% | 11,58% |
| Nettomarge (%) | 7,27% | 2,94% | 7,08% | 5,08% | 21,2% | 6,71% | 6,86% | 7,7% |
| FCF-marge (%) | 5,97% | 14,29% | -5,42% | -20,11% | -19,07% | -12,27% | 1,41% | 0,7% |
| Vrije kasstroom/nettoresultaat (%) | 82,11% | 486,13% | -76,48% | -396,14% | -89,97% | -182,93% | 20,53% | 9,13% |
Winstgevendheid | ||||||||
| ROA | 2,78% | 1,54% | 2,3% | 3,7% | 2,27% | 1,5% | 1,69% | 1,91% |
| ROE | 4,7% | 9,75% | 15,09% | 15,34% | 8,67% | 4,84% | 5,4% | 6,29% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | - | 1,08x | 0,09x | 0,28x | 0,69x | 2,18x | 2,76x | 2,58x |
| Schuld/vrije kasstroom | - | 1,12x | -0,26x | -0,42x | -0,84x | -3,58x | 43,35x | 90,26x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 24,53% | 15,37% | 11,69% | 34,93% | 46,4% | 28,76% | 24,79% | 21,64% |
| CAPEX / EBITDA (%) | 103,8% | 103,26% | 71,06% | 119,11% | 197,89% | 142,37% | 112,13% | 87,82% |
| CAPEX / FCF (%) | 411,02% | 107,53% | -215,78% | -173,73% | -243,29% | -234,45% | 1.759,65% | 3.076,31% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 1,28 | 10,76 | 3,481 | 5,693 | 8,903 | 6,667 | 6,881 | 6,826 |
| Variatie | - | 740,38% | -67,64% | 63,57% | 56,38% | -25,11% | 3,21% | -0,81% |
| Dividend per aandeel 1 | 0,85 | 0,9 | 0,9 | 1 | 1,1 | 1,185 | 1,269 | 1,359 |
| Variatie | - | 5,88% | 0% | 11,11% | 10% | 7,71% | 7,14% | 7,09% |
| Nettoactief per aandeel 1 | 25,41 | 22,56 | 39,89 | 42,44 | 42,43 | 44,92 | 46,81 | 48,17 |
| Variatie | - | -11,23% | 76,84% | 6,39% | -0,02% | 5,87% | 4,21% | 2,9% |
| WPA 1 | 1,56 | 1,07 | 3,93 | 1,95 | 6,91 | 2,239 | 2,431 | 2,91 |
| Variatie | - | -31,41% | 267,29% | -50,38% | 254,36% | -67,6% | 8,57% | 19,71% |
| Aantal aandelen (in duizend) | 675.900 | 675.928 | 676.216 | 743.419 | 738.847 | 729.638 | 729.638 | 729.638 |
| Datum van publicatie | 16-03-21 | 15-03-22 | 21-03-23 | 14-03-24 | 20-03-25 | - | - | - |
1EUR
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 15,7x | 14,4x |
| PBR-ratio | 0,78x | 0,75x |
| EV/omzet | 1,5x | 1,64x |
| Dividendrendement | 3,38% | 3,62% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
18
Laatste slotkoers
35,06EUR
Gemiddelde koersdoel
42,35EUR
Spread / Gemiddelde doel
+20,79%
Winst van het jaar - Afwijkingspercentage
Kies jouw editie
Alle financiële informatie op nationaal niveau
