Beurs gesloten -
London S.E.
17:35:05 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.655
GBX
|
+0,27%
|
|
-0,33%
|
-10,83%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.295
|
13.408
|
15.053
|
18.502
|
19.349
|
17.989
|
-
|
-
|
Bedrijfswaarde
1 |
21.680
|
23.874
|
23.952
|
27.100
|
28.244
|
27.469
|
29.262
|
31.856
|
K/w-verhouding
|
8,61
x
|
-229
x
|
6,67
x
|
6,1
x
|
-158
x
|
10,7
x
|
10,2
x
|
10,1
x
|
Dividendrendement
|
8,21%
|
6,13%
|
5,57%
|
4,9%
|
5,36%
|
3,63%
|
3,9%
|
4,17%
|
Marktkapitalisatie/omzet
|
0,41
x
|
1,97
x
|
2,21
x
|
2,15
x
|
1,55
x
|
1,58
x
|
1,56
x
|
1,6
x
|
Bedrijfswaarde/omzet
|
0,72
x
|
3,51
x
|
3,51
x
|
3,15
x
|
2,26
x
|
2,42
x
|
2,54
x
|
2,84
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
10,5
x
|
10,7
x
|
12
x
|
8,35
x
|
8,32
x
|
8,15
x
|
8,32
x
|
Bedrijfswaarde/FCF
|
-436
x
|
267
x
|
28,8
x
|
157
x
|
-87,7
x
|
-181
x
|
-74,7
x
|
-27
x
|
FCF Yield
|
-0,23%
|
0,37%
|
3,47%
|
0,64%
|
-1,14%
|
-0,55%
|
-1,34%
|
-3,7%
|
Price to Book
|
2,11
x
|
2,78
x
|
2,27
x
|
2,04
x
|
2,26
x
|
1,69
x
|
1,54
x
|
1,37
x
|
Aantal aandelen (in duizenden)
|
1.035.782
|
1.027.415
|
1.034.601
|
1.058.168
|
1.073.181
|
1.086.945
|
-
|
-
|
Referentieprijs
2 |
11,87
|
13,05
|
14,55
|
17,48
|
18,03
|
16,55
|
16,55
|
16,55
|
Datum van publicatie
|
22-05-19
|
17-06-20
|
26-05-21
|
25-05-22
|
24-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
29.951
|
6.801
|
6.826
|
8.608
|
12.491
|
11.361
|
11.528
|
11.214
|
EBITDA
1 |
2.009
|
2.281
|
2.230
|
2.257
|
3.382
|
3.300
|
3.591
|
3.828
|
Bedrijfsresultaat (EBIT)
1 |
1.227
|
1.488
|
1.506
|
1.537
|
2.529
|
2.430
|
2.640
|
2.795
|
Operationele Marge
|
4,1%
|
21,89%
|
22,07%
|
17,85%
|
20,25%
|
21,39%
|
22,9%
|
24,93%
|
Resultaat voor belastingen (EBT)
1 |
1.406
|
587,6
|
2.516
|
3.482
|
-205,6
|
2.089
|
2.255
|
2.323
|
Nettowinst (verlies)
1 |
1.409
|
-59
|
2.276
|
3.031
|
-123
|
1.663
|
1.768
|
1.803
|
Nettomarge
|
4,7%
|
-0,87%
|
33,34%
|
35,22%
|
-0,98%
|
14,64%
|
15,34%
|
16,08%
|
WPA
2 |
1,379
|
-0,0570
|
2,183
|
2,868
|
-0,1140
|
1,548
|
1,624
|
1,647
|
Free Cash Flow
1 |
-49,7
|
89,3
|
832,2
|
172,1
|
-322,1
|
-151,5
|
-391,5
|
-1.179
|
FCF-marge
|
-0,17%
|
1,31%
|
12,19%
|
2%
|
-2,58%
|
-1,33%
|
-3,4%
|
-10,51%
|
Kasstroomconversie (ebitda)
|
-
|
3,91%
|
37,32%
|
7,62%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
36,56%
|
5,68%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,9750
|
0,8000
|
0,8100
|
0,8570
|
0,9670
|
0,6000
|
0,6449
|
0,6910
|
Datum van publicatie
|
22-05-19
|
17-06-20
|
26-05-21
|
25-05-22
|
24-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2024 S1
|
---|
Omzet
|
-
|
3.748
|
2.816
|
4.010
|
-
|
5.065
|
5.629
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
469,2
|
-
|
418,3
|
1.088
|
376,8
|
-
|
716
|
693,2
|
Operationele Marge
|
-
|
-
|
14,85%
|
27,14%
|
-
|
-
|
12,72%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
829,5
|
1.687
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
699,5
|
1.577
|
-
|
-
|
-392,4
|
-
|
Nettomarge
|
-
|
-
|
24,84%
|
39,32%
|
-
|
-
|
-6,97%
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-0,3640
|
-
|
Dividend per aandeel
2 |
0,2400
|
-
|
0,2440
|
0,5660
|
0,2550
|
-
|
0,2900
|
0,2000
|
Datum van publicatie
|
13-11-19
|
17-06-20
|
18-11-20
|
26-05-21
|
17-11-21
|
25-05-22
|
16-11-22
|
15-11-23
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.386
|
10.466
|
8.899
|
8.598
|
8.894
|
9.480
|
11.273
|
13.867
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,673
x
|
4,588
x
|
3,991
x
|
3,809
x
|
2,63
x
|
2,872
x
|
3,139
x
|
3,623
x
|
Free Cash Flow
1 |
-49,7
|
89,3
|
832
|
172
|
-322
|
-152
|
-391
|
-1.179
|
ROE (netto-inkomsten/eigen vermogen)
|
25,5%
|
17,2%
|
15,7%
|
12,7%
|
21,5%
|
17,4%
|
16,7%
|
14,8%
|
ROA (netto-inkomsten/totale activa)
|
5,8%
|
4,23%
|
4,27%
|
4,25%
|
6,77%
|
6,86%
|
6,85%
|
5,24%
|
Totale activa
1 |
24.279
|
-1.394
|
53.278
|
71.330
|
-1.816
|
24.252
|
25.804
|
34.383
|
Nettoactief per aandeel
2 |
5,620
|
4,700
|
6,410
|
8,550
|
7,980
|
9,770
|
10,80
|
12,10
|
Cashflow per aandeel
2 |
1,150
|
1,260
|
1,740
|
1,540
|
1,390
|
2,510
|
2,590
|
2,560
|
Capex
1 |
1.509
|
1.211
|
1.177
|
1.456
|
1.816
|
2.566
|
3.749
|
4.723
|
Capex/omzet
|
5,04%
|
17,81%
|
17,25%
|
16,91%
|
14,54%
|
22,58%
|
32,52%
|
42,12%
|
Datum van publicatie
|
22-05-19
|
17-06-20
|
26-05-21
|
25-05-22
|
24-05-23
|
-
|
-
|
-
|
Laatste slotkoers
16,55
GBP Gemiddelde koersdoel
20,63
GBP Spread / Gemiddelde doel +24,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,83% | 22,41 mld. | | +8,64% | 136 mld. | | +4,41% | 80,06 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. |
Elektriciteitsbedrijven - Andere
|