Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
54,9
USD
|
-0,65%
|
|
+0,86%
|
+0,40%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.434
|
3.167
|
3.752
|
3.775
|
-
|
-
|
Bedrijfswaarde
1 |
3.718
|
3.452
|
3.796
|
4.101
|
3.560
|
3.134
|
K/w-verhouding
|
5,8
x
|
6,45
x
|
7,03
x
|
11,8
x
|
9
x
|
9,82
x
|
Dividendrendement
|
0,4%
|
1,82%
|
2,12%
|
2,26%
|
2,26%
|
2,26%
|
Marktkapitalisatie/omzet
|
1,82
x
|
1,17
x
|
1,34
x
|
1,33
x
|
1,08
x
|
1,14
x
|
Bedrijfswaarde/omzet
|
1,97
x
|
1,28
x
|
1,36
x
|
1,45
x
|
1,02
x
|
0,94
x
|
Bedrijfswaarde/EBITDA
|
4,32
x
|
4,05
x
|
4,4
x
|
4,27
x
|
2,7
x
|
2,32
x
|
Bedrijfswaarde/FCF
|
7,98
x
|
11,1
x
|
8,11
x
|
9,85
x
|
5,21
x
|
5,75
x
|
FCF Yield
|
12,5%
|
9,01%
|
12,3%
|
10,2%
|
19,2%
|
17,4%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
80.393
|
72.788
|
68.620
|
68.762
|
-
|
-
|
Referentieprijs
2 |
42,71
|
43,51
|
54,68
|
54,90
|
54,90
|
54,90
|
Datum van publicatie
|
24/02/22
|
24/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.634
|
-
|
1.889
|
2.707
|
2.801
|
2.828
|
3.502
|
3.318
|
EBITDA
1 |
1.142
|
-
|
860
|
852
|
862
|
959,3
|
1.318
|
1.353
|
Bedrijfsresultaat (EBIT)
1 |
671
|
-
|
583
|
594
|
564
|
518,5
|
801
|
822
|
Operationele Marge
|
25,47%
|
-
|
30,86%
|
21,94%
|
20,14%
|
18,33%
|
22,88%
|
24,77%
|
Resultaat voor belastingen (EBT)
1 |
100
|
1.871
|
229
|
761
|
748
|
524
|
813
|
991
|
Nettowinst (verlies)
1 |
-28
|
1.766
|
612
|
524
|
564
|
382,7
|
572,7
|
618,5
|
Nettomarge
|
-1,06%
|
-
|
32,4%
|
19,36%
|
20,14%
|
13,53%
|
16,35%
|
18,64%
|
WPA
2 |
-
|
-
|
7,370
|
6,750
|
7,780
|
4,665
|
6,100
|
5,590
|
Free Cash Flow
1 |
159
|
-
|
466
|
311
|
468
|
416,5
|
683
|
545,5
|
FCF-marge
|
6,04%
|
-
|
24,67%
|
11,49%
|
16,71%
|
14,73%
|
19,51%
|
16,44%
|
Kasstroomconversie (ebitda)
|
13,92%
|
-
|
54,19%
|
36,5%
|
54,29%
|
43,42%
|
51,81%
|
40,32%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
76,14%
|
59,35%
|
82,98%
|
108,84%
|
119,27%
|
88,2%
|
Dividend per aandeel
2 |
-
|
-
|
0,1700
|
0,7925
|
1,158
|
1,240
|
1,240
|
1,240
|
Datum van publicatie
|
26/02/20
|
11/03/21
|
24/02/22
|
24/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
588
|
634
|
628
|
747
|
1.125
|
682
|
1.024
|
591
|
460
|
726
|
471
|
471
|
977
|
910
|
882
|
EBITDA
1 |
242
|
260
|
206
|
204
|
234
|
208
|
358
|
138
|
187
|
179
|
138,3
|
145,7
|
357
|
318
|
322,5
|
Bedrijfsresultaat (EBIT)
1 |
171
|
192
|
142
|
139
|
169
|
144
|
281
|
63
|
113
|
107
|
65,5
|
54,5
|
200
|
199
|
230
|
Operationele Marge
|
29,08%
|
30,28%
|
22,61%
|
18,61%
|
15,02%
|
21,11%
|
27,44%
|
10,66%
|
24,57%
|
14,74%
|
13,91%
|
11,57%
|
20,47%
|
21,87%
|
26,08%
|
Resultaat voor belastingen (EBT)
1 |
107
|
318
|
-
|
266
|
579
|
117
|
376
|
135
|
-30
|
267
|
51
|
81
|
231
|
161
|
178
|
Nettowinst (verlies)
1 |
103
|
714
|
-175
|
190
|
426
|
83
|
301
|
97
|
-22
|
188
|
44,33
|
48,33
|
160
|
129,7
|
139
|
Nettomarge
|
17,52%
|
112,62%
|
-27,87%
|
25,44%
|
37,87%
|
12,17%
|
29,39%
|
16,41%
|
-4,78%
|
25,9%
|
9,41%
|
10,26%
|
16,38%
|
14,25%
|
15,76%
|
WPA
2 |
1,250
|
8,710
|
-2,230
|
2,410
|
5,580
|
1,110
|
4,090
|
1,350
|
-0,3200
|
2,600
|
0,6650
|
0,6050
|
1,685
|
1,470
|
1,520
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3100
|
0,3100
|
0,3100
|
0,3100
|
0,3100
|
0,3100
|
Datum van publicatie
|
11/11/21
|
24/02/22
|
5/05/22
|
3/08/22
|
3/11/22
|
24/02/23
|
2/05/23
|
31/07/23
|
1/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.960
|
-
|
284
|
285
|
44
|
326
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
215
|
641
|
Hefboom (schuld/ebitda)
|
4,343
x
|
-
|
0,3302
x
|
0,3345
x
|
0,051
x
|
0,3398
x
|
-
|
-
|
Free Cash Flow
1 |
159
|
-
|
466
|
311
|
468
|
417
|
683
|
546
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
43,3%
|
21,6%
|
27,6%
|
38,9%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-0,4%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
7.058
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-
|
-
|
7,950
|
8,890
|
9,010
|
10,20
|
12,00
|
11,90
|
Capex
1 |
455
|
-
|
194
|
379
|
185
|
292
|
379
|
515
|
Capex/omzet
|
17,27%
|
-
|
10,27%
|
14%
|
6,6%
|
10,33%
|
10,83%
|
15,51%
|
Datum van publicatie
|
26/02/20
|
11/03/21
|
24/02/22
|
24/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
54,9
USD Gemiddelde koersdoel
63
USD Spread / Gemiddelde doel +14,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,40% | 3,78 mld. | | +11,22% | 306 mld. | | +12,21% | 153 mld. | | +51,38% | 124 mld. | | +22,70% | 83,43 mld. | | +12,20% | 78,06 mld. | | +19,56% | 62,81 mld. | | +13,52% | 60,08 mld. | | +12,74% | 49,91 mld. | | +33,97% | 37,05 mld. |
Olie- en gasexploratie en -productie - Andere
|