Vertraagde tijd
Nyse
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- USD
|
-.--%
|
|
+10,50%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.787
|
3.503
|
8.243
|
12.417
|
15.902
|
17.023
|
-
|
-
|
Bedrijfswaarde
1 |
8.075
|
8.410
|
13.614
|
16.637
|
21.616
|
23.579
|
25.535
|
21.548
|
K/w-verhouding
|
-2,28
x
|
-3,43
x
|
-6,09
x
|
7,72
x
|
9,16
x
|
76,4
x
|
10,8
x
|
9,52
x
|
Dividendrendement
|
1,1%
|
0,24%
|
0,57%
|
1,63%
|
1,58%
|
1,64%
|
1,65%
|
1,69%
|
Marktkapitalisatie/omzet
|
0,63
x
|
1,15
x
|
2,69
x
|
1,66
x
|
2,3
x
|
3,06
x
|
2,08
x
|
1,91
x
|
Bedrijfswaarde/omzet
|
1,83
x
|
2,75
x
|
4,44
x
|
2,22
x
|
3,13
x
|
4,24
x
|
3,12
x
|
2,42
x
|
Bedrijfswaarde/EBITDA
|
3,89
x
|
5,44
x
|
5,84
x
|
4,72
x
|
7,21
x
|
8,38
x
|
4,61
x
|
3,56
x
|
Bedrijfswaarde/FCF
|
32,4
x
|
17
x
|
14,6
x
|
8,58
x
|
24,6
x
|
40,6
x
|
9,79
x
|
6,82
x
|
FCF Yield
|
3,09%
|
5,89%
|
6,87%
|
11,7%
|
4,06%
|
2,46%
|
10,2%
|
14,7%
|
Price to Book
|
0,28
x
|
0,38
x
|
0,82
x
|
1,11
x
|
1,1
x
|
1,02
x
|
1,29
x
|
-
|
Aantal aandelen (in duizenden)
|
255.643
|
275.599
|
377.949
|
367.046
|
411.332
|
441.593
|
-
|
-
|
Referentieprijs
2 |
10,90
|
12,71
|
21,81
|
33,83
|
38,66
|
38,55
|
38,55
|
38,55
|
Datum van publicatie
|
27/02/20
|
17/02/21
|
9/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.416
|
3.059
|
3.065
|
7.498
|
6.909
|
5.565
|
8.192
|
8.918
|
EBITDA
1 |
2.073
|
1.547
|
2.332
|
3.523
|
2.998
|
2.812
|
5.533
|
6.051
|
Bedrijfsresultaat (EBIT)
1 |
407,1
|
113,5
|
573,7
|
1.857
|
1.265
|
813,8
|
3.251
|
3.869
|
Operationele Marge
|
9,22%
|
3,71%
|
18,72%
|
24,76%
|
18,32%
|
14,62%
|
39,69%
|
43,39%
|
Resultaat voor belastingen (EBT)
1 |
-1.597
|
-1.266
|
-1.589
|
2.335
|
2.103
|
339
|
2.691
|
3.999
|
Nettowinst (verlies)
1 |
-1.222
|
-967,2
|
-1.156
|
1.771
|
1.735
|
211,4
|
1.967
|
2.222
|
Nettomarge
|
-27,66%
|
-31,62%
|
-37,71%
|
23,62%
|
25,12%
|
3,8%
|
24,01%
|
24,92%
|
WPA
2 |
-4,790
|
-3,710
|
-3,580
|
4,380
|
4,220
|
0,5048
|
3,559
|
4,048
|
Free Cash Flow
1 |
249,2
|
495,5
|
934,7
|
1.939
|
878,5
|
580,6
|
2.609
|
3.162
|
FCF-marge
|
5,64%
|
16,2%
|
30,5%
|
25,86%
|
12,72%
|
10,43%
|
31,85%
|
35,45%
|
Kasstroomconversie (ebitda)
|
12,02%
|
32,04%
|
40,09%
|
55,05%
|
29,31%
|
20,64%
|
47,15%
|
52,25%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
109,49%
|
50,63%
|
274,62%
|
132,65%
|
142,27%
|
Dividend per aandeel
2 |
0,1200
|
0,0300
|
0,1250
|
0,5500
|
0,6100
|
0,6325
|
0,6380
|
0,6533
|
Datum van publicatie
|
27/02/20
|
17/02/21
|
9/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
3.840
|
-579,1
|
2.528
|
2.069
|
3.480
|
2.661
|
1.019
|
1.186
|
2.043
|
1.412
|
1.143
|
1.333
|
1.611
|
2.267
|
1.767
|
EBITDA
1 |
766,4
|
927,1
|
943,2
|
973,6
|
678,7
|
1.278
|
360,1
|
519,6
|
839,6
|
1.012
|
434,7
|
565,5
|
753,6
|
1.520
|
1.162
|
Bedrijfsresultaat (EBIT)
1 |
277,2
|
501,4
|
506,7
|
554,9
|
282,6
|
883,7
|
-36,13
|
72,63
|
337,7
|
525
|
-69,91
|
29,69
|
323,8
|
1.010
|
563
|
Operationele Marge
|
7,22%
|
-86,59%
|
20,05%
|
26,81%
|
8,12%
|
33,21%
|
-3,55%
|
6,12%
|
16,53%
|
37,17%
|
-6,12%
|
2,23%
|
20,09%
|
44,55%
|
31,86%
|
Resultaat voor belastingen (EBT)
1 |
2.394
|
-1.980
|
1.202
|
839,7
|
2.273
|
1.576
|
-78,68
|
-46,12
|
652,4
|
127,4
|
-79,83
|
19,09
|
260,3
|
822,1
|
440,7
|
Nettowinst (verlies)
1 |
1.801
|
-1.516
|
891,4
|
683,7
|
1.712
|
1.219
|
-66,63
|
81,26
|
502,1
|
103,5
|
-80
|
-6,702
|
160,8
|
684,6
|
296,8
|
Nettomarge
|
46,91%
|
261,79%
|
35,27%
|
33,04%
|
49,2%
|
45,79%
|
-6,54%
|
6,85%
|
24,57%
|
7,33%
|
-7%
|
-0,5%
|
9,98%
|
30,2%
|
16,8%
|
WPA
2 |
4,690
|
-4,050
|
2,190
|
1,690
|
4,280
|
3,100
|
-0,1800
|
0,2000
|
1,130
|
0,2300
|
-0,1498
|
0,0165
|
0,3685
|
1,233
|
0,5216
|
Dividend per aandeel
2 |
-
|
0,1250
|
-
|
-
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1575
|
-
|
0,1575
|
0,1575
|
0,1575
|
0,1575
|
0,1575
|
Datum van publicatie
|
9/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
15/02/23
|
26/04/23
|
25/07/23
|
25/10/23
|
13/02/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.288
|
4.907
|
5.371
|
4.220
|
5.714
|
6.556
|
8.512
|
4.525
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,551
x
|
3,173
x
|
2,304
x
|
1,198
x
|
1,906
x
|
2,331
x
|
1,538
x
|
0,7477
x
|
Free Cash Flow
1 |
249
|
495
|
935
|
1.939
|
879
|
581
|
2.609
|
3.162
|
ROE (netto-inkomsten/eigen vermogen)
|
2,05%
|
-0,53%
|
3,13%
|
12%
|
7,3%
|
3,22%
|
11,2%
|
9,85%
|
ROA (netto-inkomsten/totale activa)
|
1,07%
|
-0,27%
|
1,52%
|
5,7%
|
3,9%
|
-
|
5,15%
|
3,2%
|
Totale activa
1 |
-113.720
|
351.940
|
-76.132
|
31.056
|
44.493
|
-
|
38.192
|
69.445
|
Nettoactief per aandeel
2 |
38,40
|
33,30
|
26,60
|
30,60
|
35,20
|
37,70
|
29,90
|
-
|
Cashflow per aandeel
2 |
7,180
|
5,370
|
6,280
|
8,280
|
6,760
|
5,830
|
8,220
|
9,220
|
Capex
1 |
1.602
|
1.042
|
1.104
|
1.440
|
1.925
|
2.252
|
2.373
|
2.424
|
Capex/omzet
|
36,28%
|
34,07%
|
36,03%
|
19,21%
|
27,87%
|
40,47%
|
28,96%
|
27,19%
|
Datum van publicatie
|
27/02/20
|
17/02/21
|
9/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
38,55
USD Gemiddelde koersdoel
44,16
USD Spread / Gemiddelde doel +14,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,23% | 292 mld. | | +73,46% | 143 mld. | | -0,93% | 134 mld. | | +11,44% | 75,78 mld. | | +3,80% | 72,15 mld. | | +5,68% | 55,95 mld. | | +4,00% | 46,04 mld. | | +27,60% | 35,29 mld. | | -8,85% | 35,24 mld. |
Olie- en gasexploratie en -productie - Andere
|