Beurs gesloten -
Nyse
22:00:02 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,68
USD
|
-0,42%
|
|
+1,89%
|
+18,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
299,5
|
108,8
|
116,1
|
584,3
|
581,9
|
692,8
|
-
|
-
|
Bedrijfswaarde
1 |
670,8
|
458,7
|
432,3
|
708
|
622,7
|
594,1
|
499
|
416,6
|
K/w-verhouding
|
-13,1
x
|
-18,2
x
|
-3,02
x
|
3,85
x
|
5,2
x
|
4,92
x
|
6,18
x
|
7,87
x
|
Dividendrendement
|
0,55%
|
-
|
-
|
3,12%
|
6,46%
|
6,33%
|
5,33%
|
4,41%
|
Marktkapitalisatie/omzet
|
2,24
x
|
0,78
x
|
1,12
x
|
2
x
|
2,2
x
|
2,49
x
|
3,01
x
|
3,4
x
|
Bedrijfswaarde/omzet
|
5,01
x
|
3,3
x
|
4,16
x
|
2,42
x
|
2,36
x
|
2,13
x
|
2,17
x
|
2,04
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
8,05
x
|
26
x
|
3,67
x
|
3,9
x
|
3,21
x
|
3,51
x
|
3,42
x
|
Bedrijfswaarde/FCF
|
37,5
x
|
18,3
x
|
-78,3
x
|
5,88
x
|
4,64
x
|
3,39
x
|
4,85
x
|
4,63
x
|
FCF Yield
|
2,66%
|
5,47%
|
-1,28%
|
17%
|
21,6%
|
29,5%
|
20,6%
|
21,6%
|
Price to Book
|
0,92
x
|
-
|
0,4
x
|
-
|
1,08
x
|
1,02
x
|
0,93
x
|
0,89
x
|
Aantal aandelen (in duizenden)
|
33.098
|
33.285
|
34.364
|
40.549
|
41.299
|
41.534
|
-
|
-
|
Referentieprijs
2 |
9,050
|
3,270
|
3,380
|
14,41
|
14,09
|
16,68
|
16,68
|
16,68
|
Datum van publicatie
|
11/02/20
|
10/02/21
|
15/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
134
|
138,8
|
103,9
|
292
|
264,1
|
278,5
|
229,8
|
203,8
|
EBITDA
1 |
53,29
|
56,99
|
16,63
|
192,7
|
159,5
|
184,9
|
142,1
|
121,7
|
Bedrijfsresultaat (EBIT)
1 |
16,17
|
18,6
|
-20,24
|
159,3
|
128,1
|
142,4
|
99,87
|
77,78
|
Operationele Marge
|
12,07%
|
13,4%
|
-19,48%
|
54,54%
|
48,52%
|
51,13%
|
43,46%
|
38,17%
|
Resultaat voor belastingen (EBT)
1 |
-22,8
|
-5,847
|
-36,37
|
138,9
|
118,3
|
148,9
|
112,9
|
84,94
|
Nettowinst (verlies)
1 |
-22,86
|
-6,046
|
-38,09
|
135,1
|
113,4
|
148,3
|
112,4
|
84,52
|
Nettomarge
|
-17,06%
|
-4,36%
|
-36,65%
|
46,25%
|
42,95%
|
53,27%
|
48,89%
|
41,48%
|
WPA
2 |
-0,6900
|
-0,1800
|
-1,120
|
3,740
|
2,710
|
3,392
|
2,699
|
2,118
|
Free Cash Flow
1 |
17,87
|
25,1
|
-5,519
|
120,4
|
134,2
|
175
|
102,8
|
90
|
FCF-marge
|
13,34%
|
18,08%
|
-5,31%
|
41,23%
|
50,83%
|
62,85%
|
44,76%
|
44,16%
|
Kasstroomconversie (ebitda)
|
33,53%
|
44,05%
|
-
|
62,48%
|
84,16%
|
94,65%
|
72,39%
|
73,95%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
89,15%
|
118,36%
|
117,98%
|
91,54%
|
106,48%
|
Dividend per aandeel
2 |
0,0500
|
-
|
-
|
0,4500
|
0,9100
|
1,055
|
0,8896
|
0,7364
|
Datum van publicatie
|
11/02/20
|
10/02/21
|
15/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
24,1
|
27,87
|
36,29
|
65,95
|
96,45
|
93,32
|
81,67
|
60,4
|
56,3
|
65,71
|
72,79
|
61,98
|
60,46
|
74,69
|
50,1
|
EBITDA
1 |
1,263
|
5,454
|
12,46
|
42,22
|
71,72
|
66,3
|
54,75
|
35,01
|
31,64
|
37,84
|
45
|
45
|
38
|
63
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-7,85
|
-3,84
|
3,473
|
34,27
|
58,97
|
58,05
|
46,8
|
27,3
|
23,98
|
29,8
|
37,87
|
28,34
|
26,21
|
41,47
|
18,47
|
Operationele Marge
|
-32,57%
|
-13,78%
|
9,57%
|
51,97%
|
61,14%
|
62,2%
|
57,31%
|
45,2%
|
42,6%
|
45,35%
|
52,03%
|
45,72%
|
43,36%
|
55,53%
|
36,87%
|
Resultaat voor belastingen (EBT)
1 |
-12,25
|
-7,644
|
-
|
-
|
62,06
|
54,23
|
-
|
25,08
|
21,4
|
27,4
|
34
|
34
|
28
|
53
|
-
|
Nettowinst (verlies)
1 |
-12,83
|
-8,553
|
-7,85
|
28,85
|
60,98
|
53,08
|
43,25
|
23,66
|
20,35
|
26,15
|
34
|
34
|
28
|
53
|
-
|
Nettomarge
|
-53,24%
|
-30,69%
|
-21,63%
|
43,75%
|
63,22%
|
56,88%
|
52,96%
|
39,17%
|
36,14%
|
39,8%
|
46,71%
|
54,85%
|
46,31%
|
70,96%
|
-
|
WPA
2 |
-0,3700
|
-0,2500
|
-0,2300
|
0,8100
|
1,520
|
1,300
|
1,040
|
0,5700
|
0,4900
|
0,6300
|
0,8862
|
0,8100
|
0,6668
|
0,6500
|
0,4800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3500
|
0,1900
|
0,1600
|
0,2100
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/11/21
|
15/02/22
|
4/05/22
|
27/07/22
|
2/11/22
|
14/02/23
|
9/05/23
|
1/08/23
|
7/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
371
|
350
|
316
|
124
|
40,8
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
98,7
|
194
|
276
|
Hefboom (schuld/ebitda)
|
6,966
x
|
6,139
x
|
19,01
x
|
0,6421
x
|
0,256
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
17,9
|
25,1
|
-5,52
|
120
|
134
|
175
|
103
|
90
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
0,16%
|
-
|
-
|
23,2%
|
23,6%
|
13,3%
|
8,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
9,850
|
-
|
8,500
|
-
|
13,00
|
16,40
|
17,90
|
18,80
|
Cashflow per aandeel
2 |
0,6200
|
1,380
|
-0,0900
|
2,990
|
3,820
|
3,730
|
3,010
|
2,020
|
Capex
1 |
2,6
|
18,7
|
2,63
|
3,81
|
25,4
|
22,7
|
13,3
|
6,34
|
Capex/omzet
|
1,94%
|
13,49%
|
2,53%
|
1,3%
|
9,61%
|
8,14%
|
5,8%
|
3,11%
|
Datum van publicatie
|
11/02/20
|
10/02/21
|
15/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
16,68
USD Gemiddelde koersdoel
20,6
USD Spread / Gemiddelde doel +23,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,38% | 693 mln. | | +22,66% | 9,17 mld. | | +16,66% | 5,21 mld. | | +14,00% | 3,46 mld. | | +20,14% | 2,68 mld. | | +33,21% | 2,47 mld. | | +16,11% | 1,84 mld. | | -6,29% | 1,67 mld. | | -10,22% | 1,41 mld. | | +49,87% | 1,21 mld. |
Zeetankers
|