Beurs gesloten -
Nyse
22:00:02 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
156,9
USD
|
-1,21%
|
|
-1,49%
|
-5,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.079
|
663
|
1.399
|
2.582
|
3.048
|
2.842
|
-
|
-
|
Bedrijfswaarde
1 |
1.079
|
897,9
|
1.620
|
2.582
|
2.868
|
2.483
|
2.185
|
2.842
|
K/w-verhouding
|
5,31
x
|
-1,92
x
|
4,76
x
|
2,24
x
|
6,86
x
|
10,5
x
|
7,07
x
|
7,97
x
|
Dividendrendement
|
2,51%
|
1,14%
|
0,27%
|
-
|
6,42%
|
3,04%
|
3,94%
|
3,79%
|
Marktkapitalisatie/omzet
|
0,47
x
|
0,45
x
|
0,63
x
|
0,69
x
|
0,97
x
|
1,1
x
|
1,06
x
|
1,09
x
|
Bedrijfswaarde/omzet
|
0,47
x
|
0,61
x
|
0,73
x
|
0,69
x
|
0,91
x
|
0,96
x
|
0,82
x
|
1,09
x
|
Bedrijfswaarde/EBITDA
|
2,97
x
|
37,8
x
|
3,04
x
|
2,05
x
|
4,02
x
|
5,18
x
|
3,34
x
|
4,87
x
|
Bedrijfswaarde/FCF
|
7,04
x
|
-4
x
|
-226
x
|
-
|
6,24
x
|
8,34
x
|
4,91
x
|
8,76
x
|
FCF Yield
|
14,2%
|
-25%
|
-0,44%
|
-
|
16%
|
12%
|
20,4%
|
11,4%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
15.042
|
15.147
|
15.316
|
18.083
|
18.369
|
18.117
|
-
|
-
|
Referentieprijs
2 |
71,74
|
43,77
|
91,32
|
142,8
|
165,9
|
156,9
|
156,9
|
156,9
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
15/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.294
|
1.468
|
2.208
|
3.725
|
3.146
|
2.575
|
2.672
|
2.604
|
EBITDA
1 |
363,2
|
23,74
|
533,4
|
1.260
|
714
|
479,3
|
654,3
|
583,6
|
Bedrijfsresultaat (EBIT)
1 |
242,9
|
-330,1
|
367,1
|
1.109
|
546,5
|
310,3
|
460,4
|
383,1
|
Operationele Marge
|
10,59%
|
-22,5%
|
16,63%
|
29,79%
|
17,37%
|
12,05%
|
17,23%
|
14,71%
|
Resultaat voor belastingen (EBT)
1 |
234
|
-344,6
|
339,4
|
1.079
|
551,6
|
314,7
|
458,7
|
383,1
|
Nettowinst (verlies)
1 |
233,8
|
-344,6
|
337,6
|
1.331
|
464
|
283,8
|
402,7
|
336,1
|
Nettomarge
|
10,19%
|
-23,48%
|
15,29%
|
35,73%
|
14,75%
|
11,02%
|
15,07%
|
12,9%
|
WPA
2 |
13,52
|
-22,74
|
19,20
|
63,88
|
24,20
|
14,91
|
22,20
|
19,67
|
Free Cash Flow
1 |
153,4
|
-224,7
|
-7,156
|
-
|
459,3
|
297,7
|
444,9
|
324,6
|
FCF-marge
|
6,68%
|
-15,31%
|
-0,32%
|
-
|
14,6%
|
11,56%
|
16,65%
|
12,46%
|
Kasstroomconversie (ebitda)
|
42,23%
|
-
|
-
|
-
|
64,33%
|
62,11%
|
68%
|
55,61%
|
Kasstroomconversie (nettowinst)
|
65,59%
|
-
|
-
|
-
|
98,99%
|
104,9%
|
110,47%
|
96,58%
|
Dividend per aandeel
2 |
1,800
|
0,5000
|
0,2500
|
-
|
10,66
|
4,763
|
6,182
|
5,941
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
15/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
805,7
|
867,9
|
1.133
|
863,8
|
859,5
|
869,9
|
757,3
|
744,6
|
774
|
680,2
|
572,3
|
666,3
|
667,4
|
676,5
|
614
|
EBITDA
1 |
304,4
|
321
|
460
|
223
|
256,5
|
277,3
|
130,4
|
126,3
|
180
|
102,9
|
88,77
|
143,2
|
145,4
|
165,5
|
161
|
Bedrijfsresultaat (EBIT)
1 |
238,9
|
284,3
|
422,8
|
184,6
|
217,7
|
236,6
|
89,02
|
84,28
|
136,6
|
58,17
|
45,53
|
96,81
|
97,32
|
137,6
|
-
|
Operationele Marge
|
29,65%
|
32,76%
|
37,3%
|
21,37%
|
25,33%
|
27,19%
|
11,75%
|
11,32%
|
17,65%
|
8,55%
|
7,95%
|
14,53%
|
14,58%
|
20,34%
|
-
|
Resultaat voor belastingen (EBT)
1 |
227,2
|
272,3
|
408,1
|
181,5
|
217,1
|
235,2
|
90,27
|
90,47
|
135,6
|
59,67
|
46,03
|
97,64
|
98,15
|
136,6
|
-
|
Nettowinst (verlies)
1 |
226,6
|
271,9
|
407,6
|
181
|
470,5
|
198,1
|
77,35
|
73,69
|
114,9
|
55,95
|
42,43
|
88,74
|
88,92
|
129,8
|
-
|
Nettomarge
|
28,13%
|
31,32%
|
35,96%
|
20,95%
|
54,74%
|
22,77%
|
10,21%
|
9,9%
|
14,84%
|
8,23%
|
7,41%
|
13,32%
|
13,32%
|
19,19%
|
-
|
WPA
2 |
11,92
|
12,89
|
19,30
|
8,680
|
23,18
|
10,02
|
4,040
|
3,910
|
6,070
|
2,980
|
2,199
|
4,434
|
5,060
|
5,882
|
4,810
|
Dividend per aandeel
2 |
0,2500
|
0,2500
|
8,110
|
10,75
|
-
|
3,110
|
2,450
|
3,970
|
1,130
|
-
|
1,075
|
0,4089
|
1,632
|
1,604
|
-
|
Datum van publicatie
|
15/02/22
|
26/04/22
|
28/07/22
|
27/10/22
|
16/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
15/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
235
|
221
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
180
|
359
|
657
|
-
|
Hefboom (schuld/ebitda)
|
-
|
9,895
x
|
0,4143
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
153
|
-225
|
-7,16
|
-
|
459
|
298
|
445
|
325
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
69,8%
|
-
|
32,6%
|
19,8%
|
22%
|
18,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
24,30
|
4,030
|
26,80
|
-
|
37,40
|
33,20
|
32,50
|
34,80
|
Capex
1 |
266
|
286
|
245
|
-
|
176
|
167
|
164
|
166
|
Capex/omzet
|
11,61%
|
19,48%
|
11,12%
|
-
|
5,6%
|
6,5%
|
6,15%
|
6,36%
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
15/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
158,8
USD Gemiddelde koersdoel
182,2
USD Spread / Gemiddelde doel +14,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,47% | 2,88 mld. | | +22,24% | 105 mld. | | -4,77% | 38,87 mld. | | +20,82% | 33,54 mld. | | +17,42% | 32,86 mld. | | +14,82% | 20,56 mld. | | +11,27% | 19,02 mld. | | -3,51% | 8,74 mld. | | +6,28% | 8,24 mld. | | +15,69% | 7,16 mld. |
Steenkool - Andere
|