Beurs gesloten -
Nyse
22:05:59 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,72
USD
|
+3,74%
|
|
+1,91%
|
+9,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
157,2
|
213,9
|
829,7
|
604,3
|
697,5
|
1.010
|
-
|
-
|
Bedrijfswaarde
1 |
912,2
|
901,8
|
1.808
|
1.390
|
1.371
|
1.311
|
963
|
615
|
K/w-verhouding
|
5,97
x
|
9,75
x
|
4,93
x
|
2,15
x
|
2,38
x
|
2,97
x
|
3,28
x
|
3,9
x
|
Dividendrendement
|
-
|
-
|
-
|
9,01%
|
7,57%
|
5,21%
|
5,21%
|
5,21%
|
Marktkapitalisatie/omzet
|
0,6
x
|
0,76
x
|
1,85
x
|
0,94
x
|
1,03
x
|
1,45
x
|
1,54
x
|
1,73
x
|
Bedrijfswaarde/omzet
|
3,49
x
|
3,19
x
|
4,04
x
|
2,15
x
|
2,03
x
|
1,89
x
|
1,47
x
|
1,05
x
|
Bedrijfswaarde/EBITDA
|
5,81
x
|
5,58
x
|
7,17
x
|
3,49
x
|
2,97
x
|
2,71
x
|
2,18
x
|
1,63
x
|
Bedrijfswaarde/FCF
|
-139
x
|
13,9
x
|
-8,28
x
|
4,06
x
|
3,97
x
|
3,59
x
|
2,41
x
|
1,54
x
|
FCF Yield
|
-0,72%
|
7,19%
|
-12,1%
|
24,7%
|
25,2%
|
27,8%
|
41,4%
|
64,9%
|
Price to Book
|
-
|
0,46
x
|
1,18
x
|
0,62
x
|
0,59
x
|
0,66
x
|
0,56
x
|
0,49
x
|
Aantal aandelen (in duizenden)
|
17.807
|
17.991
|
36.217
|
36.296
|
35.192
|
35.083
|
-
|
-
|
Referentieprijs
2 |
8,830
|
11,89
|
22,91
|
16,65
|
19,82
|
28,79
|
28,79
|
28,79
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
2/03/22
|
1/03/23
|
4/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
261,1
|
282,8
|
448
|
645,6
|
674,8
|
694,6
|
656,4
|
583,4
|
EBITDA
1 |
157
|
161,7
|
252,2
|
398,4
|
462,1
|
483,7
|
442,7
|
377,2
|
Bedrijfsresultaat (EBIT)
1 |
111,6
|
104,8
|
237,5
|
354,2
|
343,2
|
380,7
|
339,9
|
274,6
|
Operationele Marge
|
42,73%
|
37,04%
|
53,02%
|
54,86%
|
50,86%
|
54,81%
|
51,79%
|
47,07%
|
Resultaat voor belastingen (EBT)
1 |
-
|
41,61
|
171,6
|
292,9
|
304,9
|
336
|
321
|
307
|
Nettowinst (verlies)
1 |
36,76
|
37,57
|
163,2
|
283,4
|
295
|
338,2
|
305,5
|
253,1
|
Nettomarge
|
14,08%
|
13,28%
|
36,44%
|
43,89%
|
43,71%
|
48,69%
|
46,53%
|
43,39%
|
WPA
2 |
1,480
|
1,220
|
4,650
|
7,740
|
8,330
|
9,690
|
8,770
|
7,385
|
Free Cash Flow
1 |
-6,544
|
64,84
|
-218,3
|
342,7
|
345,8
|
365
|
399
|
399
|
FCF-marge
|
-2,51%
|
22,93%
|
-48,73%
|
53,08%
|
51,25%
|
52,54%
|
60,78%
|
68,39%
|
Kasstroomconversie (ebitda)
|
-
|
40,09%
|
-
|
86,03%
|
74,85%
|
75,46%
|
90,12%
|
105,79%
|
Kasstroomconversie (nettowinst)
|
-
|
172,59%
|
-
|
120,93%
|
117,25%
|
107,92%
|
130,62%
|
157,64%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
1,500
|
1,500
|
1,500
|
1,500
|
1,500
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
2/03/22
|
1/03/23
|
4/03/24
|
-
|
-
|
-
|
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 |
153,5
|
153,6
|
154,5
|
172,5
|
165
|
159,3
|
162,1
|
174,5
|
178,9
|
179,6
|
171,7
|
173,8
|
173,1
|
174
|
174
|
EBITDA
1 |
85,41
|
94,54
|
95,33
|
111,4
|
99,99
|
104,9
|
108,2
|
121,8
|
127,1
|
125,4
|
119,3
|
120,5
|
119,7
|
122
|
122
|
Bedrijfsresultaat (EBIT)
1 |
82,2
|
86,12
|
84,77
|
101,7
|
85,13
|
85,1
|
85,11
|
94,16
|
78,85
|
97,1
|
93,97
|
95,26
|
94,08
|
96
|
96
|
Operationele Marge
|
53,54%
|
56,05%
|
54,88%
|
58,96%
|
51,59%
|
53,42%
|
52,51%
|
53,95%
|
44,08%
|
54,08%
|
54,73%
|
54,8%
|
54,33%
|
55,17%
|
55,17%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
56,92
|
91,94
|
-
|
-
|
-
|
85,07
|
67,49
|
91,89
|
80
|
82
|
85
|
86
|
86
|
Nettowinst (verlies)
1 |
66,1
|
70,18
|
54,53
|
89,61
|
72,62
|
72,22
|
75,39
|
82,69
|
64,66
|
89,51
|
81,85
|
83,7
|
83,33
|
86
|
86
|
Nettomarge
|
43,05%
|
45,68%
|
35,31%
|
51,94%
|
44,01%
|
45,34%
|
46,52%
|
47,38%
|
36,15%
|
49,85%
|
47,67%
|
48,15%
|
48,13%
|
49,43%
|
49,43%
|
WPA
2 |
1,840
|
1,930
|
1,500
|
2,440
|
2,010
|
2,020
|
2,130
|
2,340
|
1,840
|
2,540
|
2,343
|
2,417
|
2,393
|
2,540
|
2,560
|
Dividend per aandeel
2 |
-
|
-
|
0,3750
|
0,3750
|
0,3750
|
-
|
0,3750
|
0,3750
|
0,3750
|
-
|
0,3800
|
0,3800
|
0,3800
|
-
|
-
|
Datum van publicatie
|
2/03/22
|
9/05/22
|
4/08/22
|
9/11/22
|
1/03/23
|
10/05/23
|
3/08/23
|
9/11/23
|
4/03/24
|
16/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
755
|
688
|
978
|
786
|
674
|
301
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
47
|
395
|
Hefboom (schuld/ebitda)
|
4,81
x
|
4,253
x
|
3,879
x
|
1,973
x
|
1,458
x
|
0,6222
x
|
-
|
-
|
Free Cash Flow
1 |
-6,54
|
64,8
|
-218
|
343
|
346
|
365
|
399
|
399
|
ROE (netto-inkomsten/eigen vermogen)
|
10,2%
|
9,62%
|
27,7%
|
33,8%
|
27,4%
|
25,4%
|
20%
|
16,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
9,99%
|
13,8%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
1.634
|
2.050
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
25,80
|
19,40
|
26,90
|
33,70
|
43,60
|
51,60
|
59,20
|
Cashflow per aandeel
2 |
-
|
5,880
|
7,430
|
9,620
|
10,60
|
12,50
|
9,530
|
8,140
|
Capex
1 |
91,7
|
31,7
|
464
|
9,23
|
147
|
5,39
|
14
|
8
|
Capex/omzet
|
35,12%
|
11,21%
|
103,53%
|
1,43%
|
21,72%
|
0,78%
|
2,13%
|
1,37%
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
2/03/22
|
1/03/23
|
4/03/24
|
-
|
-
|
-
|
Laatste slotkoers
28,79
USD Gemiddelde koersdoel
31,67
USD Spread / Gemiddelde doel +9,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +34,49% | 12,77 mld. | | +22,36% | 4,32 mld. | | +10,46% | 3,25 mld. | | +14,68% | 2,77 mld. | | +124,62% | 2,67 mld. | | +36,37% | 2,25 mld. | | +57,83% | 1,96 mld. | | +24,71% | 1,79 mld. | | +14,18% | 1,81 mld. |
Diepzeevracht
|