Beurs gesloten -
London S.E.
16:15:29 22-03-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,4
USD
|
-11,76%
|
|
-10,36%
|
-11,64%
|
Fiscaal tijdperk: Marzo |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
470,2
|
544,7
|
581,6
|
804,6
|
1.561
|
1.788
|
-
|
-
|
Bedrijfswaarde
1 |
1.057
|
1.057
|
1.008
|
1.337
|
1.561
|
2.174
|
2.114
|
1.788
|
K/w-verhouding
|
4,21
x
|
7,06
x
|
8,14
x
|
4,65
x
|
5,06
x
|
8,56
x
|
9,66
x
|
11,1
x
|
Dividendrendement
|
-
|
-
|
31,1%
|
20,1%
|
-
|
9,93%
|
7,15%
|
5,96%
|
Marktkapitalisatie/omzet
|
1,42
x
|
1,74
x
|
2,15
x
|
2,08
x
|
2,8
x
|
3,79
x
|
4,83
x
|
-
|
Bedrijfswaarde/omzet
|
3,2
x
|
3,38
x
|
3,73
x
|
3,46
x
|
2,8
x
|
4,61
x
|
5,71
x
|
-
|
Bedrijfswaarde/EBITDA
|
4,6
x
|
5,71
x
|
6,38
x
|
5,11
x
|
3,82
x
|
7,29
x
|
7,83
x
|
7,18
x
|
Bedrijfswaarde/FCF
|
7,78
x
|
6,56
x
|
5,38
x
|
8,61
x
|
-
|
9,84
x
|
11,6
x
|
-
|
FCF Yield
|
12,9%
|
15,2%
|
18,6%
|
11,6%
|
-
|
10,2%
|
8,61%
|
-
|
Price to Book
|
0,45
x
|
0,58
x
|
0,63
x
|
0,92
x
|
-
|
1,66
x
|
1,67
x
|
-
|
Aantal aandelen (in duizenden)
|
53.987
|
41.482
|
40.139
|
40.351
|
40.593
|
42.619
|
-
|
-
|
Referentieprijs
2 |
8,710
|
13,13
|
14,49
|
19,94
|
38,46
|
41,96
|
41,96
|
41,96
|
Datum van publicatie
|
27/05/20
|
19/05/21
|
26/05/22
|
24/05/23
|
22/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
330,2
|
312,5
|
269,9
|
386,1
|
558
|
471,5
|
370,5
|
-
|
EBITDA
1 |
229,6
|
185,2
|
157,8
|
261,8
|
409,1
|
298,1
|
270
|
249
|
Bedrijfsresultaat (EBIT)
1 |
161,1
|
116,1
|
92,4
|
198,4
|
328,8
|
227,3
|
153,3
|
-
|
Operationele Marge
|
48,78%
|
37,15%
|
34,23%
|
51,37%
|
58,93%
|
48,21%
|
41,39%
|
-
|
Resultaat voor belastingen (EBT)
1 |
111,8
|
92,56
|
71,94
|
172,4
|
307,4
|
175
|
124,9
|
153
|
Nettowinst (verlies)
1 |
111,8
|
92,56
|
71,94
|
172,4
|
307,4
|
198,6
|
124,9
|
153
|
Nettomarge
|
33,87%
|
29,62%
|
26,65%
|
44,66%
|
55,09%
|
42,12%
|
33,71%
|
-
|
WPA
2 |
2,070
|
1,860
|
1,780
|
4,290
|
7,600
|
4,904
|
4,346
|
3,780
|
Free Cash Flow
1 |
135,9
|
161,1
|
187,5
|
155,3
|
-
|
221
|
182
|
-
|
FCF-marge
|
41,16%
|
51,54%
|
69,46%
|
40,21%
|
-
|
46,88%
|
49,13%
|
-
|
Kasstroomconversie (ebitda)
|
59,18%
|
86,98%
|
118,78%
|
59,32%
|
-
|
74,14%
|
67,4%
|
-
|
Kasstroomconversie (nettowinst)
|
121,5%
|
174,02%
|
260,6%
|
90,04%
|
-
|
111,3%
|
145,71%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
4,500
|
4,000
|
-
|
4,167
|
3,000
|
2,500
|
Datum van publicatie
|
27/05/20
|
19/05/21
|
26/05/22
|
24/05/23
|
22/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
67,82
|
78,46
|
76,05
|
75,97
|
102,9
|
132,6
|
111,3
|
143,5
|
163,1
|
141
|
95,09
|
125,4
|
144,9
|
84,6
|
-
|
EBITDA
1 |
38,69
|
53,37
|
46,21
|
44,08
|
73,45
|
99,47
|
74,07
|
100,4
|
131,6
|
103,1
|
62,64
|
78,63
|
89,85
|
48,56
|
49
|
Bedrijfsresultaat (EBIT)
1 |
22,55
|
37,48
|
28,95
|
28,14
|
57,49
|
83,78
|
55,62
|
80,49
|
110,3
|
82,38
|
34,69
|
64,67
|
84,12
|
24,53
|
-
|
Operationele Marge
|
33,25%
|
47,77%
|
38,06%
|
37,04%
|
55,87%
|
63,19%
|
49,99%
|
56,1%
|
67,67%
|
58,42%
|
36,48%
|
51,57%
|
58,08%
|
29%
|
-
|
Resultaat voor belastingen (EBT)
1 |
16,58
|
35,38
|
24,85
|
20,31
|
51,26
|
76,02
|
51,72
|
76,51
|
99,97
|
79,24
|
36,11
|
52,2
|
63,53
|
22,83
|
24
|
Nettowinst (verlies)
1 |
16,58
|
35,38
|
24,85
|
20,31
|
51,26
|
76,02
|
51,72
|
76,51
|
99,97
|
79,24
|
36,11
|
52,2
|
63,53
|
22,83
|
24
|
Nettomarge
|
24,45%
|
45,1%
|
32,67%
|
26,74%
|
49,82%
|
57,33%
|
46,48%
|
53,33%
|
61,31%
|
56,19%
|
37,97%
|
41,63%
|
43,86%
|
26,99%
|
-
|
WPA
2 |
0,4100
|
0,8800
|
0,6200
|
0,5100
|
1,270
|
1,890
|
1,280
|
1,890
|
2,470
|
1,960
|
0,8862
|
1,294
|
1,571
|
0,5684
|
0,6000
|
Dividend per aandeel
2 |
1,000
|
2,500
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
-
|
1,000
|
-
|
1,167
|
1,000
|
1,000
|
1,000
|
0,5000
|
Datum van publicatie
|
3/02/22
|
26/05/22
|
3/08/22
|
2/11/22
|
1/02/23
|
24/05/23
|
2/08/23
|
2/11/23
|
1/02/24
|
22/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
587
|
512
|
426
|
532
|
-
|
385
|
326
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,555
x
|
2,765
x
|
2,699
x
|
2,032
x
|
-
|
1,293
x
|
1,207
x
|
-
|
Free Cash Flow
1 |
136
|
161
|
187
|
155
|
-
|
221
|
182
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,8%
|
9,62%
|
7,71%
|
19,2%
|
-
|
17,1%
|
12,2%
|
-
|
ROA (netto-inkomsten/totale activa)
|
6,78%
|
5,69%
|
4,51%
|
10,4%
|
-
|
9,8%
|
7,1%
|
-
|
Totale activa
1 |
1.649
|
1.627
|
1.594
|
1.658
|
-
|
2.026
|
1.759
|
-
|
Nettoactief per aandeel
2 |
19,20
|
22,80
|
22,90
|
21,60
|
-
|
25,30
|
25,20
|
-
|
Cashflow per aandeel
2 |
3,120
|
3,430
|
2,940
|
5,570
|
-
|
7,890
|
-
|
-
|
Capex
1 |
20
|
9,51
|
23,2
|
68,8
|
-
|
33
|
16
|
78
|
Capex/omzet
|
6,06%
|
3,04%
|
8,59%
|
17,81%
|
-
|
7,01%
|
4,32%
|
-
|
Datum van publicatie
|
27/05/20
|
19/05/21
|
26/05/22
|
24/05/23
|
22/05/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
41,96
USD Gemiddelde koersdoel
43,52
USD Spread / Gemiddelde doel +3,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +37,58% | 9,15 mld. | | +28,48% | 5,73 mld. | | +33,70% | 4,17 mld. | | +30,01% | 2,9 mld. | | +31,06% | 2,45 mld. | | +28,21% | 2,37 mld. | | +17,94% | 1,87 mld. | | -6,95% | 1,46 mld. | | +57,60% | 1,33 mld. |
Zeetankers
|