Beurs gesloten -
London S.E.
15:48:10 14-12-2022
|
Nabeurs
00:13:42
|
24,02
USD
|
-0,12%
|
|
28,94
|
+20,48%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
61.647
|
42.763
|
47.920
|
52.475
|
57.229
|
63.236
|
-
|
-
|
Bedrijfswaarde
1 |
88.937
|
71.470
|
74.635
|
80.564
|
85.657
|
92.639
|
92.742
|
90.975
|
K/w-verhouding
|
13,5
x
|
11,5
x
|
10,5
x
|
9,65
x
|
10,5
x
|
10,8
x
|
10,2
x
|
9,98
x
|
Dividendrendement
|
6,27%
|
9,11%
|
8,27%
|
7,9%
|
7,61%
|
7,25%
|
7,63%
|
8,05%
|
Marktkapitalisatie/omzet
|
1,88
x
|
1,57
x
|
1,17
x
|
0,9
x
|
1,15
x
|
1,12
x
|
1,08
x
|
1,04
x
|
Bedrijfswaarde/omzet
|
2,71
x
|
2,63
x
|
1,83
x
|
1,38
x
|
1,72
x
|
1,64
x
|
1,58
x
|
1,49
x
|
Bedrijfswaarde/EBITDA
|
11
x
|
8,87
x
|
8,9
x
|
8,65
x
|
9,19
x
|
9,36
x
|
9,04
x
|
8,62
x
|
Bedrijfswaarde/FCF
|
36
x
|
26,8
x
|
11,9
x
|
13,1
x
|
20,1
x
|
19,3
x
|
18
x
|
13,2
x
|
FCF Yield
|
2,78%
|
3,74%
|
8,44%
|
7,64%
|
4,97%
|
5,17%
|
5,57%
|
7,57%
|
Price to Book
|
2,49
x
|
1,76
x
|
1,89
x
|
1,97
x
|
2,06
x
|
2,21
x
|
2,11
x
|
2,02
x
|
Aantal aandelen (in duizenden)
|
2.189.170
|
2.182.881
|
2.182.130
|
2.175.570
|
2.171.879
|
2.171.558
|
-
|
-
|
Referentieprijs
2 |
28,16
|
19,59
|
21,96
|
24,12
|
26,35
|
29,12
|
29,12
|
29,12
|
Datum van publicatie
|
30/01/20
|
3/02/21
|
1/02/22
|
1/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
32.789
|
27.200
|
40.807
|
58.186
|
49.715
|
56.326
|
58.736
|
61.054
|
EBITDA
1 |
8.117
|
8.056
|
8.381
|
9.309
|
9.318
|
9.898
|
10.259
|
10.558
|
Bedrijfsresultaat (EBIT)
1 |
6.079
|
5.035
|
6.104
|
6.907
|
6.929
|
7.424
|
7.748
|
7.887
|
Operationele Marge
|
18,54%
|
18,51%
|
14,96%
|
11,87%
|
13,94%
|
13,18%
|
13,19%
|
12,92%
|
Resultaat voor belastingen (EBT)
1 |
4.733
|
3.761
|
4.825
|
5.697
|
5.701
|
6.117
|
6.468
|
6.540
|
Nettowinst (verlies)
1 |
4.591
|
3.775
|
4.634
|
5.487
|
5.529
|
5.920
|
6.232
|
6.462
|
Nettomarge
|
14%
|
13,88%
|
11,36%
|
9,43%
|
11,12%
|
10,51%
|
10,61%
|
10,58%
|
WPA
2 |
2,090
|
1,710
|
2,100
|
2,500
|
2,520
|
2,698
|
2,868
|
2,918
|
Free Cash Flow
1 |
2.472
|
2.670
|
6.297
|
6.159
|
4.256
|
4.789
|
5.164
|
6.884
|
FCF-marge
|
7,54%
|
9,82%
|
15,43%
|
10,59%
|
8,56%
|
8,5%
|
8,79%
|
11,28%
|
Kasstroomconversie (ebitda)
|
30,45%
|
33,15%
|
75,13%
|
66,16%
|
45,68%
|
48,38%
|
50,33%
|
65,2%
|
Kasstroomconversie (nettowinst)
|
53,83%
|
70,74%
|
135,88%
|
112,25%
|
76,98%
|
80,9%
|
82,85%
|
106,53%
|
Dividend per aandeel
2 |
1,765
|
1,785
|
1,815
|
1,905
|
2,005
|
2,111
|
2,221
|
2,343
|
Datum van publicatie
|
30/01/20
|
3/02/21
|
1/02/22
|
1/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
11.370
|
13.008
|
16.060
|
15.468
|
13.650
|
12.444
|
10.651
|
11.998
|
14.622
|
14.760
|
14.082
|
14.328
|
14.680
|
15.105
|
15.541
|
EBITDA
1 |
2.112
|
2.257
|
2.418
|
2.258
|
2.376
|
2.321
|
2.171
|
2.327
|
2.499
|
2.469
|
2.404
|
2.475
|
2.538
|
2.497
|
2.485
|
Bedrijfsresultaat (EBIT)
1 |
1.404
|
1.666
|
1.764
|
1.712
|
1.765
|
1.734
|
1.579
|
1.695
|
1.921
|
1.822
|
1.778
|
1.869
|
1.953
|
1.908
|
1.786
|
Operationele Marge
|
12,34%
|
12,81%
|
10,98%
|
11,07%
|
12,93%
|
13,93%
|
14,82%
|
14,13%
|
13,14%
|
12,34%
|
12,63%
|
13,04%
|
13,31%
|
12,63%
|
11,49%
|
Resultaat voor belastingen (EBT)
1 |
1.077
|
1.350
|
1.457
|
1.410
|
1.480
|
1.432
|
1.296
|
1.372
|
1.601
|
1.504
|
1.342
|
1.490
|
1.631
|
1.585
|
1.422
|
Nettowinst (verlies)
1 |
1.028
|
1.296
|
1.411
|
1.360
|
1.420
|
1.390
|
1.253
|
1.318
|
1.568
|
1.456
|
1.383
|
1.488
|
1.571
|
1.522
|
1.408
|
Nettomarge
|
9,04%
|
9,96%
|
8,79%
|
8,79%
|
10,4%
|
11,17%
|
11,76%
|
10,99%
|
10,72%
|
9,86%
|
9,82%
|
10,38%
|
10,7%
|
10,08%
|
9,06%
|
WPA
2 |
0,4700
|
0,5900
|
0,6400
|
0,6200
|
0,6500
|
0,6300
|
0,5700
|
0,6000
|
0,7200
|
0,6600
|
0,6476
|
0,6845
|
0,7237
|
0,6861
|
0,6752
|
Dividend per aandeel
2 |
0,4650
|
0,4650
|
0,4750
|
0,4750
|
0,4900
|
0,4900
|
0,5000
|
0,5000
|
0,5150
|
0,5150
|
0,5280
|
0,5280
|
0,5425
|
0,5450
|
0,5520
|
Datum van publicatie
|
1/02/22
|
2/05/22
|
3/08/22
|
1/11/22
|
1/02/23
|
2/05/23
|
1/08/23
|
31/10/23
|
1/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
27.290
|
28.708
|
26.716
|
28.089
|
28.428
|
29.403
|
29.506
|
27.740
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,362
x
|
3,564
x
|
3,188
x
|
3,017
x
|
3,051
x
|
2,971
x
|
2,876
x
|
2,627
x
|
Free Cash Flow
1 |
2.472
|
2.670
|
6.297
|
6.159
|
4.256
|
4.789
|
5.164
|
6.885
|
ROE (netto-inkomsten/eigen vermogen)
|
19,5%
|
15,4%
|
18,7%
|
21,1%
|
20,4%
|
21%
|
20,9%
|
20,6%
|
ROA (netto-inkomsten/totale activa)
|
7,74%
|
6%
|
7,04%
|
8,09%
|
7,95%
|
8%
|
8,1%
|
7,8%
|
Totale activa
1 |
59.319
|
62.920
|
65.816
|
67.817
|
69.545
|
73.995
|
76.942
|
82.849
|
Nettoactief per aandeel
2 |
11,30
|
11,10
|
11,60
|
12,30
|
12,80
|
13,20
|
13,80
|
14,50
|
Cashflow per aandeel
2 |
2,960
|
2,680
|
3,860
|
3,660
|
3,450
|
3,920
|
4,170
|
4,120
|
Capex
1 |
4.532
|
3.288
|
2.223
|
1.964
|
3.266
|
3.893
|
3.488
|
3.147
|
Capex/omzet
|
13,82%
|
12,09%
|
5,45%
|
3,38%
|
6,57%
|
6,91%
|
5,94%
|
5,15%
|
Datum van publicatie
|
30/01/20
|
3/02/21
|
1/02/22
|
1/02/23
|
1/02/24
|
-
|
-
|
-
|
Laatste slotkoers
29,12
USD Gemiddelde koersdoel
33,08
USD Spread / Gemiddelde doel +13,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,53% | 74,37 mld. | | +21,42% | 52,27 mld. | | +14,68% | 47,29 mld. | | +11,90% | 44,61 mld. | | +15,47% | 43,37 mld. | | +2,03% | 40,65 mld. | | +46,77% | 28,79 mld. | | -1,83% | 23,35 mld. | | +10,28% | 21,3 mld. |
Olie- en gastransportdiensten - Andere
|