Beurs gesloten -
Abu Dhabi Securities Exchange
12:55:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,48
AED
|
0,00%
|
|
0,00%
|
-5,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
37.000
|
46.875
|
53.375
|
55.125
|
46.250
|
43.500
|
-
|
-
|
Bedrijfswaarde
1 |
37.744
|
50.224
|
56.749
|
57.990
|
48.748
|
47.445
|
48.014
|
48.058
|
K/w-verhouding
|
16,7
x
|
19,2
x
|
23,7
x
|
20
x
|
17,8
x
|
17,3
x
|
15,6
x
|
14,6
x
|
Dividendrendement
|
6,45%
|
5,49%
|
4,82%
|
4,66%
|
5,56%
|
6,01%
|
6,15%
|
6,24%
|
Marktkapitalisatie/omzet
|
1,73
x
|
2,91
x
|
2,55
x
|
1,72
x
|
1,34
x
|
1,21
x
|
1,13
x
|
1,1
x
|
Bedrijfswaarde/omzet
|
1,77
x
|
3,11
x
|
2,71
x
|
1,81
x
|
1,41
x
|
1,32
x
|
1,25
x
|
1,22
x
|
Bedrijfswaarde/EBITDA
|
13,3
x
|
15,7
x
|
18,5
x
|
16,5
x
|
13,2
x
|
12,5
x
|
11,7
x
|
11,2
x
|
Bedrijfswaarde/FCF
|
27,7
x
|
65,5
x
|
25
x
|
16,8
x
|
12
x
|
18
x
|
15,2
x
|
12,8
x
|
FCF Yield
|
3,61%
|
1,53%
|
4,01%
|
5,94%
|
8,31%
|
5,55%
|
6,56%
|
7,82%
|
Price to Book
|
9,87
x
|
13,5
x
|
16,7
x
|
16
x
|
13,3
x
|
13
x
|
13,4
x
|
11,5
x
|
Aantal aandelen (in duizenden)
|
12.500.000
|
12.500.000
|
12.500.000
|
12.500.000
|
12.500.000
|
12.500.000
|
-
|
-
|
Referentieprijs
2 |
2,960
|
3,750
|
4,270
|
4,410
|
3,700
|
3,480
|
3,480
|
3,480
|
Datum van publicatie
|
12/02/20
|
14/02/21
|
11/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.337
|
16.132
|
20.921
|
32.111
|
34.629
|
35.862
|
38.500
|
39.476
|
EBITDA
1 |
2.839
|
3.189
|
3.067
|
3.517
|
3.680
|
3.788
|
4.121
|
4.306
|
Bedrijfsresultaat (EBIT)
1 |
2.301
|
2.597
|
2.429
|
2.973
|
2.983
|
3.072
|
3.355
|
3.533
|
Operationele Marge
|
10,78%
|
16,1%
|
11,61%
|
9,26%
|
8,61%
|
8,57%
|
8,72%
|
8,95%
|
Resultaat voor belastingen (EBT)
1 |
2.218
|
2.432
|
2.252
|
2.749
|
2.649
|
2.700
|
3.048
|
3.091
|
Nettowinst (verlies)
1 |
2.218
|
2.432
|
2.252
|
2.749
|
2.601
|
2.522
|
2.786
|
2.994
|
Nettomarge
|
10,4%
|
15,08%
|
10,77%
|
8,56%
|
7,51%
|
7,03%
|
7,24%
|
7,58%
|
WPA
2 |
0,1770
|
0,1950
|
0,1800
|
0,2200
|
0,2080
|
0,2016
|
0,2224
|
0,2388
|
Free Cash Flow
1 |
1.364
|
766,3
|
2.274
|
3.444
|
4.051
|
2.633
|
3.150
|
3.756
|
FCF-marge
|
6,39%
|
4,75%
|
10,87%
|
10,73%
|
11,7%
|
7,34%
|
8,18%
|
9,52%
|
Kasstroomconversie (ebitda)
|
48,03%
|
24,03%
|
74,14%
|
97,91%
|
110,09%
|
69,52%
|
76,45%
|
87,25%
|
Kasstroomconversie (nettowinst)
|
61,48%
|
31,5%
|
100,95%
|
125,3%
|
155,72%
|
104,42%
|
113,09%
|
125,48%
|
Dividend per aandeel
2 |
0,1910
|
0,2057
|
0,2057
|
0,2057
|
0,2057
|
0,2092
|
0,2140
|
0,2172
|
Datum van publicatie
|
12/02/20
|
14/02/21
|
11/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
5.398
|
6.223
|
6.736
|
8.637
|
8.551
|
8.187
|
7.998
|
8.132
|
8.935
|
9.564
|
9.105
|
9.029
|
8.914
|
8.260
|
9.241
|
EBITDA
1 |
737
|
802
|
881
|
1.113
|
868,1
|
654,9
|
776,1
|
851,4
|
1.111
|
941,1
|
926,5
|
939,4
|
973
|
1.014
|
1.002
|
Bedrijfsresultaat (EBIT)
1 |
-
|
612,5
|
-
|
939
|
816,6
|
499,4
|
625,9
|
665,6
|
942,4
|
749,3
|
742,7
|
754,4
|
786,8
|
826,3
|
814,3
|
Operationele Marge
|
-
|
9,84%
|
-
|
10,87%
|
9,55%
|
6,1%
|
7,82%
|
8,19%
|
10,55%
|
7,84%
|
8,16%
|
8,35%
|
8,83%
|
10%
|
8,81%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
529
|
571,3
|
671
|
891,2
|
766,8
|
419,9
|
537,3
|
551,5
|
835,5
|
677,1
|
606
|
619,4
|
647,4
|
689
|
668,7
|
Nettomarge
|
9,8%
|
9,18%
|
9,96%
|
10,32%
|
8,97%
|
5,13%
|
6,72%
|
6,78%
|
9,35%
|
7,08%
|
6,66%
|
6,86%
|
7,26%
|
8,34%
|
7,24%
|
WPA
2 |
0,0420
|
0,0460
|
0,0540
|
0,0710
|
0,0610
|
0,0340
|
0,0430
|
-
|
-
|
0,0540
|
0,0439
|
0,0498
|
0,0509
|
0,0526
|
0,0535
|
Dividend per aandeel
2 |
-
|
0,1028
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1028
|
-
|
0,1029
|
-
|
Datum van publicatie
|
9/11/21
|
11/02/22
|
10/05/22
|
8/08/22
|
11/11/22
|
9/02/23
|
12/05/23
|
4/08/23
|
10/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
744
|
3.349
|
3.374
|
2.865
|
2.498
|
3.945
|
4.514
|
4.558
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,2619
x
|
1,05
x
|
1,1
x
|
0,8145
x
|
0,6789
x
|
1,041
x
|
1,095
x
|
1,059
x
|
Free Cash Flow
1 |
1.364
|
766
|
2.274
|
3.444
|
4.051
|
2.633
|
3.150
|
3.757
|
ROE (netto-inkomsten/eigen vermogen)
|
60,5%
|
69,1%
|
70,3%
|
79,8%
|
75,2%
|
66,6%
|
73,4%
|
71,5%
|
ROA (netto-inkomsten/totale activa)
|
14,5%
|
17,8%
|
17,2%
|
18,4%
|
14,9%
|
12,9%
|
15%
|
-
|
Totale activa
1 |
15.326
|
13.673
|
13.089
|
14.899
|
17.455
|
19.550
|
18.570
|
-
|
Nettoactief per aandeel
2 |
0,3000
|
0,2800
|
0,2600
|
0,2800
|
0,2800
|
0,2700
|
0,2600
|
0,3000
|
Cashflow per aandeel
2 |
0,1400
|
0,1400
|
0,2300
|
0,3600
|
0,4000
|
0,2300
|
0,2700
|
0,2900
|
Capex
1 |
381
|
928
|
604
|
1.063
|
1.000
|
1.004
|
946
|
844
|
Capex/omzet
|
1,79%
|
5,75%
|
2,89%
|
3,31%
|
2,89%
|
2,8%
|
2,46%
|
2,14%
|
Datum van publicatie
|
12/02/20
|
14/02/21
|
11/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,48
AED Gemiddelde koersdoel
4,325
AED Spread / Gemiddelde doel +24,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,95% | 11,84 mld. | | +12,39% | 221 mld. | | +17,36% | 103 mld. | | +33,72% | 71,49 mld. | | +13,72% | 64,2 mld. | | +27,54% | 54,22 mld. | | +27,93% | 37,8 mld. | | +32,11% | 28,33 mld. | | -11,77% | 20,79 mld. | | +9,44% | 19,12 mld. |
Olie- en gasraffinage en marketing - NEC
|