Geschatte realtime
Tradegate
08:02:11 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,905
EUR
|
-0,36%
|
|
-9,77%
|
+23,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
191,2
|
137,2
|
130,8
|
488,2
|
752,4
|
906,8
|
-
|
-
|
Bedrijfswaarde
1 |
849,4
|
698,7
|
651,1
|
898,1
|
976,8
|
1.039
|
971,5
|
941,8
|
K/w-verhouding
|
-5,96
x
|
8,61
x
|
-3,57
x
|
3,63
x
|
-
|
5,04
x
|
9,06
x
|
15
x
|
Dividendrendement
|
-
|
-
|
-
|
4,51%
|
6,65%
|
6,59%
|
3,46%
|
1,33%
|
Marktkapitalisatie/omzet
|
0,74
x
|
0,53
x
|
0,75
x
|
1,48
x
|
1,9
x
|
2,16
x
|
2,79
x
|
3,09
x
|
Bedrijfswaarde/omzet
|
3,29
x
|
2,71
x
|
3,74
x
|
2,72
x
|
2,46
x
|
2,47
x
|
2,99
x
|
3,21
x
|
Bedrijfswaarde/EBITDA
|
8,15
x
|
5,49
x
|
10,1
x
|
3,96
x
|
3,52
x
|
4,03
x
|
5,63
x
|
7,06
x
|
Bedrijfswaarde/FCF
|
-143
x
|
9,69
x
|
26,3
x
|
8
x
|
3,88
x
|
5,72
x
|
6,85
x
|
9,57
x
|
FCF Yield
|
-0,7%
|
10,3%
|
3,81%
|
12,5%
|
25,7%
|
17,5%
|
14,6%
|
10,4%
|
Price to Book
|
-
|
-
|
0,4
x
|
1,02
x
|
1,22
x
|
1,16
x
|
1,03
x
|
1,01
x
|
Aantal aandelen (in duizenden)
|
123.327
|
122.571
|
122.273
|
122.290
|
120.653
|
120.653
|
-
|
-
|
Referentieprijs
2 |
1,550
|
1,119
|
1,070
|
3,992
|
6,236
|
7,516
|
7,516
|
7,516
|
Datum van publicatie
|
12/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
258,3
|
257,8
|
174,1
|
330
|
397
|
420
|
324,8
|
293,8
|
EBITDA
1 |
104,2
|
127,3
|
64,32
|
226,6
|
277,6
|
258
|
172,6
|
133,4
|
Bedrijfsresultaat (EBIT)
1 |
15,02
|
55,52
|
-6,902
|
165,7
|
215,2
|
196,4
|
112,6
|
73,03
|
Operationele Marge
|
5,82%
|
21,54%
|
-3,96%
|
50,21%
|
54,2%
|
46,76%
|
34,67%
|
24,86%
|
Resultaat voor belastingen (EBT)
1 |
-26,94
|
16,82
|
-36,82
|
135,3
|
193,4
|
179,8
|
97,02
|
61,07
|
Nettowinst (verlies)
1 |
-27,53
|
16,56
|
-37,26
|
134,9
|
192,2
|
178,8
|
96,36
|
60,83
|
Nettomarge
|
-10,66%
|
6,42%
|
-21,4%
|
40,87%
|
48,42%
|
42,56%
|
29,67%
|
20,71%
|
WPA
2 |
-0,2600
|
0,1300
|
-0,3000
|
1,100
|
-
|
1,490
|
0,8300
|
0,5000
|
Free Cash Flow
1 |
-5,957
|
72,11
|
24,79
|
112,3
|
251,4
|
181,5
|
141,9
|
98,37
|
FCF-marge
|
-2,31%
|
27,97%
|
14,24%
|
34,04%
|
63,34%
|
43,21%
|
43,7%
|
33,48%
|
Kasstroomconversie (ebitda)
|
-
|
56,66%
|
38,55%
|
49,56%
|
90,57%
|
70,36%
|
82,21%
|
73,74%
|
Kasstroomconversie (nettowinst)
|
-
|
435,55%
|
-
|
83,28%
|
130,8%
|
101,54%
|
147,26%
|
161,7%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,1800
|
0,4147
|
0,4950
|
0,2600
|
0,1000
|
Datum van publicatie
|
12/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
-
|
88,89
|
59,3
|
-
|
42,82
|
72,79
|
115,6
|
94,17
|
120,2
|
106,3
|
97,23
|
203,5
|
98,3
|
95,18
|
104,1
|
101
|
89
|
114
|
78
|
EBITDA
1 |
-
|
33,02
|
14,87
|
16,43
|
17,77
|
48,47
|
66,24
|
69,07
|
91,3
|
76,41
|
66,34
|
142,7
|
70,4
|
64,47
|
76,1
|
68
|
56
|
82
|
47
|
Bedrijfsresultaat (EBIT)
1 |
38,95
|
0,386
|
-7,32
|
0,032
|
0,29
|
33,42
|
33,72
|
54,24
|
77,73
|
60,6
|
51,66
|
112,3
|
54,53
|
48,38
|
60,44
|
53
|
41
|
66
|
-
|
Operationele Marge
|
-
|
0,43%
|
-12,34%
|
-
|
0,68%
|
45,92%
|
29,16%
|
57,59%
|
64,68%
|
57,03%
|
53,13%
|
55,17%
|
55,47%
|
50,83%
|
58,08%
|
52,48%
|
46,07%
|
57,89%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
43,96
|
56,7
|
49
|
37
|
63
|
28
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-6,496
|
25,71
|
19,22
|
43,56
|
72,09
|
54,12
|
45,72
|
99,83
|
48,89
|
43,51
|
56,34
|
49
|
37
|
63
|
28
|
Nettomarge
|
-
|
-
|
-
|
-
|
-15,17%
|
35,33%
|
16,62%
|
46,25%
|
59,99%
|
50,93%
|
47,02%
|
49,06%
|
49,73%
|
45,71%
|
54,14%
|
48,51%
|
41,57%
|
55,26%
|
35,9%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3560
|
0,4670
|
0,4100
|
0,3100
|
0,5200
|
0,2400
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2487
|
0,1000
|
0,2900
|
-
|
0,3000
|
-
|
Datum van publicatie
|
30/07/20
|
29/07/21
|
11/11/21
|
10/03/22
|
5/05/22
|
28/07/22
|
28/07/22
|
10/11/22
|
9/03/23
|
11/05/23
|
27/07/23
|
27/07/23
|
9/11/23
|
14/03/24
|
8/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
658
|
562
|
520
|
410
|
224
|
132
|
64,7
|
35
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,315
x
|
4,412
x
|
8,089
x
|
1,809
x
|
0,8081
x
|
0,5105
x
|
0,3749
x
|
0,2624
x
|
Free Cash Flow
1 |
-5,96
|
72,1
|
24,8
|
112
|
251
|
182
|
142
|
98,4
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-10,7%
|
33,3%
|
35,1%
|
26,7%
|
13%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
2,680
|
3,910
|
5,120
|
6,470
|
7,270
|
7,450
|
Cashflow per aandeel
2 |
0,5600
|
-
|
0,2600
|
-
|
2,400
|
2,000
|
1,630
|
-
|
Capex
1 |
65,2
|
12
|
7,03
|
35,5
|
41,5
|
90,7
|
9,1
|
22,9
|
Capex/omzet
|
25,25%
|
4,66%
|
4,04%
|
10,75%
|
10,45%
|
21,59%
|
2,8%
|
7,81%
|
Datum van publicatie
|
12/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
-
|
Laatste slotkoers
7,516
USD Gemiddelde koersdoel
8,773
USD Spread / Gemiddelde doel +16,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,91% | 78,17 mld. | | +8,73% | 62,22 mld. | | +18,98% | 50,51 mld. | | +17,79% | 48,27 mld. | | +12,47% | 44,03 mld. | | +11,27% | 41,77 mld. | | +2,30% | 40,37 mld. | | +35,32% | 26,06 mld. | | -0,92% | 23,88 mld. |
Olie- en gastransportdiensten - Andere
|