Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,74
USD
|
+0,15%
|
|
+10,36%
|
+34,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.408
|
3.477
|
4.472
|
2.900
|
4.441
|
5.958
|
-
|
-
|
Bedrijfswaarde
1 |
9.650
|
10.500
|
11.278
|
9.801
|
11.758
|
13.241
|
12.967
|
12.618
|
K/w-verhouding
|
-16,7
x
|
7,58
x
|
-3,11
x
|
-8,82
x
|
11,4
x
|
14,1
x
|
11,6
x
|
11,2
x
|
Dividendrendement
|
13,5%
|
7,46%
|
5,8%
|
8,96%
|
8,74%
|
4,37%
|
4,4%
|
4,37%
|
Marktkapitalisatie/omzet
|
2,09
x
|
2,3
x
|
3,4
x
|
2,14
x
|
3,19
x
|
4,01
x
|
3,74
x
|
3,78
x
|
Bedrijfswaarde/omzet
|
5,92
x
|
6,95
x
|
8,56
x
|
7,22
x
|
8,44
x
|
8,91
x
|
8,13
x
|
8,01
x
|
Bedrijfswaarde/EBITDA
|
7,14
x
|
8,64
x
|
11,1
x
|
9,15
x
|
11,1
x
|
10,1
x
|
9,09
x
|
8,93
x
|
Bedrijfswaarde/FCF
|
-12,6
x
|
33,1
x
|
23,1
x
|
25,8
x
|
-48,9
x
|
-203
x
|
17,4
x
|
15,5
x
|
FCF Yield
|
-7,93%
|
3,02%
|
4,33%
|
3,88%
|
-2,05%
|
-0,49%
|
5,76%
|
6,46%
|
Price to Book
|
5,06
x
|
1,08
x
|
2,02
x
|
2,07
x
|
-
|
1,39
x
|
1,3
x
|
-
|
Aantal aandelen (in duizenden)
|
255.082
|
432.470
|
432.522
|
432.781
|
436.240
|
433.661
|
-
|
-
|
Referentieprijs
2 |
13,36
|
8,040
|
10,34
|
6,700
|
10,18
|
13,74
|
13,74
|
13,74
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.630
|
1.511
|
1.317
|
1.358
|
1.394
|
1.486
|
1.595
|
1.576
|
EBITDA
1 |
1.352
|
1.215
|
1.012
|
1.071
|
1.056
|
1.313
|
1.426
|
1.413
|
Bedrijfsresultaat (EBIT)
1 |
1.071
|
903,9
|
677,2
|
734,4
|
711,9
|
850,5
|
962,5
|
915,9
|
Operationele Marge
|
65,72%
|
59,83%
|
51,42%
|
54,09%
|
51,07%
|
57,25%
|
60,34%
|
58,13%
|
Resultaat voor belastingen (EBT)
1 |
-14,26
|
743,4
|
-1.711
|
-250,7
|
435,9
|
522,2
|
607,7
|
579,7
|
Nettowinst (verlies)
1 |
-203,7
|
364,4
|
-1.439
|
-327,9
|
386,7
|
406,3
|
499,2
|
451,8
|
Nettomarge
|
-12,5%
|
24,12%
|
-109,26%
|
-24,15%
|
27,74%
|
27,35%
|
31,29%
|
28,67%
|
WPA
2 |
-0,8000
|
1,060
|
-3,320
|
-0,7600
|
0,8900
|
0,9768
|
1,183
|
1,222
|
Free Cash Flow
1 |
-765,5
|
317,4
|
488,1
|
379,9
|
-240,6
|
-65,1
|
746,6
|
815,4
|
FCF-marge
|
-46,95%
|
21,01%
|
37,06%
|
27,98%
|
-17,26%
|
-4,38%
|
46,81%
|
51,75%
|
Kasstroomconversie (ebitda)
|
-
|
26,13%
|
48,21%
|
35,46%
|
-
|
-
|
52,34%
|
57,71%
|
Kasstroomconversie (nettowinst)
|
-
|
87,1%
|
-
|
-
|
-
|
-
|
149,56%
|
180,49%
|
Dividend per aandeel
2 |
1,800
|
0,6000
|
0,6000
|
0,6000
|
0,8900
|
0,6000
|
0,6046
|
0,6000
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
342,1
|
246,7
|
342,1
|
328,6
|
331,8
|
355,2
|
376,3
|
318,5
|
338,5
|
360,6
|
359,4
|
348,8
|
384,8
|
402,5
|
417,7
|
EBITDA
1 |
265,7
|
166,9
|
276,9
|
263,8
|
259,4
|
271,3
|
299,6
|
234,7
|
249,9
|
272
|
275,5
|
285,6
|
344,4
|
373,1
|
373,3
|
Bedrijfsresultaat (EBIT)
1 |
183,5
|
84,28
|
193,7
|
180
|
174,6
|
186,1
|
213,9
|
148,4
|
164,3
|
185,2
|
186,3
|
168,6
|
221,8
|
251,1
|
264
|
Operationele Marge
|
53,63%
|
34,17%
|
56,61%
|
54,77%
|
52,62%
|
52,4%
|
56,85%
|
46,61%
|
48,55%
|
51,35%
|
51,84%
|
48,34%
|
57,63%
|
62,38%
|
63,19%
|
Resultaat voor belastingen (EBT)
1 |
123,1
|
-1.984
|
111,2
|
77,46
|
-504,9
|
80,68
|
102,3
|
69,38
|
118,7
|
145,5
|
151,6
|
113,7
|
146,3
|
162,9
|
171,8
|
Nettowinst (verlies)
1 |
72,72
|
-1.592
|
86,5
|
55,23
|
-521,2
|
65,99
|
87,05
|
52,62
|
112,8
|
134,2
|
84,21
|
65,53
|
111,6
|
103,1
|
109,4
|
Nettomarge
|
21,26%
|
-645,49%
|
25,28%
|
16,81%
|
-157,09%
|
18,58%
|
23,13%
|
16,52%
|
33,32%
|
37,23%
|
23,43%
|
18,79%
|
29,01%
|
25,62%
|
26,2%
|
WPA
2 |
0,1700
|
-3,680
|
0,2000
|
0,1300
|
-1,200
|
0,1500
|
0,2000
|
0,1200
|
0,2600
|
0,3100
|
0,2375
|
0,1425
|
0,2300
|
0,2500
|
0,2650
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,3100
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
Datum van publicatie
|
2/11/21
|
22/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
21/02/23
|
2/05/23
|
1/08/23
|
31/10/23
|
20/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.242
|
7.023
|
6.805
|
6.901
|
7.318
|
7.282
|
7.008
|
6.660
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,617
x
|
5,782
x
|
6,722
x
|
6,441
x
|
6,929
x
|
5,547
x
|
4,913
x
|
4,713
x
|
Free Cash Flow
1 |
-765
|
317
|
488
|
380
|
-241
|
-65,1
|
747
|
815
|
ROE (netto-inkomsten/eigen vermogen)
|
-36%
|
18,8%
|
6,11%
|
-19,5%
|
39,4%
|
26,8%
|
23,9%
|
23,9%
|
ROA (netto-inkomsten/totale activa)
|
-1,81%
|
2,94%
|
1,4%
|
-3,07%
|
3,49%
|
2,4%
|
3,7%
|
4,5%
|
Totale activa
1 |
11.283
|
12.385
|
-102.756
|
10.664
|
11.078
|
16.928
|
13.491
|
10.040
|
Nettoactief per aandeel
2 |
2,640
|
7,420
|
5,110
|
3,230
|
-
|
9,860
|
10,60
|
-
|
Cashflow per aandeel
2 |
3,830
|
3,320
|
2,700
|
1,950
|
2,330
|
2,150
|
2,230
|
-
|
Capex
1 |
1.742
|
693
|
578
|
555
|
1.061
|
911
|
325
|
329
|
Capex/omzet
|
106,85%
|
45,86%
|
43,9%
|
40,87%
|
76,15%
|
61,29%
|
20,36%
|
20,88%
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,74
USD Gemiddelde koersdoel
11,91
USD Spread / Gemiddelde doel -13,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +34,97% | 5,96 mld. | | +15,65% | 53,75 mld. | | +16,86% | 6,22 mld. | | 0,00% | 2,22 mld. | | +34,17% | 1,65 mld. | | -5,23% | 1,63 mld. | | -1,23% | 1,11 mld. | | -0,11% | 761 mln. | | -.--% | 328 mln. | | -4,76% | 156 mln. |
Aardgasleiding
|