Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,38
USD
|
-1,36%
|
|
-1,40%
|
+3,17%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.504
|
6.870
|
8.912
|
6.769
|
4.818
|
5.318
|
-
|
-
|
Bedrijfswaarde
1 |
16.658
|
12.915
|
14.851
|
6.769
|
4.818
|
5.318
|
5.318
|
5.318
|
K/w-verhouding
|
35,7
x
|
13
x
|
6,16
x
|
6,51
x
|
-3,21
x
|
10,4
x
|
9
x
|
8,87
x
|
Dividendrendement
|
2,28%
|
3,97%
|
3,17%
|
4,36%
|
6,39%
|
5,99%
|
6,15%
|
6,11%
|
Marktkapitalisatie/omzet
|
1,43
x
|
1,05
x
|
1,2
x
|
0,67
x
|
0,54
x
|
0,61
x
|
0,58
x
|
0,57
x
|
Bedrijfswaarde/omzet
|
1,43
x
|
1,05
x
|
1,2
x
|
0,67
x
|
0,54
x
|
0,61
x
|
0,58
x
|
0,57
x
|
Bedrijfswaarde/EBITDA
|
9,49
x
|
4,55
x
|
5,46
x
|
4,02
x
|
2,85
x
|
3,17
x
|
3,09
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,3
x
|
1,68
x
|
1,61
x
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
208.960
|
208.321
|
209.097
|
209.381
|
209.479
|
209.551
|
-
|
-
|
Referentieprijs
2 |
50,27
|
32,98
|
42,62
|
32,33
|
23,00
|
25,38
|
25,38
|
25,38
|
Datum van publicatie
|
11-11-19
|
18-11-20
|
18-11-21
|
17-11-22
|
16-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.320
|
6.559
|
7.447
|
10.106
|
8.928
|
8.662
|
9.138
|
9.264
|
EBITDA
1 |
1.106
|
1.510
|
1.631
|
1.682
|
1.689
|
1.680
|
1.720
|
-
|
Bedrijfsresultaat (EBIT)
1 |
658,3
|
1.026
|
1.129
|
1.164
|
1.129
|
1.041
|
1.178
|
1.224
|
Operationele Marge
|
8,99%
|
15,64%
|
15,16%
|
11,52%
|
12,64%
|
12,02%
|
12,9%
|
13,22%
|
Resultaat voor belastingen (EBT)
|
400,5
|
667
|
1.989
|
1.387
|
-1.837
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
256,2
|
532
|
1.467
|
1.073
|
-1.502
|
583
|
702
|
729
|
Nettomarge
|
3,5%
|
8,11%
|
19,7%
|
10,62%
|
-16,82%
|
6,73%
|
7,68%
|
7,87%
|
WPA
2 |
1,410
|
2,540
|
6,920
|
4,970
|
-7,160
|
2,440
|
2,820
|
2,860
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,145
|
1,310
|
1,350
|
1,410
|
1,470
|
1,520
|
1,560
|
1,550
|
Datum van publicatie
|
11-11-19
|
18-11-20
|
18-11-21
|
17-11-22
|
16-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
---|
Omzet
1 |
1.438
|
2.673
|
3.466
|
2.033
|
1.934
|
2.759
|
3.106
|
1.659
|
1.404
|
2.121
|
3.067
|
1.782
|
1.693
|
EBITDA
|
116
|
479
|
757
|
225,7
|
220,3
|
-
|
642
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-11
|
350
|
629
|
95,71
|
89,29
|
414
|
510
|
94,94
|
109,8
|
429,4
|
580
|
96
|
52
|
Operationele Marge
|
-0,76%
|
13,09%
|
18,15%
|
4,71%
|
4,62%
|
15,01%
|
16,42%
|
5,72%
|
7,82%
|
20,24%
|
18,91%
|
5,39%
|
3,07%
|
Resultaat voor belastingen (EBT)
|
727
|
-
|
-
|
-
|
-
|
-
|
164
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
525
|
-97
|
933
|
-7
|
244
|
-954
|
110
|
-789
|
131
|
94
|
482
|
-2
|
-48
|
Nettomarge
|
36,51%
|
-3,63%
|
26,92%
|
-0,34%
|
12,62%
|
-34,58%
|
3,54%
|
-47,56%
|
9,33%
|
4,43%
|
15,72%
|
-0,11%
|
-2,84%
|
WPA
2 |
2,430
|
-0,4600
|
4,320
|
-0,0300
|
1,130
|
-4,540
|
0,5100
|
-3,760
|
0,6100
|
0,4400
|
1,560
|
0,0300
|
0,0200
|
Dividend per aandeel
2 |
0,3450
|
-
|
-
|
-
|
-
|
-
|
0,3600
|
0,3750
|
0,3750
|
0,3750
|
0,3800
|
0,3900
|
0,3900
|
Datum van publicatie
|
18-11-21
|
03-02-22
|
04-05-22
|
03-08-22
|
17-11-22
|
01-02-23
|
03-05-23
|
02-08-23
|
16-11-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
6.153
|
6.045
|
5.939
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,561
x
|
4,003
x
|
3,641
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11%
|
14,1%
|
13%
|
18,5%
|
11,7%
|
13,2%
|
12,3%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
21,90
|
19,60
|
26,40
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
6,980
|
3,320
|
5,280
|
-
|
-
|
-
|
Capex
1 |
705
|
655
|
690
|
804
|
974
|
864
|
893
|
859
|
Capex/omzet
|
9,63%
|
9,99%
|
9,27%
|
7,96%
|
10,91%
|
9,98%
|
9,77%
|
9,27%
|
Datum van publicatie
|
11-11-19
|
18-11-20
|
18-11-21
|
17-11-22
|
16-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
25,38
USD Gemiddelde koersdoel
31
USD Spread / Gemiddelde doel +22,14% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,17% | 5,32 mld. | | 0,00% | 14,25 mld. | | +16,26% | 9,6 mld. | | +7,95% | 8,41 mld. | | +5,35% | 7,53 mld. | | -3,52% | 7,3 mld. | | +28,95% | 5,72 mld. | | -28,15% | 5,56 mld. | | +18,39% | 5,37 mld. | | -11,28% | 4,48 mld. |
Aardgasdistributie
|