Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
41,78
USD
|
+1,21%
|
|
+4,97%
|
-4,76%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
349,6
|
470,2
|
544,7
|
581,6
|
804,6
|
1.696
|
-
|
-
|
Bedrijfswaarde
1 |
1.015
|
1.057
|
1.057
|
1.008
|
1.337
|
2.116
|
2.079
|
2.004
|
K/w-verhouding
|
-6,9
x
|
4,21
x
|
7,06
x
|
8,14
x
|
4,65
x
|
5,19
x
|
8,37
x
|
12,4
x
|
Dividendrendement
|
-
|
-
|
-
|
31,1%
|
20,1%
|
10,8%
|
9,97%
|
7,18%
|
Marktkapitalisatie/omzet
|
2,24
x
|
1,42
x
|
1,74
x
|
2,15
x
|
2,08
x
|
2,96
x
|
3,78
x
|
4,51
x
|
Bedrijfswaarde/omzet
|
6,49
x
|
3,2
x
|
3,38
x
|
3,73
x
|
3,46
x
|
3,69
x
|
4,64
x
|
5,33
x
|
Bedrijfswaarde/EBITDA
|
17,2
x
|
4,6
x
|
5,71
x
|
6,38
x
|
5,11
x
|
5,07
x
|
7,18
x
|
7,5
x
|
Bedrijfswaarde/FCF
|
233
x
|
7,78
x
|
6,56
x
|
5,38
x
|
8,61
x
|
5,73
x
|
7,45
x
|
11,2
x
|
FCF Yield
|
0,43%
|
12,9%
|
15,2%
|
18,6%
|
11,6%
|
17,4%
|
13,4%
|
8,91%
|
Price to Book
|
0,39
x
|
0,45
x
|
0,58
x
|
0,63
x
|
0,92
x
|
1,62
x
|
1,65
x
|
1,61
x
|
Aantal aandelen (in duizenden)
|
54.452
|
53.987
|
41.482
|
40.139
|
40.351
|
40.593
|
-
|
-
|
Referentieprijs
2 |
6,420
|
8,710
|
13,13
|
14,49
|
19,94
|
41,78
|
41,78
|
41,78
|
Datum van publicatie
|
23/05/19
|
27/05/20
|
19/05/21
|
26/05/22
|
24/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
156,3
|
330,2
|
312,5
|
269,9
|
386,1
|
572,6
|
448,4
|
375,8
|
EBITDA
1 |
58,93
|
229,6
|
185,2
|
157,8
|
261,8
|
417
|
289,4
|
267,1
|
Bedrijfsresultaat (EBIT)
1 |
-7,962
|
161,1
|
116,1
|
92,4
|
198,4
|
353,3
|
233,9
|
164,7
|
Operationele Marge
|
-5,09%
|
48,78%
|
37,15%
|
34,23%
|
51,37%
|
61,7%
|
52,17%
|
43,82%
|
Resultaat voor belastingen (EBT)
1 |
-50,95
|
111,8
|
92,56
|
71,94
|
172,4
|
325,2
|
184,1
|
136,5
|
Nettowinst (verlies)
1 |
-50,95
|
111,8
|
92,56
|
71,94
|
172,4
|
325,2
|
202
|
136,5
|
Nettomarge
|
-32,59%
|
33,87%
|
29,62%
|
26,65%
|
44,66%
|
56,78%
|
45,04%
|
36,31%
|
WPA
2 |
-0,9300
|
2,070
|
1,860
|
1,780
|
4,290
|
8,053
|
4,992
|
3,375
|
Free Cash Flow
1 |
4,363
|
135,9
|
161,1
|
187,5
|
155,3
|
369
|
279
|
178,5
|
FCF-marge
|
2,79%
|
41,16%
|
51,54%
|
69,46%
|
40,21%
|
64,44%
|
62,22%
|
47,5%
|
Kasstroomconversie (ebitda)
|
7,4%
|
59,18%
|
86,98%
|
118,78%
|
59,32%
|
88,5%
|
96,4%
|
66,83%
|
Kasstroomconversie (nettowinst)
|
-
|
121,5%
|
174,02%
|
260,6%
|
90,04%
|
113,48%
|
138,14%
|
130,8%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
4,500
|
4,000
|
4,500
|
4,167
|
3,000
|
Datum van publicatie
|
23/05/19
|
27/05/20
|
19/05/21
|
26/05/22
|
24/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
63,09
|
67,82
|
78,46
|
76,05
|
75,97
|
102,9
|
132,6
|
111,3
|
143,5
|
163,1
|
155,6
|
116
|
107
|
156
|
64
|
EBITDA
1 |
37,92
|
38,69
|
53,37
|
46,21
|
44,08
|
73,45
|
99,47
|
74,07
|
100,4
|
131,6
|
118,6
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
19,12
|
22,55
|
37,48
|
28,95
|
28,14
|
57,49
|
83,78
|
55,62
|
80,49
|
110,3
|
106,6
|
58,5
|
54,5
|
81
|
36
|
Operationele Marge
|
30,3%
|
33,25%
|
47,77%
|
38,06%
|
37,04%
|
55,87%
|
63,19%
|
49,99%
|
56,1%
|
67,67%
|
68,51%
|
50,43%
|
50,93%
|
51,92%
|
56,25%
|
Resultaat voor belastingen (EBT)
1 |
14,1
|
16,58
|
35,38
|
24,85
|
20,31
|
51,26
|
76,02
|
51,72
|
76,51
|
99,97
|
97,11
|
49,22
|
45,88
|
72,07
|
14,43
|
Nettowinst (verlies)
1 |
14,1
|
16,58
|
35,38
|
24,85
|
20,31
|
51,26
|
76,02
|
51,72
|
76,51
|
99,97
|
97,11
|
49,22
|
45,88
|
72,07
|
14,43
|
Nettomarge
|
22,35%
|
24,45%
|
45,1%
|
32,67%
|
26,74%
|
49,82%
|
57,33%
|
46,48%
|
53,33%
|
61,31%
|
62,4%
|
42,43%
|
42,88%
|
46,2%
|
22,55%
|
WPA
2 |
0,3500
|
0,4100
|
0,8800
|
0,6200
|
0,5100
|
1,270
|
1,890
|
1,280
|
1,890
|
2,470
|
2,399
|
1,213
|
1,131
|
1,780
|
0,7300
|
Dividend per aandeel
2 |
-
|
1,000
|
2,500
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
-
|
1,000
|
1,375
|
1,250
|
1,000
|
1,000
|
1,000
|
Datum van publicatie
|
3/11/21
|
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
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
665
|
587
|
512
|
426
|
532
|
420
|
383
|
308
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
11,29
x
|
2,555
x
|
2,765
x
|
2,699
x
|
2,032
x
|
1,007
x
|
1,324
x
|
1,151
x
|
Free Cash Flow
1 |
4,36
|
136
|
161
|
187
|
155
|
369
|
279
|
179
|
ROE (netto-inkomsten/eigen vermogen)
|
-4,61%
|
11,8%
|
9,62%
|
7,71%
|
19,2%
|
34%
|
17,6%
|
13,8%
|
ROA (netto-inkomsten/totale activa)
|
-2,57%
|
6,78%
|
5,69%
|
4,51%
|
10,4%
|
18,5%
|
9,8%
|
7,3%
|
Totale activa
1 |
1.985
|
1.649
|
1.627
|
1.594
|
1.658
|
1.758
|
2.061
|
1.869
|
Nettoactief per aandeel
2 |
16,50
|
19,20
|
22,80
|
22,90
|
21,60
|
25,80
|
25,30
|
25,90
|
Cashflow per aandeel
2 |
-
|
3,120
|
3,430
|
2,940
|
5,570
|
7,290
|
8,610
|
-
|
Capex
1 |
4,02
|
20
|
9,51
|
23,2
|
68,8
|
8,59
|
2,25
|
16
|
Capex/omzet
|
2,57%
|
6,06%
|
3,04%
|
8,59%
|
17,81%
|
1,5%
|
0,5%
|
4,26%
|
Datum van publicatie
|
23/05/19
|
27/05/20
|
19/05/21
|
26/05/22
|
24/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
41,78
USD Gemiddelde koersdoel
41,34
USD Spread / Gemiddelde doel -1,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,76% | 1,7 mld. | | +20,49% | 9,03 mld. | | +18,70% | 5,3 mld. | | +19,69% | 3,63 mld. | | +21,22% | 2,7 mld. | | +36,43% | 2,53 mld. | | +17,33% | 1,86 mld. | | +2,31% | 1,85 mld. | | -10,01% | 1,41 mld. | | +49,36% | 1,21 mld. |
Zeetankers
|