Beurs gesloten -
Nyse
22:01:39 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
73,21
USD
|
-1,56%
|
|
+1,47%
|
+4,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
66.804
|
64.885
|
72.681
|
77.671
|
76.474
|
80.065
|
-
|
-
|
Bedrijfswaarde
1 |
111.671
|
113.009
|
124.600
|
77.671
|
137.726
|
145.283
|
147.916
|
149.445
|
K/w-verhouding
|
14,1
x
|
20,8
x
|
30,3
x
|
21,8
x
|
19,3
x
|
18,3
x
|
17,1
x
|
16,2
x
|
Dividendrendement
|
3,86%
|
4,13%
|
3,82%
|
-
|
-
|
3,91%
|
4,05%
|
4,19%
|
Marktkapitalisatie/omzet
|
3,12
x
|
3,18
x
|
3,14
x
|
2,65
x
|
3,03
x
|
2,97
x
|
2,83
x
|
2,74
x
|
Bedrijfswaarde/omzet
|
5,21
x
|
5,55
x
|
5,39
x
|
2,65
x
|
5,45
x
|
5,39
x
|
5,22
x
|
5,12
x
|
Bedrijfswaarde/EBITDA
|
13,7
x
|
12,7
x
|
13,7
x
|
8,37
x
|
13,3
x
|
12,5
x
|
11,8
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
-62,9
x
|
-152
x
|
-116
x
|
-
|
-89,3
x
|
215
x
|
135
x
|
150
x
|
FCF Yield
|
-1,59%
|
-0,66%
|
-0,86%
|
-
|
-1,12%
|
0,47%
|
0,74%
|
0,67%
|
Price to Book
|
2,44
x
|
2,32
x
|
2,61
x
|
-
|
2,43
x
|
2,44
x
|
2,32
x
|
2,2
x
|
Aantal aandelen (in duizenden)
|
1.048.734
|
1.056.242
|
1.059.804
|
1.087.673
|
1.090.619
|
1.093.633
|
-
|
-
|
Referentieprijs
2 |
63,70
|
61,43
|
68,58
|
71,41
|
70,12
|
73,21
|
73,21
|
73,21
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.419
|
20.375
|
23.113
|
29.279
|
25.253
|
26.966
|
28.316
|
29.186
|
EBITDA
1 |
8.178
|
8.889
|
9.123
|
9.284
|
10.351
|
11.593
|
12.483
|
13.186
|
Bedrijfsresultaat (EBIT)
1 |
5.140
|
5.371
|
5.558
|
5.621
|
5.826
|
6.826
|
7.590
|
8.092
|
Operationele Marge
|
24%
|
26,36%
|
24,05%
|
19,2%
|
23,07%
|
25,31%
|
26,81%
|
27,73%
|
Resultaat voor belastingen (EBT)
1 |
6.542
|
3.496
|
2.042
|
4.223
|
4.345
|
5.185
|
5.669
|
6.109
|
Nettowinst (verlies)
1 |
4.739
|
3.119
|
2.393
|
3.524
|
3.976
|
4.389
|
4.756
|
5.069
|
Nettomarge
|
22,13%
|
15,31%
|
10,35%
|
12,04%
|
15,74%
|
16,28%
|
16,8%
|
17,37%
|
WPA
2 |
4,530
|
2,950
|
2,260
|
3,280
|
3,640
|
3,990
|
4,277
|
4,524
|
Free Cash Flow
1 |
-1.774
|
-745
|
-1.071
|
-
|
-1.542
|
676
|
1.094
|
997,8
|
FCF-marge
|
-8,28%
|
-3,66%
|
-4,63%
|
-
|
-6,11%
|
2,51%
|
3,87%
|
3,42%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
5,83%
|
8,77%
|
7,57%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
15,4%
|
23,01%
|
19,68%
|
Dividend per aandeel
2 |
2,460
|
2,540
|
2,620
|
-
|
-
|
2,864
|
2,963
|
3,067
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
6.238
|
5.767
|
6.648
|
7.206
|
8.378
|
7.047
|
6.480
|
5.748
|
6.980
|
6.045
|
6.713
|
5.974
|
7.378
|
6.210
|
-
|
EBITDA
1 |
2.465
|
1.434
|
2.277
|
2.568
|
3.115
|
1.324
|
2.329
|
2.402
|
3.253
|
2.367
|
2.774
|
2.747
|
3.442
|
2.713
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.569
|
527
|
1.384
|
1.655
|
2.193
|
389
|
1.218
|
1.290
|
2.110
|
1.207
|
1.575
|
1.505
|
2.289
|
1.443
|
-
|
Operationele Marge
|
25,15%
|
9,14%
|
20,82%
|
22,97%
|
26,18%
|
5,52%
|
18,8%
|
22,44%
|
30,23%
|
19,97%
|
23,47%
|
25,19%
|
31,03%
|
23,24%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.482
|
-
|
1.164
|
1.393
|
1.901
|
-234
|
896
|
921
|
1.729
|
800
|
1.188
|
1.190
|
1.899
|
973,6
|
-
|
Nettowinst (verlies)
1 |
1.101
|
-215
|
1.032
|
1.107
|
1.472
|
-87
|
862
|
838
|
1.422
|
855
|
992,8
|
994,9
|
1.617
|
828,8
|
-
|
Nettomarge
|
17,65%
|
-3,73%
|
15,52%
|
15,36%
|
17,57%
|
-1,23%
|
13,3%
|
14,58%
|
20,37%
|
14,14%
|
14,79%
|
16,65%
|
21,92%
|
13,35%
|
-
|
WPA
2 |
1,040
|
-0,2000
|
0,9700
|
1,040
|
1,360
|
-0,0800
|
0,7900
|
0,7700
|
1,300
|
0,7800
|
0,9060
|
0,8983
|
1,480
|
0,7155
|
-
|
Dividend per aandeel
2 |
0,6600
|
0,6600
|
0,6600
|
0,6800
|
0,6800
|
-
|
0,6800
|
-
|
-
|
-
|
0,7150
|
0,7183
|
0,7095
|
0,7095
|
0,7350
|
Datum van publicatie
|
04-11-21
|
17-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
16-02-23
|
27-04-23
|
03-08-23
|
02-11-23
|
15-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
44.867
|
48.124
|
51.919
|
-
|
61.252
|
65.218
|
67.851
|
69.380
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,486
x
|
5,414
x
|
5,691
x
|
-
|
5,917
x
|
5,626
x
|
5,436
x
|
5,262
x
|
Free Cash Flow
1 |
-1.774
|
-745
|
-1.071
|
-
|
-1.542
|
676
|
1.095
|
998
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
12,4%
|
13%
|
-
|
12,9%
|
13,3%
|
13,8%
|
14%
|
ROA (netto-inkomsten/totale activa)
|
2,76%
|
2,85%
|
2,89%
|
-
|
2,9%
|
3,08%
|
3,21%
|
3,31%
|
Totale activa
1 |
171.784
|
109.607
|
82.831
|
-
|
137.103
|
142.294
|
148.127
|
152.960
|
Nettoactief per aandeel
2 |
26,10
|
26,50
|
26,30
|
-
|
28,80
|
30,00
|
31,50
|
33,30
|
Cashflow per aandeel
2 |
5,480
|
6,290
|
5,780
|
-
|
6,880
|
8,830
|
-
|
-
|
Capex
1 |
7.555
|
7.441
|
7.240
|
-
|
9.095
|
9.721
|
9.309
|
8.902
|
Capex/omzet
|
35,27%
|
36,52%
|
31,32%
|
-
|
36,02%
|
36,05%
|
32,88%
|
30,5%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
73,21
USD Gemiddelde koersdoel
74,73
USD Spread / Gemiddelde doel +2,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,41% | 80,06 mld. | | +8,64% | 136 mld. | | -2,19% | 77,98 mld. | | +0,69% | 75,38 mld. | | -8,92% | 66,47 mld. | | +61,15% | 59,36 mld. | | +4,97% | 44,9 mld. | | +7,34% | 42,26 mld. | | 0,00% | 41,94 mld. | | +3,96% | 37,31 mld. |
Elektriciteitsbedrijven - Andere
|