Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
72,7
USD
|
+0,30%
|
|
+10,72%
|
+88,73%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.205
|
9.616
|
10.989
|
9.233
|
13.773
|
25.361
|
-
|
-
|
Bedrijfswaarde
1 |
21.634
|
18.840
|
20.395
|
21.824
|
24.690
|
40.321
|
38.788
|
38.979
|
K/w-verhouding
|
12,4
x
|
15,1
x
|
-8,46
x
|
-7,12
x
|
10,8
x
|
15,6
x
|
15
x
|
12,4
x
|
Dividendrendement
|
2,17%
|
2,75%
|
2,64%
|
3,1%
|
2,13%
|
1,23%
|
1,31%
|
1,41%
|
Marktkapitalisatie/omzet
|
0,95
x
|
0,84
x
|
0,91
x
|
0,67
x
|
0,93
x
|
1,6
x
|
1,51
x
|
1,56
x
|
Bedrijfswaarde/omzet
|
1,83
x
|
1,65
x
|
1,69
x
|
1,59
x
|
1,67
x
|
2,54
x
|
2,3
x
|
2,4
x
|
Bedrijfswaarde/EBITDA
|
6,51
x
|
5,11
x
|
10,7
x
|
7,29
x
|
6,02
x
|
9,09
x
|
8,35
x
|
7,85
x
|
Bedrijfswaarde/FCF
|
9,76
x
|
7,34
x
|
-16,5
x
|
-26,7
x
|
6,54
x
|
18
x
|
16,3
x
|
15,8
x
|
FCF Yield
|
10,2%
|
13,6%
|
-6,07%
|
-3,74%
|
15,3%
|
5,54%
|
6,12%
|
6,32%
|
Price to Book
|
1,41
x
|
1,15
x
|
1,29
x
|
1,84
x
|
2,55
x
|
6,46
x
|
5,6
x
|
4,85
x
|
Aantal aandelen (in duizenden)
|
487.394
|
489.134
|
482.628
|
397.954
|
357.552
|
348.845
|
-
|
-
|
Referentieprijs
2 |
22,99
|
19,66
|
22,77
|
23,20
|
38,52
|
72,70
|
72,70
|
72,70
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.809
|
11.443
|
12.077
|
13.728
|
14.779
|
15.895
|
16.843
|
16.238
|
EBITDA
1 |
3.325
|
3.685
|
1.908
|
2.994
|
4.101
|
4.438
|
4.644
|
4.968
|
Bedrijfsresultaat (EBIT)
1 |
1.449
|
1.637
|
-1.515
|
-1.103
|
2.710
|
2.685
|
2.711
|
2.945
|
Operationele Marge
|
12,27%
|
14,31%
|
-12,54%
|
-8,03%
|
18,34%
|
16,89%
|
16,1%
|
18,14%
|
Resultaat voor belastingen (EBT)
1 |
1.216
|
890
|
-1.722
|
-1.560
|
2.000
|
2.472
|
2.474
|
2.967
|
Nettowinst (verlies)
1 |
928
|
636
|
-1.274
|
-1.377
|
1.343
|
1.430
|
1.514
|
1.590
|
Nettomarge
|
7,86%
|
5,56%
|
-10,55%
|
-10,03%
|
9,09%
|
8,99%
|
8,99%
|
9,79%
|
WPA
2 |
1,860
|
1,300
|
-2,690
|
-3,260
|
3,580
|
4,661
|
4,860
|
5,857
|
Free Cash Flow
1 |
2.216
|
2.567
|
-1.239
|
-816
|
3.777
|
2.235
|
2.373
|
2.464
|
FCF-marge
|
18,77%
|
22,43%
|
-10,26%
|
-5,94%
|
25,56%
|
14,06%
|
14,09%
|
15,17%
|
Kasstroomconversie (ebitda)
|
66,65%
|
69,66%
|
-
|
-
|
92,1%
|
50,35%
|
51,1%
|
49,6%
|
Kasstroomconversie (nettowinst)
|
238,79%
|
403,62%
|
-
|
-
|
281,24%
|
156,3%
|
156,73%
|
154,98%
|
Dividend per aandeel
2 |
0,5000
|
0,5400
|
0,6000
|
0,7200
|
0,8210
|
0,8917
|
0,9532
|
1,024
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
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 |
2.991
|
3.314
|
3.125
|
1.588
|
5.146
|
3.869
|
4.425
|
3.189
|
4.086
|
3.078
|
3.490
|
2.988
|
5.048
|
3.775
|
-
|
EBITDA
1 |
1.173
|
1.164
|
541
|
737
|
981
|
736
|
513
|
1.067
|
1.589
|
933
|
961,4
|
447,5
|
1.946
|
944,7
|
-
|
Bedrijfsresultaat (EBIT)
1 |
119
|
886
|
169
|
-1.683
|
894
|
-24
|
109
|
-
|
834
|
102
|
724,3
|
566,8
|
1.039
|
818,8
|
-
|
Operationele Marge
|
3,98%
|
26,74%
|
5,41%
|
-105,98%
|
17,37%
|
-0,62%
|
2,46%
|
-
|
20,41%
|
3,31%
|
20,75%
|
18,97%
|
20,59%
|
21,69%
|
-
|
Resultaat voor belastingen (EBT)
1 |
41
|
841
|
-
|
-1.764
|
914
|
-336
|
876
|
599
|
671
|
-146
|
554,3
|
433,8
|
795,3
|
626,6
|
-
|
Nettowinst (verlies)
1 |
7
|
726
|
-
|
-1.365
|
668
|
-284
|
661
|
439
|
465
|
-222
|
392,5
|
307,2
|
563,2
|
443,7
|
-
|
Nettomarge
|
0,23%
|
21,91%
|
-
|
-85,96%
|
12,98%
|
-7,34%
|
14,94%
|
13,77%
|
11,38%
|
-7,21%
|
11,25%
|
10,28%
|
11,16%
|
11,75%
|
-
|
WPA
2 |
0,0100
|
1,450
|
-0,7200
|
-3,270
|
1,510
|
-0,7300
|
1,710
|
1,170
|
1,250
|
-0,5500
|
0,6610
|
0,8140
|
2,073
|
0,9298
|
0,5500
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
0,1700
|
0,1770
|
0,1840
|
0,1930
|
0,1700
|
0,2040
|
0,2060
|
0,2130
|
0,2147
|
0,2147
|
0,2147
|
0,2147
|
0,2249
|
Datum van publicatie
|
05-11-21
|
25-02-22
|
06-05-22
|
05-08-22
|
04-11-22
|
01-03-23
|
09-05-23
|
09-08-23
|
07-11-23
|
28-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.429
|
9.224
|
9.406
|
12.591
|
10.917
|
14.960
|
13.427
|
13.618
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,137
x
|
2,503
x
|
4,93
x
|
4,205
x
|
2,662
x
|
3,371
x
|
2,891
x
|
2,741
x
|
Free Cash Flow
1 |
2.216
|
2.567
|
-1.239
|
-816
|
3.777
|
2.235
|
2.373
|
2.464
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
10,3%
|
-15,3%
|
-20,9%
|
26,3%
|
42,2%
|
41,5%
|
40,4%
|
ROA (netto-inkomsten/totale activa)
|
3,53%
|
3,24%
|
-4,64%
|
-4,41%
|
4,09%
|
5,5%
|
5%
|
4,7%
|
Totale activa
1 |
26.320
|
19.635
|
27.446
|
31.235
|
32.876
|
25.995
|
30.281
|
33.825
|
Nettoactief per aandeel
2 |
16,30
|
17,10
|
17,70
|
12,60
|
15,10
|
11,30
|
13,00
|
15,00
|
Cashflow per aandeel
|
5,470
|
6,800
|
-0,4300
|
1,150
|
14,50
|
-
|
-
|
-
|
Capex
1 |
520
|
770
|
1.033
|
1.301
|
1.676
|
1.851
|
1.646
|
1.385
|
Capex/omzet
|
4,4%
|
6,73%
|
8,55%
|
9,48%
|
11,34%
|
11,64%
|
9,77%
|
8,53%
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
72,7
USD Gemiddelde koersdoel
70,69
USD Spread / Gemiddelde doel -2,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +88,73% | 25,36 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% | 41,65 mld. |
Elektriciteitsbedrijven - Andere
|