Geschatte realtime
Cboe BZX
19:39:08 17-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,12
USD
|
+0,17%
|
|
-3,57%
|
-14,24%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
65.679
|
55.304
|
86.445
|
113.762
|
93.611
|
79.083
|
-
|
-
|
Bedrijfswaarde
1 |
82.108
|
74.797
|
87.312
|
100.474
|
86.542
|
83.434
|
87.647
|
90.925
|
K/w-verhouding
|
36,2
x
|
-10,1
x
|
10,2
x
|
3,98
x
|
8,06
x
|
8,07
x
|
7,81
x
|
8,35
x
|
Dividendrendement
|
5,27%
|
2,41%
|
2,65%
|
8,08%
|
10,7%
|
9,71%
|
6,01%
|
5,79%
|
Marktkapitalisatie/omzet
|
1,02
x
|
1,21
x
|
0,95
x
|
0,75
x
|
0,87
x
|
0,78
x
|
0,83
x
|
0,87
x
|
Bedrijfswaarde/omzet
|
1,28
x
|
1,63
x
|
0,96
x
|
0,67
x
|
0,81
x
|
0,83
x
|
0,92
x
|
1
x
|
Bedrijfswaarde/EBITDA
|
3,65
x
|
6,33
x
|
1,92
x
|
1,18
x
|
1,86
x
|
2,1
x
|
2,22
x
|
2,4
x
|
Bedrijfswaarde/FCF
|
23,2
x
|
39,2
x
|
4,2
x
|
3,81
x
|
6,13
x
|
10
x
|
14
x
|
21,3
x
|
FCF Yield
|
4,32%
|
2,55%
|
23,8%
|
26,3%
|
16,3%
|
9,99%
|
7,13%
|
4,7%
|
Price to Book
|
1,6
x
|
1,63
x
|
2,23
x
|
2,11
x
|
1,98
x
|
1,7
x
|
1,59
x
|
1,48
x
|
Aantal aandelen (in duizenden)
|
3.299.021
|
3.253.801
|
3.227.308
|
3.168.394
|
2.953.894
|
2.917.886
|
-
|
-
|
Referentieprijs
2 |
19,91
|
17,00
|
26,79
|
35,91
|
31,69
|
27,10
|
27,10
|
27,10
|
Datum van publicatie
|
6/02/20
|
10/02/21
|
9/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
64.357
|
45.818
|
90.924
|
150.806
|
107.174
|
101.108
|
95.454
|
90.999
|
EBITDA
1 |
22.503
|
11.812
|
45.382
|
85.202
|
46.404
|
39.696
|
39.470
|
37.937
|
Bedrijfsresultaat (EBIT)
1 |
13.484
|
3.938
|
33.486
|
74.940
|
36.220
|
30.035
|
29.530
|
27.854
|
Operationele Marge
|
20,95%
|
8,59%
|
36,83%
|
49,69%
|
33,8%
|
29,71%
|
30,94%
|
30,61%
|
Resultaat voor belastingen (EBT)
1 |
9.292
|
-4.259
|
31.583
|
78.604
|
37.884
|
29.775
|
29.471
|
26.817
|
Nettowinst (verlies)
1 |
1.843
|
-5.510
|
8.563
|
28.746
|
11.885
|
9.525
|
9.199
|
8.372
|
Nettomarge
|
2,86%
|
-12,03%
|
9,42%
|
19,06%
|
11,09%
|
9,42%
|
9,64%
|
9,2%
|
WPA
2 |
0,5500
|
-1,690
|
2,630
|
9,030
|
3,930
|
3,360
|
3,471
|
3,244
|
Free Cash Flow
1 |
3.545
|
1.910
|
20.776
|
26.378
|
14.126
|
8.332
|
6.250
|
4.278
|
FCF-marge
|
5,51%
|
4,17%
|
22,85%
|
17,49%
|
13,18%
|
8,24%
|
6,55%
|
4,7%
|
Kasstroomconversie (ebitda)
|
15,75%
|
16,17%
|
45,78%
|
30,96%
|
30,44%
|
20,99%
|
15,84%
|
11,28%
|
Kasstroomconversie (nettowinst)
|
192,35%
|
-
|
242,63%
|
91,76%
|
118,86%
|
87,47%
|
67,94%
|
51,09%
|
Dividend per aandeel
2 |
1,050
|
0,4100
|
0,7100
|
2,900
|
3,400
|
2,633
|
1,629
|
1,569
|
Datum van publicatie
|
6/02/20
|
10/02/21
|
9/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
32.608
|
36.393
|
36.459
|
43.633
|
34.321
|
29.224
|
22.872
|
26.024
|
29.054
|
25.135
|
23.902
|
24.400
|
25.306
|
-
|
-
|
EBITDA
1 |
18.355
|
20.409
|
19.873
|
28.243
|
17.768
|
14.717
|
9.294
|
10.822
|
11.569
|
9.976
|
9.230
|
9.269
|
9.390
|
11.970
|
9.802
|
Bedrijfsresultaat (EBIT)
1 |
14.989
|
17.991
|
17.590
|
24.301
|
15.059
|
11.973
|
7.543
|
8.024
|
8.681
|
7.533
|
6.857
|
6.885
|
7.657
|
9.352
|
7.367
|
Operationele Marge
|
45,97%
|
49,44%
|
48,25%
|
55,69%
|
43,88%
|
40,97%
|
32,98%
|
30,83%
|
29,88%
|
29,97%
|
28,69%
|
28,22%
|
30,26%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
13.135
|
17.223
|
19.756
|
27.156
|
14.469
|
13.707
|
7.374
|
7.466
|
9.337
|
7.998
|
6.190
|
6.286
|
7.205
|
-
|
-
|
Nettowinst (verlies)
1 |
3.368
|
4.710
|
6.760
|
9.384
|
7.895
|
4.962
|
1.830
|
2.497
|
2.603
|
2.668
|
2.156
|
2.107
|
2.383
|
2.605
|
2.056
|
Nettomarge
|
10,33%
|
12,94%
|
18,54%
|
21,51%
|
23%
|
16,98%
|
8%
|
9,59%
|
8,96%
|
10,61%
|
9,02%
|
8,64%
|
9,42%
|
-
|
-
|
WPA
2 |
1,040
|
1,460
|
2,110
|
2,970
|
2,510
|
1,590
|
0,6000
|
0,8400
|
0,8800
|
0,9100
|
0,7534
|
0,7532
|
0,8690
|
1,017
|
0,9145
|
Dividend per aandeel
2 |
0,2000
|
0,4000
|
0,7000
|
0,9000
|
0,9000
|
0,9000
|
0,9000
|
0,9000
|
0,7000
|
0,7000
|
0,7000
|
0,6000
|
0,4693
|
0,3700
|
0,3700
|
Datum van publicatie
|
9/02/22
|
4/05/22
|
27/07/22
|
27/10/22
|
7/02/23
|
4/05/23
|
26/07/23
|
27/10/23
|
7/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
16.429
|
19.493
|
867
|
-
|
-
|
4.351
|
8.564
|
11.842
|
Nettokaspositie
1 |
-
|
-
|
-
|
13.288
|
7.069
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7301
x
|
1,65
x
|
0,0191
x
|
-
|
-
|
0,1096
x
|
0,217
x
|
0,3121
x
|
Free Cash Flow
1 |
3.545
|
1.910
|
20.776
|
26.378
|
14.126
|
8.332
|
6.250
|
4.278
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
2,46%
|
27,4%
|
61,8%
|
23,2%
|
19,7%
|
19,1%
|
17,7%
|
ROA (netto-inkomsten/totale activa)
|
4,27%
|
0,77%
|
7,35%
|
18,8%
|
7,88%
|
6,96%
|
6,5%
|
6,19%
|
Totale activa
1 |
43.115
|
-715.584
|
116.426
|
152.571
|
150.800
|
136.941
|
141.613
|
135.283
|
Nettoactief per aandeel
2 |
12,40
|
10,40
|
12,00
|
17,00
|
16,00
|
16,00
|
17,10
|
18,30
|
Cashflow per aandeel
2 |
4,130
|
3,170
|
8,860
|
11,00
|
8,160
|
6,750
|
7,000
|
6,980
|
Capex
1 |
10.204
|
8.476
|
8.040
|
8.758
|
10.575
|
12.684
|
14.069
|
14.539
|
Capex/omzet
|
15,86%
|
18,5%
|
8,84%
|
5,81%
|
9,87%
|
12,55%
|
14,74%
|
15,98%
|
Datum van publicatie
|
6/02/20
|
10/02/21
|
9/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
27,1
USD Gemiddelde koersdoel
27,9
USD Spread / Gemiddelde doel +2,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,45% | 1.786 mld. | | +9,41% | 430 mld. | | +44,96% | 240 mld. | | +6,01% | 219 mld. | | +0,65% | 152 mld. | | -.--% | 52,39 mld. | | +17,90% | 47,01 mld. | | -11,82% | 46,06 mld. | | -.--% | 37,34 mld. |
Geïntegreerde olie & gas
|