Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,01
USD
|
+0,39%
|
|
+1,90%
|
+8,23%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
481,6
|
402,7
|
4.136
|
4.930
|
6.412
|
7.408
|
-
|
-
|
Bedrijfswaarde
1 |
550,6
|
378
|
4.373
|
4.556
|
10.073
|
11.784
|
9.221
|
8.918
|
K/w-verhouding
|
7,2
x
|
3,91
x
|
10,3
x
|
3,97
x
|
7,58
x
|
6,13
x
|
5,03
x
|
4,96
x
|
Dividendrendement
|
-
|
-
|
-
|
12,5%
|
11,1%
|
9%
|
12,4%
|
-
|
Marktkapitalisatie/omzet
|
1,54
x
|
1,85
x
|
4,44
x
|
1,3
x
|
1,84
x
|
1,35
x
|
1,27
x
|
1,3
x
|
Bedrijfswaarde/omzet
|
1,76
x
|
1,73
x
|
4,7
x
|
1,2
x
|
2,9
x
|
2,15
x
|
1,58
x
|
1,56
x
|
Bedrijfswaarde/EBITDA
|
2,7
x
|
2,23
x
|
10,8
x
|
1,94
x
|
4,25
x
|
3,03
x
|
2,23
x
|
2,17
x
|
Bedrijfswaarde/FCF
|
-14,4
x
|
3,38
x
|
23,8
x
|
3,02
x
|
11,4
x
|
8,34
x
|
6,54
x
|
7,04
x
|
FCF Yield
|
-6,96%
|
29,6%
|
4,19%
|
33,1%
|
8,8%
|
12%
|
15,3%
|
14,2%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
20.635
|
20.834
|
84.456
|
85.111
|
93.774
|
100.090
|
-
|
-
|
Referentieprijs
2 |
23,34
|
19,33
|
48,97
|
57,93
|
68,38
|
74,01
|
74,01
|
74,01
|
Datum van publicatie
|
27/02/20
|
17/02/21
|
8/03/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
313,2
|
218,1
|
930,6
|
3.791
|
3.479
|
5.479
|
5.825
|
5.699
|
EBITDA
1 |
203,7
|
169,4
|
405,7
|
2.348
|
2.369
|
3.895
|
4.132
|
4.112
|
Bedrijfsresultaat (EBIT)
1 |
105,6
|
-11,14
|
322,1
|
1.984
|
1.139
|
1.950
|
2.264
|
1.993
|
Operationele Marge
|
33,7%
|
-5,11%
|
34,61%
|
52,33%
|
32,75%
|
35,59%
|
38,87%
|
34,97%
|
Resultaat voor belastingen (EBT)
1 |
67,07
|
42,98
|
251,8
|
1.654
|
999,5
|
1.624
|
2.013
|
2.002
|
Nettowinst (verlies)
1 |
67,07
|
103,5
|
178,9
|
1.248
|
784,3
|
1.214
|
1.454
|
1.239
|
Nettomarge
|
21,41%
|
47,47%
|
19,23%
|
32,92%
|
22,54%
|
22,17%
|
24,95%
|
21,74%
|
WPA
2 |
3,240
|
4,950
|
4,740
|
14,58
|
9,020
|
12,08
|
14,70
|
14,93
|
Free Cash Flow
1 |
-38,34
|
112
|
183,4
|
1.510
|
886,4
|
1.413
|
1.410
|
1.266
|
FCF-marge
|
-12,24%
|
51,34%
|
19,71%
|
39,83%
|
25,48%
|
25,8%
|
24,21%
|
22,22%
|
Kasstroomconversie (ebitda)
|
-
|
66,09%
|
45,21%
|
64,32%
|
37,41%
|
36,28%
|
34,13%
|
30,8%
|
Kasstroomconversie (nettowinst)
|
-
|
108,15%
|
102,52%
|
120,98%
|
113,02%
|
116,36%
|
97%
|
102,21%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
7,225
|
7,600
|
6,660
|
9,160
|
-
|
Datum van publicatie
|
27/02/20
|
17/02/21
|
8/03/22
|
22/02/23
|
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 |
190
|
510,5
|
817,8
|
1.151
|
1.008
|
814,3
|
656
|
660,5
|
1.036
|
1.127
|
1.285
|
1.362
|
1.407
|
1.429
|
1.413
|
EBITDA
1 |
116,5
|
157,1
|
471,8
|
739,2
|
631,5
|
505,1
|
443,4
|
454,3
|
708,9
|
762,5
|
893,4
|
955,5
|
989,4
|
1.005
|
997
|
Bedrijfsresultaat (EBIT)
1 |
93,87
|
163,3
|
402
|
697,7
|
528,4
|
355,9
|
241,1
|
179,4
|
379,2
|
339,8
|
435,7
|
483,2
|
511
|
526,6
|
537,8
|
Operationele Marge
|
49,41%
|
31,99%
|
49,15%
|
60,6%
|
52,43%
|
43,7%
|
36,75%
|
27,17%
|
36,61%
|
30,16%
|
33,91%
|
35,47%
|
36,32%
|
36,85%
|
38,06%
|
Resultaat voor belastingen (EBT)
1 |
56,26
|
231,2
|
115
|
621,3
|
542,1
|
375,4
|
267,6
|
183,6
|
169,4
|
378,9
|
337,6
|
401,9
|
436,4
|
454,3
|
476,3
|
Nettowinst (verlies)
1 |
40,66
|
163,7
|
91,64
|
468,8
|
405,8
|
281,9
|
202,5
|
139,3
|
139,7
|
302,9
|
266,3
|
297,7
|
320,3
|
333,4
|
342,2
|
Nettomarge
|
21,4%
|
32,07%
|
11,21%
|
40,72%
|
40,26%
|
34,62%
|
30,86%
|
21,09%
|
13,48%
|
26,88%
|
20,73%
|
21,86%
|
22,77%
|
23,33%
|
24,22%
|
WPA
2 |
1,310
|
2,460
|
1,070
|
5,480
|
4,740
|
3,290
|
2,460
|
1,720
|
1,560
|
3,200
|
2,630
|
2,956
|
3,198
|
3,340
|
3,412
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
1,950
|
2,150
|
2,150
|
-
|
1,740
|
1,590
|
1,440
|
1,550
|
1,600
|
2,070
|
2,310
|
Datum van publicatie
|
29/10/21
|
8/03/22
|
4/05/22
|
3/08/22
|
31/10/22
|
22/02/23
|
3/05/23
|
2/08/23
|
7/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
69
|
-
|
237
|
-
|
3.661
|
4.377
|
1.813
|
1.510
|
Nettokaspositie
1 |
-
|
24,7
|
-
|
375
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3387
x
|
-
|
0,5848
x
|
-
|
1,545
x
|
1,124
x
|
0,4388
x
|
0,3672
x
|
Free Cash Flow
1 |
-38,3
|
112
|
183
|
1.510
|
886
|
1.413
|
1.410
|
1.266
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
9,870
|
8,410
|
8,910
|
25,70
|
24,90
|
34,50
|
36,20
|
35,10
|
Capex
1 |
242
|
63,8
|
153
|
967
|
1.352
|
1.986
|
2.002
|
2.063
|
Capex/omzet
|
77,42%
|
29,25%
|
16,41%
|
25,51%
|
38,87%
|
36,26%
|
34,37%
|
36,21%
|
Datum van publicatie
|
27/02/20
|
17/02/21
|
8/03/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
74,01
USD Gemiddelde koersdoel
94,68
USD Spread / Gemiddelde doel +27,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,23% | 7,41 mld. | | +4,19% | 4,32 mld. | | +17,03% | 2,4 mld. | | +21,10% | 2,06 mld. | | -2,85% | 1,82 mld. | | +4,05% | 1,29 mld. | | -.--% | 1,11 mld. | | +24,32% | 672 mln. | | +19,91% | 571 mln. | | +45,71% | 512 mln. |
Olie-exploratie & -productie - Onshore
|