Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,8
USD
|
+1,54%
|
|
+3,03%
|
+18,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.532
|
1.230
|
1.439
|
2.703
|
4.464
|
5.298
|
-
|
-
|
Bedrijfswaarde
1 |
4.410
|
3.245
|
3.688
|
4.606
|
7.607
|
8.472
|
7.988
|
7.453
|
K/w-verhouding
|
16,5
x
|
2,98
x
|
-118
x
|
5,49
x
|
6,8
x
|
6,99
x
|
6,65
x
|
7,46
x
|
Dividendrendement
|
3,89%
|
25,7%
|
-
|
10%
|
10,8%
|
11,1%
|
13,7%
|
13,1%
|
Marktkapitalisatie/omzet
|
4,51
x
|
1,42
x
|
4,03
x
|
3,28
x
|
3,77
x
|
3,4
x
|
3,07
x
|
3,1
x
|
Bedrijfswaarde/omzet
|
7,85
x
|
3,74
x
|
10,3
x
|
5,58
x
|
6,43
x
|
5,43
x
|
4,63
x
|
4,35
x
|
Bedrijfswaarde/EBITDA
|
11,9
x
|
5,02
x
|
23,1
x
|
7,89
x
|
7,78
x
|
6,65
x
|
6,01
x
|
5,55
x
|
Bedrijfswaarde/FCF
|
49,2
x
|
-27
x
|
-12,3
x
|
93
x
|
-9,81
x
|
25,5
x
|
7,59
x
|
7,45
x
|
FCF Yield
|
2,03%
|
-3,71%
|
-8,14%
|
1,08%
|
-10,2%
|
3,91%
|
13,2%
|
13,4%
|
Price to Book
|
1,68
x
|
0,76
x
|
0,87
x
|
1,15
x
|
1,96
x
|
2,43
x
|
2,27
x
|
2,47
x
|
Aantal aandelen (in duizenden)
|
196.894
|
197.692
|
203.531
|
222.623
|
222.623
|
222.623
|
-
|
-
|
Referentieprijs
2 |
12,86
|
6,220
|
7,070
|
12,14
|
20,05
|
23,80
|
23,80
|
23,80
|
Datum van publicatie
|
27/02/20
|
19/02/21
|
17/02/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
561,8
|
868,1
|
356,7
|
824,7
|
1.184
|
1.559
|
1.725
|
1.712
|
EBITDA
1 |
369,2
|
646,6
|
160
|
583,8
|
977,6
|
1.273
|
1.329
|
1.342
|
Bedrijfsresultaat (EBIT)
1 |
251,3
|
507,8
|
12,22
|
445,6
|
746,7
|
937
|
1.010
|
1.003
|
Operationele Marge
|
44,73%
|
58,5%
|
3,42%
|
54,04%
|
63,08%
|
60,09%
|
58,52%
|
58,62%
|
Resultaat voor belastingen (EBT)
1 |
140,3
|
413
|
-6,515
|
475,9
|
656,6
|
726,4
|
747,2
|
725
|
Nettowinst (verlies)
1 |
139,9
|
412,9
|
-11,15
|
472,7
|
656,4
|
733,4
|
741,6
|
710,5
|
Nettomarge
|
24,9%
|
47,56%
|
-3,13%
|
57,32%
|
55,46%
|
47,03%
|
42,98%
|
41,51%
|
WPA
2 |
0,7800
|
2,090
|
-0,0600
|
2,210
|
2,950
|
3,405
|
3,578
|
3,191
|
Free Cash Flow
1 |
89,62
|
-120,3
|
-300,1
|
49,52
|
-775,2
|
331,7
|
1.053
|
1.000
|
FCF-marge
|
15,95%
|
-13,85%
|
-84,14%
|
6%
|
-65,5%
|
21,27%
|
61,01%
|
58,42%
|
Kasstroomconversie (ebitda)
|
24,27%
|
-
|
-
|
8,48%
|
-
|
26,05%
|
79,2%
|
74,5%
|
Kasstroomconversie (nettowinst)
|
64,06%
|
-
|
-
|
10,47%
|
-
|
45,22%
|
141,96%
|
140,75%
|
Dividend per aandeel
2 |
0,5000
|
1,600
|
-
|
1,220
|
2,170
|
2,645
|
3,266
|
3,127
|
Datum van publicatie
|
27/02/20
|
19/02/21
|
17/02/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
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 |
68,96
|
100,7
|
103,8
|
159,2
|
208,8
|
352,8
|
338,5
|
512,8
|
232
|
256,9
|
360,4
|
335,1
|
330,9
|
477,7
|
399,4
|
EBITDA
1 |
17,94
|
57,02
|
53,52
|
99,27
|
148,4
|
286,9
|
282,1
|
310,1
|
173
|
198,1
|
308,1
|
267,1
|
269,9
|
370
|
313,8
|
Bedrijfsresultaat (EBIT)
1 |
-19,24
|
18,43
|
22,93
|
62,9
|
110,6
|
249,2
|
240,9
|
253
|
114,8
|
138
|
232,7
|
190,3
|
189,5
|
300,2
|
231,8
|
Operationele Marge
|
-27,9%
|
18,31%
|
22,09%
|
39,52%
|
52,95%
|
70,63%
|
71,16%
|
49,33%
|
49,45%
|
53,74%
|
64,59%
|
56,8%
|
57,29%
|
62,84%
|
58,04%
|
Resultaat voor belastingen (EBT)
1 |
-33,19
|
24,44
|
31,14
|
47,12
|
154,6
|
243,1
|
199,4
|
230,8
|
107,7
|
118,6
|
188,7
|
115,9
|
114,5
|
221,9
|
195,8
|
Nettowinst (verlies)
1 |
-33,21
|
19,78
|
31,15
|
47,1
|
154,4
|
240
|
199,6
|
230,7
|
107,7
|
118,4
|
222,2
|
124,8
|
133,4
|
260,4
|
172,9
|
Nettomarge
|
-48,15%
|
19,65%
|
30,01%
|
29,59%
|
73,93%
|
68,03%
|
58,97%
|
44,99%
|
46,43%
|
46,08%
|
61,66%
|
37,25%
|
40,33%
|
54,51%
|
43,29%
|
WPA
2 |
-0,1700
|
0,1000
|
0,1500
|
0,2300
|
0,6900
|
1,080
|
0,9000
|
1,040
|
0,4800
|
0,5300
|
1,036
|
0,6851
|
0,8009
|
1,381
|
0,5700
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,1500
|
-
|
0,7700
|
0,7000
|
0,8000
|
0,3000
|
0,3700
|
0,6250
|
0,5357
|
0,6766
|
1,406
|
-
|
Datum van publicatie
|
29/11/21
|
17/02/22
|
24/05/22
|
25/08/22
|
30/11/22
|
28/02/23
|
31/05/23
|
24/08/23
|
30/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.878
|
2.015
|
2.249
|
1.903
|
3.143
|
3.173
|
2.690
|
2.154
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,087
x
|
3,116
x
|
14,06
x
|
3,259
x
|
3,215
x
|
2,492
x
|
2,024
x
|
1,605
x
|
Free Cash Flow
1 |
89,6
|
-120
|
-300
|
49,5
|
-775
|
332
|
1.053
|
1.000
|
ROE (netto-inkomsten/eigen vermogen)
|
10,5%
|
26,4%
|
-0,68%
|
24,2%
|
28,9%
|
30,5%
|
31,1%
|
26,1%
|
ROA (netto-inkomsten/totale activa)
|
4,13%
|
10,8%
|
-0,28%
|
10,7%
|
12,3%
|
11,1%
|
10,2%
|
9,96%
|
Totale activa
1 |
3.386
|
3.808
|
4.018
|
4.438
|
5.326
|
6.593
|
7.304
|
7.135
|
Nettoactief per aandeel
2 |
7,670
|
8,150
|
8,120
|
10,60
|
10,20
|
9,800
|
10,50
|
9,640
|
Cashflow per aandeel
2 |
1,560
|
3,050
|
0,3200
|
1,800
|
3,850
|
4,230
|
4,040
|
-
|
Capex
1 |
196
|
724
|
462
|
336
|
1.631
|
899
|
21,5
|
24
|
Capex/omzet
|
34,88%
|
83,44%
|
129,64%
|
40,72%
|
137,84%
|
57,62%
|
1,25%
|
1,4%
|
Datum van publicatie
|
27/02/20
|
19/02/21
|
17/02/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
23,8
USD Gemiddelde koersdoel
28,37
USD Spread / Gemiddelde doel +19,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,70% | 5,3 mld. | | +20,49% | 9,03 mld. | | +19,69% | 3,63 mld. | | +21,22% | 2,7 mld. | | +36,43% | 2,53 mld. | | +17,33% | 1,86 mld. | | +2,31% | 1,85 mld. | | -4,76% | 1,7 mld. | | -10,01% | 1,41 mld. | | +49,36% | 1,21 mld. |
Zeetankers
|