Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
207,8
USD
|
+0,32%
|
|
+3,50%
|
+33,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.899
|
7.646
|
19.540
|
24.073
|
27.757
|
37.053
|
-
|
-
|
Bedrijfswaarde
1 |
20.147
|
13.357
|
25.642
|
30.335
|
33.965
|
42.018
|
45.204
|
43.566
|
K/w-verhouding
|
63,2
x
|
-1,69
x
|
8,77
x
|
5,56
x
|
8,94
x
|
11,1
x
|
9,38
x
|
9,37
x
|
Dividendrendement
|
1,01%
|
3,15%
|
1,81%
|
8,27%
|
4,66%
|
4,25%
|
4,09%
|
4,06%
|
Marktkapitalisatie/omzet
|
3,76
x
|
2,72
x
|
2,87
x
|
2,5
x
|
3,3
x
|
4,2
x
|
2,37
x
|
2,49
x
|
Bedrijfswaarde/omzet
|
5,08
x
|
4,75
x
|
3,77
x
|
3,15
x
|
4,04
x
|
4,76
x
|
2,89
x
|
2,93
x
|
Bedrijfswaarde/EBITDA
|
6,83
x
|
6,54
x
|
6,26
x
|
4,33
x
|
5,55
x
|
6,35
x
|
3,83
x
|
3,79
x
|
Bedrijfswaarde/FCF
|
-1.007
x
|
82,5
x
|
10,6
x
|
6,42
x
|
11,4
x
|
13,6
x
|
7,91
x
|
7,84
x
|
FCF Yield
|
-0,1%
|
1,21%
|
9,44%
|
15,6%
|
8,79%
|
7,38%
|
12,6%
|
12,8%
|
Price to Book
|
1,15
x
|
0,87
x
|
1,59
x
|
1,62
x
|
1,67
x
|
2,01
x
|
1,74
x
|
1,39
x
|
Aantal aandelen (in duizenden)
|
160.445
|
157.974
|
181.175
|
175.999
|
178.985
|
178.344
|
-
|
-
|
Referentieprijs
2 |
92,86
|
48,40
|
107,8
|
136,8
|
155,1
|
207,8
|
207,8
|
207,8
|
Datum van publicatie
|
18/02/20
|
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 |
3.964
|
2.813
|
6.797
|
9.643
|
8.412
|
8.825
|
15.624
|
14.881
|
EBITDA
1 |
2.949
|
2.042
|
4.093
|
7.006
|
6.115
|
6.619
|
11.791
|
11.506
|
Bedrijfsresultaat (EBIT)
1 |
1.485
|
545
|
4.079
|
6.508
|
4.570
|
4.682
|
8.552
|
7.860
|
Operationele Marge
|
37,46%
|
19,37%
|
60,01%
|
67,49%
|
54,33%
|
53,05%
|
54,74%
|
52,82%
|
Resultaat voor belastingen (EBT)
1 |
362
|
-5.776
|
2.907
|
5.736
|
4.248
|
4.543
|
8.346
|
7.588
|
Nettowinst (verlies)
1 |
240
|
-4.517
|
2.182
|
4.386
|
3.143
|
3.334
|
6.143
|
5.604
|
Nettomarge
|
6,05%
|
-160,58%
|
32,1%
|
45,48%
|
37,36%
|
37,77%
|
39,32%
|
37,66%
|
WPA
2 |
1,470
|
-28,59
|
12,30
|
24,61
|
17,34
|
18,68
|
22,14
|
22,17
|
Free Cash Flow
1 |
-20
|
162
|
2.421
|
4.724
|
2.987
|
3.099
|
5.714
|
5.560
|
FCF-marge
|
-0,5%
|
5,76%
|
35,62%
|
48,99%
|
35,51%
|
35,11%
|
36,58%
|
37,37%
|
Kasstroomconversie (ebitda)
|
-
|
7,93%
|
59,15%
|
67,43%
|
48,85%
|
46,82%
|
48,46%
|
48,32%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
110,95%
|
107,71%
|
95,04%
|
92,96%
|
93,03%
|
99,22%
|
Dividend per aandeel
2 |
0,9375
|
1,525
|
1,950
|
11,31
|
7,220
|
8,821
|
8,497
|
8,437
|
Datum van publicatie
|
18/02/20
|
22/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
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
|
2025 S1
|
---|
Omzet
1 |
1.910
|
2.022
|
2.408
|
2.768
|
2.437
|
2.030
|
1.925
|
1.919
|
2.340
|
2.228
|
2.110
|
2.204
|
2.221
|
2.270
|
3.873
|
-
|
EBITDA
1 |
1.094
|
1.192
|
1.551
|
1.992
|
1.857
|
1.606
|
1.420
|
1.353
|
1.746
|
1.596
|
1.553
|
1.665
|
1.673
|
1.680
|
2.904
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.164
|
1.312
|
1.660
|
1.978
|
1.614
|
1.256
|
1.081
|
1.000
|
1.340
|
1.205
|
1.106
|
1.197
|
1.193
|
1.201
|
2.099
|
-
|
Operationele Marge
|
60,94%
|
64,89%
|
68,94%
|
71,46%
|
66,23%
|
61,87%
|
56,16%
|
52,11%
|
57,26%
|
54,08%
|
52,41%
|
54,33%
|
53,68%
|
52,92%
|
54,2%
|
-
|
Resultaat voor belastingen (EBT)
1 |
867
|
1.330
|
1.024
|
1.863
|
1.560
|
1.289
|
953
|
751
|
1.269
|
1.275
|
1.036
|
1.173
|
1.162
|
1.156
|
2.063
|
-
|
Nettowinst (verlies)
1 |
649
|
1.002
|
779
|
1.416
|
1.184
|
1.007
|
712
|
556
|
915
|
960
|
773,5
|
851,6
|
847,8
|
844,4
|
1.533
|
-
|
Nettomarge
|
33,98%
|
49,55%
|
32,35%
|
51,16%
|
48,58%
|
49,61%
|
36,99%
|
28,97%
|
39,1%
|
43,09%
|
36,66%
|
38,65%
|
38,17%
|
37,19%
|
39,6%
|
-
|
WPA
2 |
3,560
|
5,540
|
4,360
|
7,930
|
6,720
|
5,620
|
3,880
|
3,050
|
5,070
|
5,340
|
4,359
|
4,720
|
4,706
|
4,602
|
5,315
|
-
|
Dividend per aandeel
2 |
0,5000
|
0,6000
|
0,7000
|
3,050
|
2,260
|
2,950
|
0,8300
|
0,8400
|
3,370
|
2,180
|
2,751
|
1,987
|
2,134
|
2,153
|
2,891
|
-
|
Datum van publicatie
|
1/11/21
|
22/02/22
|
2/05/22
|
1/08/22
|
7/11/22
|
21/02/23
|
1/05/23
|
31/07/23
|
6/11/23
|
20/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.248
|
5.711
|
6.102
|
6.262
|
6.208
|
4.965
|
8.151
|
6.513
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,78
x
|
2,797
x
|
1,491
x
|
0,8938
x
|
1,015
x
|
0,7502
x
|
0,6913
x
|
0,566
x
|
Free Cash Flow
1 |
-20
|
162
|
2.421
|
4.724
|
2.987
|
3.099
|
5.714
|
5.560
|
ROE (netto-inkomsten/eigen vermogen)
|
8,42%
|
4,36%
|
19,2%
|
31,6%
|
20,6%
|
16,4%
|
18,6%
|
12,5%
|
ROA (netto-inkomsten/totale activa)
|
5,03%
|
2,34%
|
9,92%
|
17,4%
|
11,4%
|
10,5%
|
8,1%
|
5,3%
|
Totale activa
1 |
4.771
|
-193.216
|
22.003
|
25.144
|
27.605
|
31.839
|
75.837
|
105.735
|
Nettoactief per aandeel
2 |
81,00
|
55,60
|
67,90
|
84,50
|
93,00
|
103,0
|
119,0
|
150,0
|
Cashflow per aandeel
2 |
17,70
|
12,80
|
22,00
|
37,00
|
31,20
|
31,70
|
34,80
|
34,90
|
Capex
1 |
2.921
|
1.859
|
1.487
|
1.938
|
2.701
|
2.484
|
4.247
|
4.126
|
Capex/omzet
|
73,69%
|
66,09%
|
21,88%
|
20,1%
|
32,11%
|
28,14%
|
27,18%
|
27,73%
|
Datum van publicatie
|
18/02/20
|
22/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Laatste slotkoers
207,8
USD Gemiddelde koersdoel
219,7
USD Spread / Gemiddelde doel +5,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +33,97% | 37,05 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. | | -9,01% | 34,99 mld. |
Olie- en gasexploratie en -productie - Andere
|