Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
81,49
USD
|
-1,59%
|
|
-0,09%
|
-3,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.093
|
29.029
|
30.619
|
29.575
|
26.550
|
25.715
|
-
|
-
|
Bedrijfswaarde
1 |
41.790
|
43.295
|
46.193
|
46.841
|
45.305
|
45.466
|
47.191
|
49.025
|
K/w-verhouding
|
25,8
x
|
24,3
x
|
23,6
x
|
21,1
x
|
19,9
x
|
16,7
x
|
15,5
x
|
14,6
x
|
Dividendrendement
|
2,56%
|
2,75%
|
2,79%
|
3,1%
|
3,71%
|
4,07%
|
4,32%
|
4,6%
|
Marktkapitalisatie/omzet
|
3,87
x
|
4,01
x
|
3,68
x
|
3,08
x
|
2,99
x
|
2,68
x
|
2,58
x
|
2,47
x
|
Bedrijfswaarde/omzet
|
5,55
x
|
5,98
x
|
5,55
x
|
4,88
x
|
5,09
x
|
4,74
x
|
4,73
x
|
4,71
x
|
Bedrijfswaarde/EBITDA
|
17
x
|
16,1
x
|
16,6
x
|
15,4
x
|
13,5
x
|
12,1
x
|
11,8
x
|
11,2
x
|
Bedrijfswaarde/FCF
|
493
x
|
-1.012
x
|
-210
x
|
-184
x
|
86,2
x
|
-165
x
|
-
|
-
|
FCF Yield
|
0,2%
|
-0,1%
|
-0,48%
|
-0,54%
|
1,16%
|
-0,61%
|
-
|
-
|
Price to Book
|
2,88
x
|
2,77
x
|
2,81
x
|
2,6
x
|
2,26
x
|
2,06
x
|
1,94
x
|
1,82
x
|
Aantal aandelen (in duizenden)
|
315.436
|
315.435
|
315.435
|
315.435
|
315.435
|
315.562
|
-
|
-
|
Referentieprijs
2 |
92,23
|
92,03
|
97,07
|
93,76
|
84,17
|
81,49
|
81,49
|
81,49
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.523
|
7.242
|
8.316
|
9.597
|
8.893
|
9.594
|
9.967
|
10.417
|
EBITDA
1 |
2.458
|
2.682
|
2.789
|
3.047
|
3.351
|
3.772
|
4.015
|
4.359
|
Bedrijfsresultaat (EBIT)
1 |
1.531
|
1.706
|
1.715
|
1.924
|
2.087
|
2.339
|
2.516
|
2.753
|
Operationele Marge
|
20,36%
|
23,56%
|
20,62%
|
20,05%
|
23,47%
|
24,38%
|
25,24%
|
26,43%
|
Resultaat voor belastingen (EBT)
1 |
1.260
|
1.429
|
1.499
|
1.733
|
1.536
|
1.857
|
1.976
|
2.163
|
Nettowinst (verlies)
1 |
1.134
|
1.200
|
1.300
|
1.408
|
1.332
|
1.549
|
1.677
|
1.823
|
Nettomarge
|
15,07%
|
16,57%
|
15,64%
|
14,67%
|
14,97%
|
16,15%
|
16,83%
|
17,5%
|
WPA
2 |
3,580
|
3,790
|
4,110
|
4,450
|
4,220
|
4,880
|
5,242
|
5,600
|
Free Cash Flow
1 |
84,7
|
-42,8
|
-220,1
|
-254,2
|
525,5
|
-276
|
-
|
-
|
FCF-marge
|
1,13%
|
-0,59%
|
-2,65%
|
-2,65%
|
5,91%
|
-2,88%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
3,45%
|
-
|
-
|
-
|
15,68%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
7,47%
|
-
|
-
|
-
|
39,46%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,360
|
2,530
|
2,710
|
2,910
|
3,120
|
3,316
|
3,519
|
3,749
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
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 |
1.746
|
2.202
|
2.908
|
2.128
|
2.003
|
2.558
|
2.888
|
1.830
|
1.957
|
2.218
|
2.935
|
1.946
|
2.019
|
2.665
|
-
|
EBITDA
1 |
661,6
|
601,9
|
1.010
|
687,8
|
684,5
|
665
|
974,8
|
739,2
|
792,3
|
844,8
|
1.228
|
849,6
|
910,8
|
965
|
-
|
Bedrijfsresultaat (EBIT)
1 |
390
|
326,8
|
731,4
|
408,2
|
404,2
|
380,4
|
669,3
|
425,3
|
472
|
520,3
|
839,3
|
470,7
|
471,4
|
509,8
|
-
|
Operationele Marge
|
22,33%
|
14,84%
|
25,15%
|
19,18%
|
20,18%
|
14,87%
|
23,17%
|
23,24%
|
24,11%
|
23,46%
|
28,59%
|
24,19%
|
23,35%
|
19,13%
|
-
|
Resultaat voor belastingen (EBT)
1 |
339,5
|
244,3
|
695,1
|
351,2
|
375,1
|
311,2
|
581,7
|
338,5
|
376
|
240,1
|
725,9
|
346,6
|
365,2
|
391,4
|
-
|
Nettowinst (verlies)
1 |
290
|
224,2
|
565,9
|
287,5
|
302
|
252,7
|
507,5
|
289,7
|
316
|
218,5
|
601,9
|
300,2
|
313,4
|
331,7
|
-
|
Nettomarge
|
16,6%
|
10,18%
|
19,46%
|
13,51%
|
15,08%
|
9,88%
|
17,57%
|
15,83%
|
16,14%
|
9,85%
|
20,5%
|
15,43%
|
15,52%
|
12,45%
|
-
|
WPA
2 |
0,9200
|
0,7100
|
1,790
|
0,9100
|
0,9600
|
0,8000
|
1,610
|
0,9200
|
1,000
|
0,6900
|
1,904
|
0,9354
|
0,9995
|
1,037
|
2,090
|
Dividend per aandeel
2 |
0,6775
|
0,6775
|
0,7275
|
0,7275
|
0,7275
|
0,7275
|
0,7800
|
0,7800
|
0,7800
|
0,7800
|
0,8167
|
0,8167
|
0,8167
|
0,8167
|
0,7876
|
Datum van publicatie
|
02-11-21
|
03-02-22
|
02-05-22
|
02-08-22
|
01-11-22
|
02-02-23
|
01-05-23
|
01-08-23
|
31-10-23
|
01-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.698
|
14.266
|
15.574
|
17.266
|
18.755
|
19.751
|
21.476
|
23.310
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,166
x
|
5,319
x
|
5,584
x
|
5,667
x
|
5,597
x
|
5,236
x
|
5,349
x
|
5,347
x
|
Free Cash Flow
1 |
84,7
|
-42,8
|
-220
|
-254
|
526
|
-276
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
11,7%
|
12,2%
|
12,6%
|
11,5%
|
12,5%
|
12,8%
|
12,9%
|
ROA (netto-inkomsten/totale activa)
|
3,31%
|
3,33%
|
3,42%
|
3,48%
|
3,1%
|
3,35%
|
3,45%
|
3,49%
|
Totale activa
1 |
34.213
|
35.990
|
38.008
|
40.430
|
42.906
|
46.232
|
48.691
|
52.238
|
Nettoactief per aandeel
2 |
32,10
|
33,20
|
34,60
|
36,10
|
37,20
|
39,70
|
41,90
|
44,70
|
Cashflow per aandeel
2 |
7,410
|
6,940
|
6,430
|
6,520
|
9,550
|
10,20
|
-
|
-
|
Capex
1 |
2.261
|
2.239
|
2.253
|
2.315
|
2.493
|
3.780
|
4.173
|
4.662
|
Capex/omzet
|
30,05%
|
30,92%
|
27,09%
|
24,12%
|
28,03%
|
39,4%
|
41,87%
|
44,75%
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
81,49
USD Gemiddelde koersdoel
87,41
USD Spread / Gemiddelde doel +7,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,18% | 25,72 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
|