Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,29
USD
|
-0,49%
|
|
+1,95%
|
+10,85%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.102
|
6.489
|
15.458
|
19.373
|
19.196
|
21.270
|
-
|
-
|
Bedrijfswaarde
1 |
8.122
|
7.483
|
17.547
|
20.881
|
20.401
|
22.303
|
21.744
|
18.598
|
K/w-verhouding
|
10,6
x
|
32,6
x
|
8,26
x
|
4,83
x
|
11,9
x
|
15,1
x
|
10,1
x
|
9,05
x
|
Dividendrendement
|
2,07%
|
2,46%
|
3,26%
|
2,65%
|
4,62%
|
3,01%
|
3,42%
|
4,05%
|
Marktkapitalisatie/omzet
|
3,44
x
|
4,42
x
|
4,48
x
|
2,14
x
|
3,25
x
|
3,73
x
|
3,13
x
|
3,14
x
|
Bedrijfswaarde/omzet
|
3,93
x
|
5,1
x
|
5,09
x
|
2,31
x
|
3,45
x
|
3,91
x
|
3,2
x
|
2,74
x
|
Bedrijfswaarde/EBITDA
|
5,77
x
|
10,4
x
|
7,99
x
|
3,1
x
|
5,19
x
|
6,04
x
|
4,66
x
|
3,86
x
|
Bedrijfswaarde/FCF
|
14,2
x
|
37
x
|
16,2
x
|
5,3
x
|
15,3
x
|
16,9
x
|
10,6
x
|
8,46
x
|
FCF Yield
|
7,05%
|
2,7%
|
6,17%
|
18,9%
|
6,53%
|
5,91%
|
9,43%
|
11,8%
|
Price to Book
|
3,36
x
|
2,93
x
|
0,81
x
|
1,54
x
|
1,48
x
|
1,57
x
|
1,45
x
|
1,36
x
|
Aantal aandelen (in duizenden)
|
407.925
|
398.580
|
813.578
|
788.467
|
752.192
|
751.847
|
-
|
-
|
Referentieprijs
2 |
17,41
|
16,28
|
19,00
|
24,57
|
25,52
|
28,29
|
28,29
|
28,29
|
Datum van publicatie
|
20/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.066
|
1.467
|
3.449
|
9.051
|
5.914
|
5.705
|
6.804
|
6.782
|
EBITDA
1 |
1.409
|
719,3
|
2.196
|
6.730
|
3.928
|
3.691
|
4.670
|
4.815
|
Bedrijfsresultaat (EBIT)
1 |
876,7
|
296
|
1.428
|
5.209
|
2.178
|
1.806
|
2.799
|
2.768
|
Operationele Marge
|
42,43%
|
20,18%
|
41,4%
|
57,55%
|
36,83%
|
31,65%
|
41,14%
|
40,82%
|
Resultaat voor belastingen (EBT)
1 |
900,2
|
241,1
|
1.502
|
5.169
|
2.128
|
1.732
|
2.736
|
2.748
|
Nettowinst (verlies)
1 |
681,1
|
200,5
|
1.158
|
4.065
|
1.625
|
1.404
|
2.097
|
2.267
|
Nettomarge
|
32,96%
|
13,67%
|
33,57%
|
44,91%
|
27,48%
|
24,61%
|
30,81%
|
33,42%
|
WPA
2 |
1,640
|
0,5000
|
2,300
|
5,090
|
2,140
|
1,874
|
2,806
|
3,126
|
Free Cash Flow
1 |
572,4
|
202,4
|
1.083
|
3.942
|
1.332
|
1.317
|
2.050
|
2.200
|
FCF-marge
|
27,7%
|
13,8%
|
31,4%
|
43,55%
|
22,52%
|
23,09%
|
30,13%
|
32,43%
|
Kasstroomconversie (ebitda)
|
40,64%
|
28,14%
|
49,32%
|
58,57%
|
33,91%
|
35,69%
|
43,9%
|
45,69%
|
Kasstroomconversie (nettowinst)
|
84,04%
|
100,93%
|
93,52%
|
96,97%
|
81,97%
|
93,81%
|
97,78%
|
97,04%
|
Dividend per aandeel
2 |
0,3600
|
0,4000
|
0,6200
|
0,6500
|
1,180
|
0,8506
|
0,9687
|
1,146
|
Datum van publicatie
|
20/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
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 |
440,4
|
2.225
|
1.679
|
2.572
|
2.520
|
2.280
|
1.777
|
1.185
|
1.356
|
1.596
|
1.399
|
1.336
|
1.407
|
1.562
|
1.672
|
EBITDA
1 |
384,2
|
1.266
|
1.413
|
1.841
|
1.874
|
1.578
|
1.230
|
782
|
915
|
1.001
|
870
|
846,2
|
922,9
|
1.034
|
1.166
|
Bedrijfsresultaat (EBIT)
1 |
197
|
816
|
1.048
|
1.399
|
1.390
|
1.295
|
841
|
375
|
468
|
579
|
408,5
|
364,4
|
433,9
|
576,3
|
713,8
|
Operationele Marge
|
44,73%
|
36,67%
|
62,42%
|
54,39%
|
55,16%
|
56,8%
|
47,33%
|
31,65%
|
34,51%
|
36,28%
|
29,21%
|
27,27%
|
30,83%
|
36,91%
|
42,69%
|
Resultaat voor belastingen (EBT)
1 |
83,22
|
1.215
|
778
|
1.588
|
1.515
|
1.288
|
872
|
270
|
417
|
569
|
397,8
|
361,9
|
437,2
|
546
|
691,4
|
Nettowinst (verlies)
1 |
62,71
|
939
|
608
|
1.229
|
1.196
|
1.032
|
677
|
209
|
323
|
416
|
317
|
291,6
|
346,7
|
445,1
|
543,9
|
Nettomarge
|
14,24%
|
42,2%
|
36,21%
|
47,78%
|
47,46%
|
45,26%
|
38,1%
|
17,64%
|
23,82%
|
26,07%
|
22,67%
|
21,82%
|
24,64%
|
28,5%
|
32,53%
|
WPA
2 |
0,1600
|
1,160
|
0,7500
|
1,530
|
1,510
|
1,320
|
0,8800
|
0,2800
|
0,4300
|
0,5500
|
0,4181
|
0,3857
|
0,4576
|
0,5770
|
0,7208
|
Dividend per aandeel
2 |
0,1100
|
0,8000
|
0,5600
|
0,6000
|
0,6500
|
0,5700
|
0,5700
|
0,2000
|
0,2000
|
0,2100
|
0,2040
|
0,2060
|
0,2200
|
0,2321
|
0,3361
|
Datum van publicatie
|
3/11/21
|
23/02/22
|
2/05/22
|
2/08/22
|
3/11/22
|
22/02/23
|
4/05/23
|
7/08/23
|
6/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.020
|
994
|
2.089
|
1.508
|
1.205
|
1.033
|
474
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.672
|
Hefboom (schuld/ebitda)
|
0,724
x
|
1,382
x
|
0,9513
x
|
0,2241
x
|
0,3068
x
|
0,28
x
|
0,1016
x
|
-
|
Free Cash Flow
1 |
572
|
202
|
1.083
|
3.942
|
1.332
|
1.317
|
2.050
|
2.200
|
ROE (netto-inkomsten/eigen vermogen)
|
32,1%
|
9,18%
|
16,6%
|
32,2%
|
12,6%
|
10,3%
|
15,9%
|
15,2%
|
ROA (netto-inkomsten/totale activa)
|
15,7%
|
4,45%
|
9,48%
|
19,6%
|
8,01%
|
6,11%
|
8,2%
|
-
|
Totale activa
1 |
4.343
|
4.505
|
12.212
|
20.704
|
20.285
|
22.966
|
25.560
|
-
|
Nettoactief per aandeel
2 |
5,180
|
5,560
|
23,30
|
15,90
|
17,30
|
18,00
|
19,40
|
20,80
|
Cashflow per aandeel
2 |
3,270
|
1,720
|
3,600
|
7,090
|
4,530
|
4,320
|
5,360
|
5,870
|
Capex
1 |
788
|
576
|
728
|
1.710
|
2.099
|
1.863
|
1.964
|
1.948
|
Capex/omzet
|
38,15%
|
39,26%
|
21,11%
|
18,89%
|
35,49%
|
32,66%
|
28,87%
|
28,73%
|
Datum van publicatie
|
20/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
28,29
USD Gemiddelde koersdoel
32,62
USD Spread / Gemiddelde doel +15,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,85% | 21,27 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
|