Beurs gesloten -
Nyse
22:00:02 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,2
USD
|
+1,18%
|
|
-3,09%
|
+16,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.651
|
2.425
|
2.904
|
3.039
|
3.177
|
3.555
|
-
|
-
|
Bedrijfswaarde
1 |
4.397
|
4.841
|
5.173
|
5.406
|
5.216
|
5.761
|
5.644
|
3.555
|
K/w-verhouding
|
-21,1
x
|
-4,44
x
|
-5,95
x
|
-22,5
x
|
2,19
x
|
24,2
x
|
13,7
x
|
10,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,86
x
|
1,93
x
|
3,84
x
|
2,41
x
|
0,92
x
|
2,24
x
|
1,97
x
|
1,85
x
|
Bedrijfswaarde/omzet
|
2,29
x
|
3,85
x
|
6,84
x
|
4,29
x
|
1,51
x
|
3,64
x
|
3,12
x
|
1,85
x
|
Bedrijfswaarde/EBITDA
|
4,59
x
|
5,25
x
|
4,33
x
|
4,16
x
|
5,39
x
|
6,03
x
|
5,22
x
|
2,88
x
|
Bedrijfswaarde/FCF
|
-20,7
x
|
15,7
x
|
11,2
x
|
8,08
x
|
38,6
x
|
24,1
x
|
13,8
x
|
6,83
x
|
FCF Yield
|
-4,82%
|
6,36%
|
8,9%
|
12,4%
|
2,59%
|
4,16%
|
7,22%
|
14,6%
|
Price to Book
|
-
|
0,54
x
|
0,76
x
|
1,08
x
|
0,88
x
|
0,8
x
|
0,74
x
|
-
|
Aantal aandelen (in duizenden)
|
186.587
|
224.529
|
211.200
|
180.477
|
158.853
|
153.245
|
-
|
-
|
Referentieprijs
2 |
8,850
|
10,80
|
13,75
|
16,84
|
20,00
|
23,20
|
23,20
|
23,20
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.922
|
1.258
|
756,8
|
1.261
|
3.466
|
1.584
|
1.808
|
1.917
|
EBITDA
1 |
957,5
|
922
|
1.195
|
1.300
|
968
|
955,6
|
1.082
|
1.234
|
Bedrijfsresultaat (EBIT)
1 |
404,7
|
406
|
643
|
868,2
|
601
|
416,6
|
569,6
|
895
|
Operationele Marge
|
21,05%
|
32,27%
|
84,96%
|
68,84%
|
17,34%
|
26,29%
|
31,5%
|
46,69%
|
Resultaat voor belastingen (EBT)
1 |
59,68
|
-602,8
|
-636,5
|
-211,9
|
2.254
|
224,3
|
413,8
|
683
|
Nettowinst (verlies)
1 |
-80,73
|
-483,8
|
-498,6
|
-142,1
|
1.745
|
169,1
|
283,3
|
325,5
|
Nettomarge
|
-4,2%
|
-38,46%
|
-65,89%
|
-11,27%
|
50,34%
|
10,67%
|
15,66%
|
16,98%
|
WPA
2 |
-0,4200
|
-2,430
|
-2,310
|
-0,7500
|
9,120
|
0,9585
|
1,695
|
2,200
|
Free Cash Flow
1 |
-212
|
307,8
|
460,5
|
669,3
|
135,2
|
239,4
|
407,6
|
520,2
|
FCF-marge
|
-11,03%
|
24,47%
|
60,85%
|
53,06%
|
3,9%
|
15,11%
|
22,54%
|
27,14%
|
Kasstroomconversie (ebitda)
|
-
|
33,38%
|
38,54%
|
51,48%
|
13,97%
|
25,05%
|
37,68%
|
42,16%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
7,75%
|
141,59%
|
143,9%
|
159,83%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
1.291
|
-913,1
|
420,4
|
117,1
|
1.637
|
1.276
|
839,7
|
350,5
|
999,6
|
384,6
|
379,5
|
385,6
|
434,7
|
491,3
|
407,5
|
EBITDA
1 |
328
|
362
|
338
|
326
|
274
|
261
|
217
|
228
|
262
|
252
|
228,6
|
228
|
251
|
306,8
|
242,2
|
Bedrijfsresultaat (EBIT)
1 |
180
|
234
|
212,4
|
202,7
|
233,1
|
193,2
|
208
|
108
|
143
|
91
|
112,2
|
106,1
|
116,1
|
168,7
|
125,1
|
Operationele Marge
|
13,94%
|
-25,63%
|
50,52%
|
173,15%
|
14,24%
|
15,14%
|
24,77%
|
30,81%
|
14,31%
|
23,66%
|
29,55%
|
27,52%
|
26,7%
|
34,33%
|
30,69%
|
Resultaat voor belastingen (EBT)
1 |
906,7
|
-1.249
|
46,92
|
-266,7
|
1.256
|
928
|
636,7
|
19,24
|
669,8
|
6,319
|
70,32
|
64,91
|
75,69
|
131,3
|
86,16
|
Nettowinst (verlies)
1 |
630,3
|
-922,9
|
33,36
|
-427,1
|
1.175
|
710,4
|
475
|
21,38
|
537,8
|
6,851
|
48,97
|
46,06
|
63,32
|
94,64
|
42,84
|
Nettomarge
|
48,82%
|
101,08%
|
7,93%
|
-364,83%
|
71,76%
|
55,67%
|
56,56%
|
6,1%
|
53,81%
|
1,78%
|
12,9%
|
11,95%
|
14,57%
|
19,26%
|
10,51%
|
WPA
2 |
2,900
|
-4,620
|
0,1500
|
-2,280
|
5,680
|
3,610
|
2,470
|
0,1200
|
2,890
|
0,0400
|
0,2720
|
0,2591
|
0,3688
|
0,5467
|
0,2683
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/01/22
|
28/04/22
|
28/07/22
|
27/10/22
|
26/01/23
|
27/04/23
|
27/07/23
|
25/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.745
|
2.416
|
2.269
|
2.367
|
2.039
|
2.205
|
2.089
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,867
x
|
2,621
x
|
1,899
x
|
1,821
x
|
2,106
x
|
2,308
x
|
1,931
x
|
-
|
Free Cash Flow
1 |
-212
|
308
|
460
|
669
|
135
|
239
|
408
|
520
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
4,45%
|
8,57%
|
16%
|
9,76%
|
5,72%
|
6,67%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
2,23%
|
4,31%
|
6,42%
|
4,17%
|
2,88%
|
3,34%
|
-
|
Totale activa
1 |
-
|
-21.659
|
-11.565
|
-2.215
|
41.799
|
5.877
|
8.478
|
-
|
Nettoactief per aandeel
2 |
-
|
20,10
|
18,20
|
15,60
|
22,80
|
29,00
|
31,50
|
-
|
Cashflow per aandeel
2 |
5,100
|
4,000
|
4,620
|
6,360
|
0,7000
|
4,380
|
5,400
|
6,380
|
Capex
1 |
1.193
|
487
|
466
|
566
|
679
|
560
|
579
|
541
|
Capex/omzet
|
62,04%
|
38,74%
|
61,56%
|
44,86%
|
19,6%
|
35,33%
|
32,01%
|
28,22%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Laatste slotkoers
23,2
USD Gemiddelde koersdoel
25,3
USD Spread / Gemiddelde doel +9,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,00% | 3,51 mld. | | +7,76% | 294 mld. | | +5,32% | 146 mld. | | +56,15% | 128 mld. | | +17,95% | 80,27 mld. | | +8,97% | 74,75 mld. | | +19,90% | 62,53 mld. | | +8,29% | 57,13 mld. | | +9,99% | 48,14 mld. | | +27,44% | 34,96 mld. |
Olie- en gasexploratie en -productie - Andere
|