Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
92,06
USD
|
+0,65%
|
|
+5,20%
|
+19,65%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.556
|
12.643
|
10.085
|
12.064
|
-
|
-
|
Bedrijfswaarde
1 |
8.920
|
15.606
|
11.034
|
14.063
|
16.415
|
15.410
|
K/w-verhouding
|
1,15
x
|
2,83
x
|
4,55
x
|
61,9
x
|
13,5
x
|
9,05
x
|
Dividendrendement
|
1,74%
|
-
|
4,7%
|
3,19%
|
3,9%
|
5,37%
|
Marktkapitalisatie/omzet
|
1,57
x
|
1,28
x
|
2,84
x
|
4,69
x
|
1,43
x
|
1,44
x
|
Bedrijfswaarde/omzet
|
1,86
x
|
1,58
x
|
3,11
x
|
5,46
x
|
1,94
x
|
1,84
x
|
Bedrijfswaarde/EBITDA
|
4,16
x
|
3,49
x
|
4,39
x
|
8,14
x
|
2,97
x
|
2,5
x
|
Bedrijfswaarde/FCF
|
37,3
x
|
6,44
x
|
40
x
|
92,5
x
|
13,9
x
|
9,33
x
|
FCF Yield
|
2,68%
|
15,5%
|
2,5%
|
1,08%
|
7,22%
|
10,7%
|
Price to Book
|
1,34
x
|
1,22
x
|
0,94
x
|
1,14
x
|
1,11
x
|
1,04
x
|
Aantal aandelen (in duizenden)
|
117.106
|
133.971
|
131.072
|
131.048
|
-
|
-
|
Referentieprijs
2 |
64,52
|
94,37
|
76,94
|
92,06
|
92,06
|
92,06
|
Datum van publicatie
|
23/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.522
|
3.341
|
4.799
|
9.892
|
3.547
|
2.574
|
8.458
|
8.365
|
EBITDA
1 |
2.446
|
452
|
2.145
|
4.470
|
2.513
|
1.728
|
5.522
|
6.174
|
Bedrijfsresultaat (EBIT)
1 |
182
|
-8.703
|
1.145
|
2.694
|
959
|
380,3
|
2.644
|
2.940
|
Operationele Marge
|
4,02%
|
-260,49%
|
23,86%
|
27,23%
|
27,04%
|
14,78%
|
31,27%
|
35,15%
|
Resultaat voor belastingen (EBT)
1 |
-639
|
-9.769
|
6.222
|
3.651
|
3.117
|
267,3
|
1.958
|
3.307
|
Nettowinst (verlies)
1 |
-416
|
-9.756
|
6.328
|
4.869
|
2.419
|
215,1
|
1.568
|
2.273
|
Nettomarge
|
-9,2%
|
-292,01%
|
131,86%
|
49,22%
|
68,2%
|
8,36%
|
18,54%
|
27,18%
|
WPA
2 |
-
|
-998,3
|
56,13
|
33,36
|
16,92
|
1,486
|
6,835
|
10,17
|
Free Cash Flow
1 |
-622
|
-862
|
239
|
2.425
|
276
|
152
|
1.185
|
1.652
|
FCF-marge
|
-13,75%
|
-25,8%
|
4,98%
|
24,51%
|
7,78%
|
5,9%
|
14,01%
|
19,74%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
11,14%
|
54,25%
|
10,98%
|
8,79%
|
21,46%
|
26,75%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
3,78%
|
49,8%
|
11,41%
|
70,66%
|
75,59%
|
72,65%
|
Dividend per aandeel
2 |
-
|
-
|
1,125
|
-
|
3,620
|
2,937
|
3,587
|
4,942
|
Datum van publicatie
|
26/02/20
|
1/03/21
|
23/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
1.170
|
1.786
|
1.914
|
2.790
|
2.987
|
2.201
|
1.453
|
649
|
682
|
763
|
710,4
|
573,2
|
587,7
|
623,1
|
2.126
|
EBITDA
1 |
519
|
687
|
913
|
1.269
|
1.256
|
1.032
|
774
|
524
|
580
|
635
|
496,5
|
385,8
|
405,1
|
413,7
|
1.400
|
Bedrijfsresultaat (EBIT)
1 |
289
|
344
|
499
|
811
|
814
|
570
|
377
|
140
|
194
|
248
|
139,6
|
51,37
|
98,28
|
130,5
|
706,6
|
Operationele Marge
|
24,7%
|
19,26%
|
26,07%
|
29,07%
|
27,25%
|
25,9%
|
25,95%
|
21,57%
|
28,45%
|
32,5%
|
19,65%
|
8,96%
|
16,72%
|
20,94%
|
33,24%
|
Resultaat voor belastingen (EBT)
1 |
-355
|
1.395
|
-810
|
1.314
|
957
|
2.190
|
1.793
|
518
|
71
|
735
|
111,1
|
19,18
|
73,23
|
93,09
|
621,8
|
Nettowinst (verlies)
1 |
-345
|
1.400
|
-764
|
1.237
|
883
|
3.513
|
1.389
|
391
|
70
|
569
|
88,54
|
19,08
|
63,93
|
74,56
|
486,6
|
Nettomarge
|
-29,49%
|
78,39%
|
-39,92%
|
44,34%
|
29,56%
|
159,61%
|
95,6%
|
60,25%
|
10,26%
|
74,57%
|
12,46%
|
3,33%
|
10,88%
|
11,97%
|
22,89%
|
WPA
2 |
-3,510
|
11,13
|
-6,320
|
8,270
|
6,120
|
24,00
|
9,600
|
2,730
|
0,4900
|
4,020
|
0,6255
|
0,1339
|
0,4118
|
0,4921
|
2,055
|
Dividend per aandeel
2 |
-
|
0,4375
|
-
|
-
|
-
|
1,290
|
-
|
0,5500
|
0,5750
|
0,5750
|
0,7375
|
0,7375
|
0,9487
|
0,9457
|
0,9940
|
Datum van publicatie
|
2/11/21
|
23/02/22
|
4/05/22
|
2/08/22
|
1/11/22
|
21/02/23
|
2/05/23
|
1/08/23
|
31/10/23
|
20/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.452
|
-
|
1.364
|
2.963
|
949
|
1.999
|
4.351
|
3.346
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,864
x
|
-
|
0,6359
x
|
0,6629
x
|
0,3776
x
|
1,157
x
|
0,7879
x
|
0,5419
x
|
Free Cash Flow
1 |
-622
|
-862
|
239
|
2.425
|
276
|
152
|
1.185
|
1.652
|
ROE (netto-inkomsten/eigen vermogen)
|
-19,8%
|
-
|
-
|
34%
|
7,07%
|
1,89%
|
15,2%
|
12,7%
|
ROA (netto-inkomsten/totale activa)
|
-3,14%
|
-
|
11,9%
|
36,8%
|
4,7%
|
1,1%
|
-
|
-
|
Totale activa
1 |
13.253
|
-
|
53.115
|
13.239
|
51.419
|
19.569
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
48,10
|
77,40
|
82,00
|
80,50
|
83,20
|
88,70
|
Cashflow per aandeel
2 |
-
|
-
|
9,300
|
29,10
|
14,70
|
11,60
|
21,00
|
24,90
|
Capex
1 |
2.148
|
1.111
|
735
|
1.823
|
1.829
|
1.314
|
3.476
|
3.754
|
Capex/omzet
|
47,5%
|
33,25%
|
15,32%
|
18,43%
|
51,56%
|
51,07%
|
41,1%
|
44,88%
|
Datum van publicatie
|
26/02/20
|
1/03/21
|
23/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
92,06
USD Gemiddelde koersdoel
104,4
USD Spread / Gemiddelde doel +13,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,65% | 12,06 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
|