Beurs gesloten -
Nyse
22:00:02 17-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,05
USD
|
+1,42%
|
|
0,00%
|
-10,73%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.064
|
1.498
|
1.690
|
3.151
|
3.046
|
2.719
|
-
|
-
|
Bedrijfswaarde
1 |
4.607
|
2.514
|
2.834
|
4.226
|
4.044
|
3.592
|
3.582
|
3.571
|
K/w-verhouding
|
10,7
x
|
-5,87
x
|
67,2
x
|
6,81
x
|
3,96
x
|
11,1
x
|
18,3
x
|
49,2
x
|
Dividendrendement
|
7,54%
|
2,68%
|
29,1%
|
16,9%
|
14,9%
|
9,43%
|
9,61%
|
9,86%
|
Marktkapitalisatie/omzet
|
0,64
x
|
0,38
x
|
0,23
x
|
0,29
x
|
0,33
x
|
0,34
x
|
0,34
x
|
0,35
x
|
Bedrijfswaarde/omzet
|
0,72
x
|
0,64
x
|
0,39
x
|
0,39
x
|
0,44
x
|
0,45
x
|
0,45
x
|
0,46
x
|
Bedrijfswaarde/EBITDA
|
5,24
x
|
-359
x
|
7,94
x
|
3,09
x
|
3,47
x
|
5,94
x
|
4,89
x
|
4,94
x
|
Bedrijfswaarde/FCF
|
7,28
x
|
-73,9
x
|
16,5
x
|
5,45
x
|
5,44
x
|
10,3
x
|
9,8
x
|
12,2
x
|
FCF Yield
|
13,7%
|
-1,35%
|
6,07%
|
18,4%
|
18,4%
|
9,67%
|
10,2%
|
8,18%
|
Price to Book
|
2,92
x
|
1,47
x
|
3,05
x
|
5,88
x
|
3,56
x
|
2,99
x
|
2,99
x
|
3
x
|
Aantal aandelen (in duizenden)
|
100.531
|
100.531
|
100.531
|
100.531
|
100.531
|
100.531
|
-
|
-
|
Referentieprijs
2 |
40,43
|
14,90
|
16,81
|
31,34
|
30,30
|
27,05
|
27,05
|
27,05
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.364
|
3.930
|
7.242
|
10.896
|
9.247
|
8.069
|
8.045
|
7.789
|
EBITDA
1 |
880
|
-7
|
357
|
1.369
|
1.164
|
604,2
|
733,1
|
723,5
|
Bedrijfsresultaat (EBIT)
1 |
580
|
-333
|
87
|
963
|
1.123
|
401,1
|
475
|
455,8
|
Operationele Marge
|
9,11%
|
-8,47%
|
1,2%
|
8,84%
|
12,14%
|
4,97%
|
5,9%
|
5,85%
|
Resultaat voor belastingen (EBT)
1 |
491
|
-415
|
66
|
801
|
1.085
|
285
|
371
|
-
|
Nettowinst (verlies)
1 |
380
|
-256
|
25
|
463
|
769
|
244,5
|
149
|
56
|
Nettomarge
|
5,97%
|
-6,51%
|
0,35%
|
4,25%
|
8,32%
|
3,03%
|
1,85%
|
0,72%
|
WPA
2 |
3,780
|
-2,540
|
0,2500
|
4,600
|
7,650
|
2,435
|
1,475
|
0,5500
|
Free Cash Flow
1 |
633
|
-34
|
172
|
776
|
743
|
347,5
|
365,5
|
292
|
FCF-marge
|
9,95%
|
-0,87%
|
2,38%
|
7,12%
|
8,04%
|
4,31%
|
4,54%
|
3,75%
|
Kasstroomconversie (ebitda)
|
71,93%
|
-
|
48,18%
|
56,68%
|
63,83%
|
57,51%
|
49,86%
|
40,36%
|
Kasstroomconversie (nettowinst)
|
166,58%
|
-
|
688%
|
167,6%
|
96,62%
|
142,13%
|
245,3%
|
521,43%
|
Dividend per aandeel
2 |
3,050
|
0,4000
|
4,890
|
5,300
|
4,500
|
2,550
|
2,600
|
2,667
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
2.112
|
2.373
|
3.144
|
2.699
|
2.679
|
2.286
|
2.236
|
2.522
|
2.202
|
1.863
|
1.972
|
2.112
|
2.105
|
1.819
|
1.901
|
EBITDA
1 |
111
|
155
|
511
|
313
|
388
|
334
|
347
|
313
|
170
|
99
|
139
|
192
|
174,2
|
145,4
|
216,1
|
Bedrijfsresultaat (EBIT)
1 |
40
|
220
|
512
|
238
|
236
|
330
|
224
|
232
|
124
|
123
|
79,82
|
118,1
|
113,6
|
87,35
|
143,7
|
Operationele Marge
|
1,89%
|
9,27%
|
16,28%
|
8,82%
|
8,81%
|
14,44%
|
10,02%
|
9,2%
|
5,63%
|
6,6%
|
4,05%
|
5,59%
|
5,4%
|
4,8%
|
7,56%
|
Resultaat voor belastingen (EBT)
1 |
18
|
187
|
305
|
87
|
222
|
315
|
212
|
438
|
119
|
107
|
-10
|
105
|
83
|
63
|
148
|
Nettowinst (verlies)
1 |
-14
|
94
|
165
|
93
|
112
|
195
|
130
|
353
|
91
|
82
|
-20
|
72
|
58
|
32
|
81
|
Nettomarge
|
-0,66%
|
3,96%
|
5,25%
|
3,45%
|
4,18%
|
8,53%
|
5,81%
|
14%
|
4,13%
|
4,4%
|
-1,01%
|
3,41%
|
2,76%
|
1,76%
|
4,26%
|
WPA
2 |
-0,1400
|
0,9300
|
1,640
|
0,9200
|
1,110
|
1,940
|
1,290
|
3,510
|
0,9100
|
0,8100
|
-0,2000
|
0,7200
|
0,5800
|
0,3200
|
0,8100
|
Dividend per aandeel
2 |
-
|
0,4000
|
0,4000
|
-
|
4,100
|
0,5000
|
0,5000
|
2,000
|
2,000
|
-
|
0,6250
|
0,7500
|
0,5625
|
0,5000
|
0,8333
|
Datum van publicatie
|
22/02/22
|
2/05/22
|
1/08/22
|
31/10/22
|
21/02/23
|
1/05/23
|
31/07/23
|
30/10/23
|
20/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
543
|
1.016
|
1.144
|
1.075
|
998
|
872
|
863
|
852
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,617
x
|
-145,1
x
|
3,204
x
|
0,7852
x
|
0,8574
x
|
1,444
x
|
1,177
x
|
1,177
x
|
Free Cash Flow
1 |
633
|
-34
|
172
|
776
|
743
|
348
|
366
|
292
|
ROE (netto-inkomsten/eigen vermogen)
|
28,4%
|
-19,1%
|
-11,9%
|
112%
|
112%
|
29,2%
|
29,9%
|
36,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-5,84%
|
-2,37%
|
15,1%
|
17,4%
|
3,2%
|
7,31%
|
-
|
Totale activa
1 |
-
|
4.384
|
-1.054
|
3.061
|
4.413
|
7.650
|
2.039
|
-
|
Nettoactief per aandeel
2 |
13,90
|
10,10
|
5,500
|
5,330
|
8,500
|
9,060
|
9,050
|
9,020
|
Cashflow per aandeel
2 |
7,430
|
0,9000
|
3,940
|
9,620
|
9,430
|
5,900
|
5,260
|
5,420
|
Capex
1 |
114
|
124
|
224
|
191
|
205
|
203
|
207
|
180
|
Capex/omzet
|
1,79%
|
3,16%
|
3,09%
|
1,75%
|
2,22%
|
2,52%
|
2,57%
|
2,31%
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
27,05
USD Gemiddelde koersdoel
30,15
USD Spread / Gemiddelde doel +11,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,73% | 2,72 mld. | | -1,02% | 18,41 mld. | | -6,01% | 10,06 mld. | | +16,78% | 9,79 mld. | | +37,07% | 9,16 mld. | | -5,93% | 7,3 mld. | | +61,20% | 4,51 mld. | | -1,77% | 3,12 mld. | | +4,88% | 2,83 mld. | | +11,61% | 2,63 mld. |
Aardolieraffinage
|