Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
159,1
USD
|
-0,14%
|
|
-1,75%
|
-6,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.552
|
15.144
|
25.719
|
37.289
|
40.672
|
36.707
|
-
|
-
|
Bedrijfswaarde
1 |
43.910
|
44.359
|
53.717
|
59.670
|
60.770
|
57.443
|
57.664
|
56.736
|
K/w-verhouding
|
24,3
x
|
-177
x
|
-11
x
|
26,6
x
|
4,19
x
|
18,7
x
|
16
x
|
15,2
x
|
Dividendrendement
|
-
|
-
|
0,65%
|
0,92%
|
0,95%
|
1,15%
|
1,29%
|
1,46%
|
Marktkapitalisatie/omzet
|
1,6
x
|
1,62
x
|
1,62
x
|
1,12
x
|
1,99
x
|
2,22
x
|
1,78
x
|
1,61
x
|
Bedrijfswaarde/omzet
|
4,51
x
|
4,74
x
|
3,39
x
|
1,79
x
|
2,98
x
|
3,48
x
|
2,8
x
|
2,48
x
|
Bedrijfswaarde/EBITDA
|
14,9
x
|
11,2
x
|
11
x
|
5,16
x
|
6,93
x
|
9,58
x
|
8,76
x
|
8,04
x
|
Bedrijfswaarde/FCF
|
-35,9
x
|
-77,3
x
|
35,7
x
|
6,86
x
|
9,65
x
|
24,2
x
|
25,8
x
|
17,2
x
|
FCF Yield
|
-2,79%
|
-1,29%
|
2,8%
|
14,6%
|
10,4%
|
4,14%
|
3,88%
|
5,83%
|
Price to Book
|
-1.106
x
|
-79,3
x
|
-10
x
|
-12,4
x
|
8
x
|
7,72
x
|
5,44
x
|
3,27
x
|
Aantal aandelen (in duizenden)
|
254.651
|
252.274
|
253.588
|
248.659
|
238.255
|
230.661
|
-
|
-
|
Referentieprijs
2 |
61,07
|
60,03
|
101,4
|
150,0
|
170,7
|
159,1
|
159,1
|
159,1
|
Datum van publicatie
|
25/02/20
|
24/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.730
|
9.358
|
15.864
|
33.428
|
20.394
|
16.523
|
20.567
|
22.835
|
EBITDA
1 |
2.946
|
3.961
|
4.867
|
11.564
|
8.771
|
5.996
|
6.586
|
7.053
|
Bedrijfsresultaat (EBIT)
1 |
2.152
|
2.631
|
3.756
|
4.559
|
15.489
|
4.695
|
5.290
|
5.496
|
Operationele Marge
|
22,12%
|
28,11%
|
23,68%
|
13,64%
|
75,95%
|
28,41%
|
25,72%
|
24,07%
|
Resultaat voor belastingen (EBT)
1 |
715
|
544
|
-2.278
|
3.094
|
14.578
|
3.466
|
3.810
|
3.869
|
Nettowinst (verlies)
1 |
648
|
-85
|
-2.343
|
1.428
|
9.881
|
2.029
|
2.128
|
2.358
|
Nettomarge
|
6,66%
|
-0,91%
|
-14,77%
|
4,27%
|
48,45%
|
12,28%
|
10,35%
|
10,33%
|
WPA
2 |
2,510
|
-0,3400
|
-9,250
|
5,640
|
40,72
|
8,503
|
9,976
|
10,48
|
Free Cash Flow
1 |
-1.223
|
-574
|
1.503
|
8.693
|
6.297
|
2.378
|
2.236
|
3.307
|
FCF-marge
|
-12,57%
|
-6,13%
|
9,47%
|
26,01%
|
30,88%
|
14,39%
|
10,87%
|
14,48%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
30,88%
|
75,17%
|
71,79%
|
39,65%
|
33,95%
|
46,88%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
608,75%
|
63,73%
|
117,17%
|
105,05%
|
140,24%
|
Dividend per aandeel
2 |
-
|
-
|
0,6600
|
1,385
|
1,620
|
1,837
|
2,045
|
2,331
|
Datum van publicatie
|
25/02/20
|
24/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
3.200
|
6.557
|
7.484
|
8.007
|
8.852
|
9.085
|
7.310
|
4.102
|
4.159
|
4.823
|
4.132
|
3.952
|
4.063
|
4.445
|
4.833
|
EBITDA
1 |
1.053
|
1.339
|
3.153
|
2.529
|
2.782
|
3.100
|
3.599
|
1.858
|
1.663
|
1.650
|
1.559
|
1.420
|
1.471
|
1.523
|
1.539
|
Bedrijfsresultaat (EBIT)
1 |
794
|
1.070
|
2.845
|
2.220
|
2.469
|
6.711
|
3.260
|
1.561
|
1.326
|
2.435
|
1.195
|
1.154
|
1.174
|
1.209
|
1.353
|
Operationele Marge
|
24,81%
|
16,32%
|
38,01%
|
27,73%
|
27,89%
|
73,87%
|
44,6%
|
38,05%
|
31,88%
|
50,49%
|
28,93%
|
29,2%
|
28,89%
|
27,2%
|
27,98%
|
Resultaat voor belastingen (EBT)
1 |
-2.776
|
62
|
-972
|
1.094
|
-3.396
|
6.368
|
7.751
|
2.070
|
2.531
|
2.226
|
894,5
|
806
|
814,4
|
867,3
|
1.061
|
Nettowinst (verlies)
1 |
-1.084
|
-1.323
|
-865
|
741
|
-2.385
|
3.937
|
5.434
|
1.369
|
1.701
|
1.377
|
516,5
|
449,8
|
477,1
|
479,4
|
551,9
|
Nettomarge
|
-33,88%
|
-20,18%
|
-11,56%
|
9,25%
|
-26,94%
|
43,34%
|
74,34%
|
33,37%
|
40,9%
|
28,55%
|
12,5%
|
11,38%
|
11,74%
|
10,78%
|
11,42%
|
WPA
2 |
-4,270
|
-5,220
|
-3,410
|
2,900
|
-9,540
|
15,78
|
22,10
|
5,610
|
7,030
|
5,760
|
2,246
|
1,940
|
2,051
|
2,147
|
2,184
|
Dividend per aandeel
2 |
0,3300
|
0,3300
|
0,3300
|
0,3300
|
0,3300
|
0,3950
|
0,3950
|
0,3950
|
0,4350
|
0,3950
|
0,4426
|
0,4426
|
0,4802
|
0,4802
|
0,4971
|
Datum van publicatie
|
4/11/21
|
24/02/22
|
4/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
2/05/23
|
3/08/23
|
2/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
28.358
|
29.215
|
27.998
|
22.381
|
20.098
|
20.735
|
20.957
|
20.028
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
9,626
x
|
7,376
x
|
5,753
x
|
1,935
x
|
2,291
x
|
3,458
x
|
3,182
x
|
2,84
x
|
Free Cash Flow
1 |
-1.223
|
-574
|
1.503
|
8.693
|
6.297
|
2.378
|
2.236
|
3.307
|
ROE (netto-inkomsten/eigen vermogen)
|
56,5%
|
-
|
-143%
|
-
|
309%
|
34,6%
|
40,4%
|
30%
|
ROA (netto-inkomsten/totale activa)
|
1,92%
|
1,07%
|
5,95%
|
15,9%
|
7,66%
|
4,8%
|
3,6%
|
4,8%
|
Totale activa
1 |
33.739
|
-7.922
|
-39.358
|
8.985
|
129.028
|
42.280
|
59.123
|
49.119
|
Nettoactief per aandeel
2 |
-0,0600
|
-0,7600
|
-10,10
|
-12,10
|
21,40
|
20,60
|
29,20
|
48,70
|
Cashflow per aandeel
2 |
7,100
|
5,010
|
9,740
|
41,50
|
34,70
|
18,40
|
20,20
|
24,10
|
Capex
1 |
3.056
|
1.839
|
966
|
1.830
|
2.121
|
1.952
|
2.386
|
1.427
|
Capex/omzet
|
31,41%
|
19,65%
|
6,09%
|
5,47%
|
10,4%
|
11,81%
|
11,6%
|
6,25%
|
Datum van publicatie
|
25/02/20
|
24/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
159,1
USD Gemiddelde koersdoel
197,3
USD Spread / Gemiddelde doel +23,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,78% | 36,71 mld. | | +38,63% | 5,55 mld. | | +9,18% | 2,62 mld. | | +80,63% | 2,68 mld. | | -5,16% | 590 mln. | | +25,36% | 129 mln. | | +11,25% | 104 mln. | | -0,31% | 76,89 mln. |
LNG-transport en -opslag
|