Beurs gesloten -
OTC Markets
15:57:36 13-03-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,43
USD
|
-23,95%
|
|
-.--%
|
-23,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.700
|
1.923
|
1.450
|
2.508
|
3.172
|
4.491
|
-
|
-
|
Bedrijfswaarde
1 |
4.268
|
3.280
|
2.679
|
3.728
|
4.397
|
4.308
|
5.180
|
5.300
|
K/w-verhouding
|
26,9
x
|
-3,31
x
|
1,58
x
|
-9,13
x
|
-12
x
|
7,9
x
|
29,7
x
|
22,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,5
x
|
0,42
x
|
1,52
x
|
2,37
x
|
11,2
x
|
4,96
x
|
12,6
x
|
11,9
x
|
Bedrijfswaarde/omzet
|
0,8
x
|
0,72
x
|
2,81
x
|
3,52
x
|
15,6
x
|
4,75
x
|
14,5
x
|
14,1
x
|
Bedrijfswaarde/EBITDA
|
8,67
x
|
9,91
x
|
-
|
-373
x
|
-2.198
x
|
7,26
x
|
123
x
|
108
x
|
Bedrijfswaarde/FCF
|
-28,6
x
|
18
x
|
-
|
9,94
x
|
-
|
4,78
x
|
-167
x
|
-50
x
|
FCF Yield
|
-3,49%
|
5,55%
|
-
|
10,1%
|
-
|
20,9%
|
-0,6%
|
-2%
|
Price to Book
|
0,62
x
|
0,53
x
|
0,35
x
|
0,62
x
|
0,8
x
|
0,96
x
|
0,98
x
|
0,94
x
|
Aantal aandelen (in duizenden)
|
271.610
|
271.610
|
271.610
|
272.015
|
272.015
|
273.829
|
-
|
-
|
Referentieprijs
2 |
9,940
|
7,080
|
5,340
|
9,220
|
11,66
|
16,40
|
16,40
|
16,40
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
9/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.361
|
4.577
|
953
|
1.059
|
282
|
906
|
356,5
|
376
|
EBITDA
1 |
492
|
331
|
-
|
-10
|
-2
|
593
|
42
|
49
|
Bedrijfsresultaat (EBIT)
1 |
222
|
53
|
-82
|
-76
|
-31
|
566
|
14
|
21
|
Operationele Marge
|
4,14%
|
1,16%
|
-8,6%
|
-7,18%
|
-10,99%
|
62,47%
|
3,93%
|
5,59%
|
Resultaat voor belastingen (EBT)
1 |
93
|
-383
|
-235
|
-259
|
-384
|
572,8
|
205,6
|
269,6
|
Nettowinst (verlies)
1 |
1
|
-588
|
919
|
-276
|
-264
|
569,1
|
152
|
202,9
|
Nettomarge
|
0,02%
|
-12,85%
|
96,43%
|
-26,06%
|
-93,62%
|
62,81%
|
42,62%
|
53,97%
|
WPA
2 |
0,3700
|
-2,140
|
3,380
|
-1,010
|
-0,9700
|
2,077
|
0,5529
|
0,7407
|
Free Cash Flow
1 |
-149
|
182
|
-
|
375
|
-
|
902
|
-31
|
-106
|
FCF-marge
|
-2,78%
|
3,98%
|
-
|
35,41%
|
-
|
99,56%
|
-8,7%
|
-28,19%
|
Kasstroomconversie (ebitda)
|
-
|
54,98%
|
-
|
-
|
-
|
152,11%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
158,5%
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
9/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
247
|
-
|
-
|
251
|
280
|
68
|
64
|
62
|
87
|
642
|
68
|
98
|
98
|
EBITDA
1 |
-15
|
-
|
-
|
-3
|
3
|
-17
|
-4
|
-4
|
23
|
573
|
18
|
21
|
21
|
Bedrijfsresultaat (EBIT)
1 |
-51
|
-
|
-
|
-13
|
-7
|
-24
|
-11
|
-11
|
15
|
567
|
11
|
14
|
14
|
Operationele Marge
|
-20,65%
|
-
|
-
|
-5,18%
|
-2,5%
|
-35,29%
|
-17,19%
|
-17,74%
|
17,24%
|
88,32%
|
16,18%
|
14,29%
|
14,29%
|
Resultaat voor belastingen (EBT)
1 |
-128
|
-111
|
68
|
91
|
-306
|
-32
|
-93
|
-99
|
-159
|
593
|
81
|
86
|
87
|
Nettowinst (verlies)
1 |
1.225
|
-140
|
69
|
90
|
-291
|
-28
|
11
|
-100
|
-150
|
593
|
-28
|
-6
|
10
|
Nettomarge
|
495,95%
|
-
|
-
|
35,86%
|
-103,93%
|
-41,18%
|
17,19%
|
-161,29%
|
-172,41%
|
92,37%
|
-41,18%
|
-6,12%
|
10,2%
|
WPA
2 |
-
|
-
|
0,2400
|
0,3400
|
-1,070
|
-
|
0,0500
|
-
|
-
|
-
|
0,2200
|
0,2300
|
0,2300
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/02/22
|
28/04/22
|
13/07/22
|
26/10/22
|
15/02/23
|
27/04/23
|
13/07/23
|
26/10/23
|
14/02/24
|
25/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.568
|
1.357
|
1.229
|
1.220
|
1.225
|
-
|
690
|
810
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
183
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,187
x
|
4,1
x
|
-
|
-122
x
|
-612,5
x
|
-
|
16,42
x
|
16,52
x
|
Free Cash Flow
1 |
-149
|
182
|
-
|
375
|
-
|
902
|
-31
|
-106
|
ROE (netto-inkomsten/eigen vermogen)
|
2,31%
|
-14,7%
|
-
|
-
|
-6,58%
|
13,1%
|
3,49%
|
4,38%
|
ROA (netto-inkomsten/totale activa)
|
1,02%
|
-
|
-
|
-
|
-4,11%
|
8,82%
|
0,75%
|
2,1%
|
Totale activa
1 |
97,91
|
-
|
-
|
-
|
6.426
|
6.452
|
20.314
|
9.663
|
Nettoactief per aandeel
2 |
16,00
|
13,50
|
15,10
|
14,90
|
14,50
|
17,10
|
16,70
|
17,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
56
|
29
|
112
|
-
|
15
|
60,6
|
-
|
-
|
Capex/omzet
|
1,04%
|
0,63%
|
11,75%
|
-
|
5,32%
|
6,69%
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
9/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
16,4
NOK Gemiddelde koersdoel
18
NOK Spread / Gemiddelde doel +9,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,37% | 61,46 mld. | | -9,04% | 31,03 mld. | | -8,93% | 29,14 mld. | | +20,41% | 10,45 mld. | | +14,02% | 8,16 mld. | | -13,71% | 6,92 mld. | | +3,36% | 5,75 mld. | | +40,70% | 5,62 mld. | | +34,50% | 5,12 mld. |
Oliegerelateerde diensten en apparatuur - Andere
|