Beurs gesloten -
Nyse
22:00:02 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,96
USD
|
+0,58%
|
|
+8,71%
|
-3,79%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
589,7
|
471,7
|
1.248
|
1.741
|
1.562
|
1.497
|
-
|
-
|
Bedrijfswaarde
1 |
1.242
|
1.744
|
2.681
|
3.124
|
2.963
|
2.866
|
2.832
|
2.776
|
K/w-verhouding
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
10,8%
|
10,8%
|
10,8%
|
10,8%
|
Marktkapitalisatie/omzet
|
4,92
x
|
2,87
x
|
3,63
x
|
5,01
x
|
4,21
x
|
4,11
x
|
4,09
x
|
3,92
x
|
Bedrijfswaarde/omzet
|
10,4
x
|
10,6
x
|
7,81
x
|
8,98
x
|
7,99
x
|
7,87
x
|
7,73
x
|
7,27
x
|
Bedrijfswaarde/EBITDA
|
14,8
x
|
14,9
x
|
9,9
x
|
11,5
x
|
10,2
x
|
10,1
x
|
9,88
x
|
9,31
x
|
Bedrijfswaarde/FCF
|
-5,17
x
|
-2,9
x
|
-52,5
x
|
14,2
x
|
16,9
x
|
14,9
x
|
14,2
x
|
11,9
x
|
FCF Yield
|
-19,3%
|
-34,5%
|
-1,91%
|
7,04%
|
5,91%
|
6,72%
|
7,06%
|
8,39%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
54.111
|
53.908
|
53.131
|
53.272
|
53.736
|
53.866
|
-
|
-
|
Referentieprijs
2 |
10,90
|
8,750
|
23,49
|
32,69
|
29,06
|
27,80
|
27,80
|
27,80
|
Datum van publicatie
|
26/02/20
|
17/02/21
|
16/02/22
|
14/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
120
|
164,5
|
343,4
|
347,9
|
371
|
364,2
|
366,6
|
381,6
|
EBITDA
1 |
83,93
|
117,4
|
270,8
|
272,3
|
289,6
|
284,7
|
286,5
|
298,2
|
Bedrijfsresultaat (EBIT)
1 |
55,01
|
75,62
|
201,2
|
200,6
|
217,2
|
210,3
|
212,3
|
227
|
Operationele Marge
|
45,85%
|
45,98%
|
58,57%
|
57,66%
|
58,53%
|
57,75%
|
57,91%
|
59,47%
|
Resultaat voor belastingen (EBT)
1 |
17,15
|
8,189
|
162,3
|
188,1
|
120,1
|
135,7
|
139,3
|
154,7
|
Nettowinst (verlies)
1 |
17,04
|
8,105
|
162,2
|
188
|
120
|
128,2
|
133,7
|
158,9
|
Nettomarge
|
14,21%
|
4,93%
|
47,23%
|
54,05%
|
32,35%
|
35,2%
|
36,48%
|
41,64%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-240
|
-602,1
|
-51,09
|
219,9
|
175
|
192,5
|
200
|
233
|
FCF-marge
|
-200,08%
|
-366,09%
|
-14,88%
|
63,2%
|
47,18%
|
52,86%
|
54,56%
|
61,05%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
80,74%
|
60,43%
|
67,61%
|
69,81%
|
78,13%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
116,93%
|
145,81%
|
150,17%
|
149,56%
|
146,6%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
3,125
|
3,000
|
3,000
|
3,000
|
Datum van publicatie
|
26/02/20
|
17/02/21
|
16/02/22
|
14/02/23
|
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 |
114,6
|
74,57
|
84,16
|
91,3
|
97,93
|
92,48
|
86,7
|
94,6
|
97,23
|
90,2
|
85,7
|
92,46
|
94,55
|
90,5
|
89,17
|
EBITDA
1 |
95,52
|
56,26
|
66,1
|
70,9
|
79,08
|
72,49
|
66,2
|
74,7
|
76,22
|
70,6
|
66,06
|
72,55
|
74,59
|
70,56
|
68,81
|
Bedrijfsresultaat (EBIT)
1 |
77,28
|
38,36
|
48,45
|
52,8
|
61,01
|
55,01
|
48,22
|
56,2
|
57,72
|
51,94
|
46,98
|
53,88
|
55,72
|
52,1
|
50,63
|
Operationele Marge
|
67,44%
|
51,44%
|
57,57%
|
57,83%
|
62,3%
|
59,49%
|
55,62%
|
59,41%
|
59,37%
|
57,58%
|
54,82%
|
58,28%
|
58,93%
|
57,57%
|
56,79%
|
Resultaat voor belastingen (EBT)
1 |
69,5
|
55,78
|
44,27
|
46,61
|
41,48
|
16,57
|
39,02
|
45,13
|
19,4
|
33,2
|
26,81
|
35,87
|
38,44
|
35
|
32,5
|
Nettowinst (verlies)
1 |
69,43
|
55,76
|
44,26
|
46,6
|
41,43
|
16,53
|
39
|
45,1
|
19,39
|
33,2
|
25,58
|
32,32
|
34,11
|
32,4
|
30,73
|
Nettomarge
|
60,59%
|
74,78%
|
52,59%
|
51,04%
|
42,31%
|
17,88%
|
44,98%
|
47,67%
|
19,94%
|
36,81%
|
29,85%
|
34,95%
|
36,07%
|
35,8%
|
34,47%
|
WPA
|
-
|
-
|
0,8300
|
0,8800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,7500
|
0,7500
|
-
|
-
|
0,7500
|
0,7500
|
0,7500
|
-
|
0,7500
|
0,7500
|
0,7500
|
-
|
-
|
Datum van publicatie
|
16/02/22
|
11/05/22
|
24/08/22
|
15/11/22
|
14/02/23
|
16/05/23
|
16/08/23
|
8/11/23
|
7/02/24
|
23/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
652
|
1.273
|
1.433
|
1.382
|
1.402
|
1.368
|
1.334
|
1.279
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,77
x
|
10,84
x
|
5,29
x
|
5,076
x
|
4,839
x
|
4,806
x
|
4,657
x
|
4,289
x
|
Free Cash Flow
1 |
-240
|
-602
|
-51,1
|
220
|
175
|
193
|
200
|
233
|
ROE (netto-inkomsten/eigen vermogen)
|
2,04%
|
0,97%
|
18,8%
|
20,9%
|
13,7%
|
16,5%
|
17,4%
|
19,9%
|
ROA (netto-inkomsten/totale activa)
|
1,16%
|
0,41%
|
6,7%
|
-
|
4,46%
|
5%
|
5,4%
|
6,9%
|
Totale activa
1 |
1.474
|
1.972
|
2.421
|
-
|
2.691
|
2.564
|
2.476
|
2.303
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
4,130
|
-
|
3,380
|
3,660
|
3,760
|
Capex
1 |
292
|
691
|
266
|
0,01
|
0
|
10
|
17
|
10,7
|
Capex/omzet
|
243,03%
|
420,39%
|
77,43%
|
0%
|
0%
|
2,75%
|
4,64%
|
2,79%
|
Datum van publicatie
|
26/02/20
|
17/02/21
|
16/02/22
|
14/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
27,8
USD Gemiddelde koersdoel
25
USD Spread / Gemiddelde doel -10,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,79% | 1,5 mld. | | +33,24% | 9,22 mld. | | +28,13% | 5,8 mld. | | +36,55% | 4,24 mld. | | +32,61% | 2,95 mld. | | +24,39% | 2,37 mld. | | +26,43% | 2,33 mld. | | +18,96% | 1,89 mld. | | -3,01% | 1,79 mld. | | +18,63% | 1,22 mld. |
Zeetankers
|