Beurs gesloten -
OTC Markets
21:59:39 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,49
USD
|
+0,41%
|
|
+4,83%
|
+43,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.356
|
7.259
|
7.065
|
10.457
|
10.874
|
15.245
|
-
|
-
|
Bedrijfswaarde
1 |
13.791
|
10.223
|
9.422
|
12.012
|
12.274
|
18.118
|
17.865
|
17.720
|
K/w-verhouding
|
31,8
x
|
-13,2
x
|
1.704
x
|
6,97
x
|
-
|
16
x
|
16,2
x
|
14,7
x
|
Dividendrendement
|
4,23%
|
4%
|
5,87%
|
4,12%
|
-
|
2,83%
|
2,94%
|
3,07%
|
Marktkapitalisatie/omzet
|
0,75
x
|
0,64
x
|
0,44
x
|
0,39
x
|
0,53
x
|
0,7
x
|
0,73
x
|
0,7
x
|
Bedrijfswaarde/omzet
|
0,83
x
|
0,9
x
|
0,58
x
|
0,45
x
|
0,59
x
|
0,83
x
|
0,85
x
|
0,82
x
|
Bedrijfswaarde/EBITDA
|
5,79
x
|
6,51
x
|
4,06
x
|
3,12
x
|
3,45
x
|
5,22
x
|
5,23
x
|
4,85
x
|
Bedrijfswaarde/FCF
|
15
x
|
42,8
x
|
23,7
x
|
6,65
x
|
8,09
x
|
16,6
x
|
17,3
x
|
13,8
x
|
FCF Yield
|
6,69%
|
2,34%
|
4,21%
|
15%
|
12,4%
|
6,03%
|
5,79%
|
7,22%
|
Price to Book
|
2,8
x
|
2,3
x
|
2,32
x
|
2,47
x
|
-
|
3,03
x
|
2,78
x
|
2,56
x
|
Aantal aandelen (in duizenden)
|
829.251
|
829.251
|
829.251
|
829.251
|
815.112
|
773.083
|
-
|
-
|
Referentieprijs
2 |
14,90
|
8,754
|
8,520
|
12,61
|
13,34
|
19,72
|
19,72
|
19,72
|
Datum van publicatie
|
18/02/20
|
22/02/21
|
21/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.570
|
11.381
|
16.117
|
26.840
|
20.679
|
21.761
|
20.915
|
21.678
|
EBITDA
1 |
2.381
|
1.570
|
2.322
|
3.849
|
3.558
|
3.472
|
3.415
|
3.654
|
Bedrijfsresultaat (EBIT)
1 |
1.387
|
427
|
1.372
|
2.345
|
2.469
|
2.506
|
2.375
|
2.553
|
Operationele Marge
|
8,37%
|
3,75%
|
8,51%
|
8,74%
|
11,94%
|
11,52%
|
11,35%
|
11,78%
|
Resultaat voor belastingen (EBT)
1 |
1.279
|
-248
|
843
|
3.246
|
2.586
|
2.355
|
2.318
|
2.522
|
Nettowinst (verlies)
1 |
389
|
-551
|
4
|
1.475
|
1.242
|
958,9
|
881,6
|
974,4
|
Nettomarge
|
2,35%
|
-4,84%
|
0,02%
|
5,5%
|
6,01%
|
4,41%
|
4,22%
|
4,49%
|
WPA
2 |
0,4692
|
-0,6650
|
0,005000
|
1,810
|
-
|
1,234
|
1,219
|
1,344
|
Free Cash Flow
1 |
922
|
239
|
397
|
1.805
|
1.517
|
1.093
|
1.035
|
1.280
|
FCF-marge
|
5,56%
|
2,1%
|
2,46%
|
6,73%
|
7,34%
|
5,02%
|
4,95%
|
5,9%
|
Kasstroomconversie (ebitda)
|
38,72%
|
15,22%
|
17,1%
|
46,9%
|
42,64%
|
31,49%
|
30,3%
|
35,01%
|
Kasstroomconversie (nettowinst)
|
237,02%
|
-
|
9.925%
|
122,37%
|
122,14%
|
114,02%
|
117,35%
|
131,31%
|
Dividend per aandeel
2 |
0,6300
|
0,3500
|
0,5000
|
0,5200
|
-
|
0,5574
|
0,5804
|
0,6049
|
Datum van publicatie
|
18/02/20
|
22/02/21
|
21/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
-
|
4.779
|
5.661
|
7.229
|
-
|
7.761
|
6.188
|
5.146
|
5.014
|
5.391
|
5.128
|
5.075
|
5.120
|
5.187
|
4.473
|
4.199
|
5.021
|
EBITDA
1 |
332
|
644
|
869
|
1.244
|
-
|
784
|
951
|
864
|
916
|
1.057
|
720
|
974
|
877,9
|
864,9
|
734,6
|
786,4
|
851,7
|
Bedrijfsresultaat (EBIT)
1 |
161
|
415
|
538
|
924
|
-
|
408
|
475
|
674
|
643
|
741
|
411
|
776
|
646,6
|
638,2
|
547,3
|
504
|
558,2
|
Operationele Marge
|
-
|
8,68%
|
9,5%
|
12,78%
|
-
|
5,26%
|
7,68%
|
13,1%
|
12,82%
|
13,75%
|
8,01%
|
15,29%
|
12,63%
|
12,3%
|
12,24%
|
12%
|
11,12%
|
Resultaat voor belastingen (EBT)
|
-
|
385
|
282
|
1.281
|
-
|
699
|
984
|
773
|
640
|
-
|
374
|
786
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-410
|
106
|
-14
|
726
|
713
|
307
|
455
|
352
|
251
|
303
|
336
|
374
|
216,6
|
196,7
|
136,3
|
214,6
|
228,5
|
Nettomarge
|
-
|
2,22%
|
-0,25%
|
10,04%
|
-
|
3,96%
|
7,35%
|
6,84%
|
5,01%
|
5,62%
|
6,55%
|
7,37%
|
4,23%
|
3,79%
|
3,05%
|
5,11%
|
4,55%
|
WPA
2 |
-
|
0,1280
|
-0,0170
|
0,8770
|
-
|
0,3703
|
0,5797
|
0,4300
|
0,3300
|
0,3900
|
-
|
0,4900
|
0,2802
|
0,2544
|
0,1820
|
0,2865
|
0,3050
|
Dividend per aandeel
2 |
-
|
0,2500
|
-
|
0,2600
|
-
|
-
|
0,2600
|
-
|
-
|
-
|
-
|
-
|
0,2810
|
-
|
0,2806
|
-
|
0,2920
|
Datum van publicatie
|
27/07/20
|
21/02/22
|
3/05/22
|
25/07/22
|
25/07/22
|
24/10/22
|
13/02/23
|
5/05/23
|
31/07/23
|
30/10/23
|
12/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.435
|
2.964
|
2.357
|
1.555
|
1.400
|
2.873
|
2.619
|
2.474
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6027
x
|
1,888
x
|
1,015
x
|
0,404
x
|
0,3935
x
|
0,8274
x
|
0,7671
x
|
0,6771
x
|
Free Cash Flow
1 |
922
|
239
|
397
|
1.805
|
1.517
|
1.093
|
1.035
|
1.280
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
-14,5%
|
14,7%
|
24,4%
|
23,4%
|
20,6%
|
18,1%
|
19%
|
ROA (netto-inkomsten/totale activa)
|
4,23%
|
-
|
3,32%
|
5,67%
|
6,14%
|
5,47%
|
5,51%
|
6,17%
|
Totale activa
1 |
9.189
|
-
|
120,5
|
26.009
|
20.226
|
17.527
|
15.993
|
15.788
|
Nettoactief per aandeel
2 |
5,330
|
3,810
|
3,680
|
5,110
|
-
|
6,510
|
7,100
|
7,700
|
Cashflow per aandeel
2 |
2,280
|
1,060
|
1,270
|
3,770
|
-
|
2,680
|
2,760
|
2,970
|
Capex
1 |
856
|
649
|
525
|
1.266
|
859
|
1.151
|
1.270
|
1.129
|
Capex/omzet
|
5,17%
|
5,7%
|
3,26%
|
4,72%
|
4,15%
|
5,29%
|
6,07%
|
5,21%
|
Datum van publicatie
|
18/02/20
|
22/02/21
|
21/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
19,72
EUR Gemiddelde koersdoel
21,68
EUR Spread / Gemiddelde doel +9,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,45% | 1.786 mld. | | +15,14% | 454 mld. | | +53,10% | 251 mld. | | +1,19% | 155 mld. | | +2,18% | 91,6 mld. | | -5,65% | 83,1 mld. | | -.--% | 54,28 mld. | | -6,48% | 49,01 mld. | | +22,85% | 48,83 mld. |
Geïntegreerde olie & gas
|