slotkoers
Nyse
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.269
|
6.951
|
10.887
|
8.302
|
10.309
|
7.066
|
-
|
-
|
Bedrijfswaarde
1 |
4.030
|
12.229
|
16.077
|
12.721
|
13.248
|
10.467
|
10.168
|
9.789
|
K/w-verhouding
|
8,16
x
|
-45,5
x
|
4,06
x
|
6,32
x
|
26,2
x
|
82,9
x
|
10,8
x
|
9,19
x
|
Dividendrendement
|
3,21%
|
0,41%
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,14
x
|
1,3
x
|
0,53
x
|
0,36
x
|
0,47
x
|
0,34
x
|
0,34
x
|
0,33
x
|
Bedrijfswaarde/omzet
|
2,03
x
|
2,28
x
|
0,79
x
|
0,55
x
|
0,6
x
|
0,5
x
|
0,48
x
|
0,46
x
|
Bedrijfswaarde/EBITDA
|
7,68
x
|
34,6
x
|
3,06
x
|
4,01
x
|
6,93
x
|
7,11
x
|
5,04
x
|
4,35
x
|
Bedrijfswaarde/FCF
|
-43,1
x
|
-15,6
x
|
7,73
x
|
8,59
x
|
8,17
x
|
21,4
x
|
19,4
x
|
26
x
|
FCF Yield
|
-2,32%
|
-6,43%
|
12,9%
|
11,6%
|
12,2%
|
4,67%
|
5,15%
|
3,85%
|
Price to Book
|
6,34
x
|
3,45
x
|
1,98
x
|
1,06
x
|
1,31
x
|
0,96
x
|
0,9
x
|
0,8
x
|
Aantal aandelen (in duizenden)
|
270.084
|
477.428
|
500.091
|
515.302
|
504.861
|
475.476
|
-
|
-
|
Referentieprijs
2 |
8,400
|
14,56
|
21,77
|
16,11
|
20,42
|
14,86
|
14,86
|
14,86
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
11/02/22
|
13/02/23
|
29/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.990
|
5.354
|
20.444
|
22.989
|
21.996
|
20.944
|
21.015
|
21.111
|
EBITDA
1 |
524,8
|
353
|
5.262
|
3.169
|
1.911
|
1.472
|
2.019
|
2.249
|
Bedrijfsresultaat (EBIT)
1 |
429,3
|
-142
|
4.012
|
1.939
|
814
|
461
|
1.202
|
1.278
|
Operationele Marge
|
21,57%
|
-2,65%
|
19,62%
|
8,43%
|
3,7%
|
2,2%
|
5,72%
|
6,05%
|
Resultaat voor belastingen (EBT)
1 |
312,1
|
-193
|
3.803
|
1.796
|
597
|
188
|
930,8
|
1.022
|
Nettowinst (verlies)
1 |
292,8
|
-122
|
2.988
|
1.335
|
399
|
135,8
|
681,9
|
754
|
Nettomarge
|
14,71%
|
-2,28%
|
14,62%
|
5,81%
|
1,81%
|
0,65%
|
3,24%
|
3,57%
|
WPA
2 |
1,030
|
-0,3200
|
5,360
|
2,550
|
0,7800
|
0,1792
|
1,370
|
1,616
|
Free Cash Flow
1 |
-93,5
|
-786
|
2.080
|
1.480
|
1.621
|
488,6
|
524,1
|
376,5
|
FCF-marge
|
-4,7%
|
-14,68%
|
10,17%
|
6,44%
|
7,37%
|
2,33%
|
2,49%
|
1,78%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
39,53%
|
46,7%
|
84,82%
|
33,19%
|
25,95%
|
16,74%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
69,61%
|
110,86%
|
406,27%
|
359,77%
|
76,86%
|
49,93%
|
Dividend per aandeel
2 |
0,2700
|
0,0600
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
11/02/22
|
13/02/23
|
29/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
5.346
|
5.955
|
6.337
|
5.653
|
5.044
|
5.295
|
5.984
|
5.605
|
5.112
|
5.199
|
5.241
|
5.229
|
5.220
|
5.131
|
5.310
|
EBITDA
1 |
1.456
|
1.451
|
1.130
|
452
|
123
|
243
|
775
|
614
|
279
|
414
|
311,5
|
350,2
|
379,9
|
418,1
|
398,4
|
Bedrijfsresultaat (EBIT)
1 |
1.119
|
1.094
|
840
|
187
|
-182
|
-31
|
497,2
|
325
|
32
|
184
|
77,9
|
136,7
|
112,6
|
-
|
-
|
Operationele Marge
|
20,93%
|
18,37%
|
13,26%
|
3,31%
|
-3,61%
|
-0,59%
|
8,31%
|
5,8%
|
0,63%
|
3,54%
|
1,49%
|
2,61%
|
2,16%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.112
|
1.050
|
757
|
175
|
-186
|
-56
|
458
|
303
|
-108
|
-61
|
33,7
|
55,4
|
121,1
|
225,2
|
-
|
Nettowinst (verlies)
1 |
893
|
801
|
596
|
152
|
-214
|
-57
|
347
|
264
|
-155
|
-67
|
14,77
|
44,24
|
76,61
|
157,9
|
-
|
Nettomarge
|
16,7%
|
13,45%
|
9,41%
|
2,69%
|
-4,24%
|
-1,08%
|
5,8%
|
4,71%
|
-3,03%
|
-1,29%
|
0,28%
|
0,85%
|
1,47%
|
3,08%
|
-
|
WPA
2 |
1,690
|
1,500
|
1,130
|
0,2900
|
-0,4100
|
-0,1100
|
0,6700
|
0,5200
|
-0,3100
|
-0,1400
|
0,0618
|
0,1013
|
0,1333
|
0,2280
|
0,2633
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/22
|
22/04/22
|
22/07/22
|
25/10/22
|
13/02/23
|
24/04/23
|
24/07/23
|
23/10/23
|
29/01/24
|
22/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.761
|
5.278
|
5.190
|
4.419
|
2.939
|
3.402
|
3.103
|
2.723
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,356
x
|
14,95
x
|
0,9863
x
|
1,394
x
|
1,538
x
|
2,311
x
|
1,537
x
|
1,211
x
|
Free Cash Flow
1 |
-93,5
|
-786
|
2.080
|
1.480
|
1.621
|
489
|
524
|
377
|
ROE (netto-inkomsten/eigen vermogen)
|
74,9%
|
-7,1%
|
72,8%
|
20,1%
|
6,74%
|
3,21%
|
8,72%
|
8,86%
|
ROA (netto-inkomsten/totale activa)
|
8,33%
|
-
|
18%
|
-
|
3%
|
0,67%
|
3,09%
|
-
|
Totale activa
1 |
3.517
|
-
|
16.565
|
-
|
13.285
|
20.210
|
22.059
|
-
|
Nettoactief per aandeel
2 |
1,330
|
4,230
|
11,00
|
15,20
|
15,60
|
15,40
|
16,40
|
18,60
|
Cashflow per aandeel
2 |
1,850
|
0,3400
|
5,000
|
4,620
|
3,080
|
2,250
|
3,580
|
2,950
|
Capex
1 |
656
|
525
|
705
|
943
|
646
|
702
|
969
|
1.204
|
Capex/omzet
|
32,97%
|
9,81%
|
3,45%
|
4,1%
|
2,94%
|
3,35%
|
4,61%
|
5,7%
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
11/02/22
|
13/02/23
|
29/01/24
|
-
|
-
|
-
|
Laatste slotkoers
14,86
USD Gemiddelde koersdoel
18,44
USD Spread / Gemiddelde doel +24,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,45% | 36,95 mld. | | +30,79% | 27,27 mld. | | -24,92% | 20,69 mld. | | +3,53% | 19,54 mld. | | +2,81% | 19,08 mld. | | +4,00% | 9,15 mld. | | -24,44% | 8,27 mld. | | -.--% | 7,83 mld. | | +22,12% | 7,4 mld. |
Staal - Andere
|