Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
40,39
USD
|
-0,12%
|
|
-3,74%
|
+11,51%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.385
|
1.575
|
2.958
|
3.893
|
4.192
|
3.987
|
-
|
-
|
Bedrijfswaarde
1 |
4.516
|
1.567
|
3.065
|
4.086
|
4.386
|
4.187
|
4.151
|
4.111
|
K/w-verhouding
|
-118
x
|
-3,18
x
|
-9,02
x
|
739
x
|
10,1
x
|
12,2
x
|
9,96
x
|
7,92
x
|
Dividendrendement
|
7,09%
|
13,1%
|
3,65%
|
2,7%
|
2,37%
|
2,48%
|
3,59%
|
3,88%
|
Marktkapitalisatie/omzet
|
1,57
x
|
0,89
x
|
2,43
x
|
1,89
x
|
1,46
x
|
1,46
x
|
1,36
x
|
1,3
x
|
Bedrijfswaarde/omzet
|
1,61
x
|
0,88
x
|
2,52
x
|
1,98
x
|
1,53
x
|
1,54
x
|
1,42
x
|
1,34
x
|
Bedrijfswaarde/EBITDA
|
4,73
x
|
3,98
x
|
46,9
x
|
9,08
x
|
4,64
x
|
4,94
x
|
4,54
x
|
4,24
x
|
Bedrijfswaarde/FCF
|
11,4
x
|
3,94
x
|
56,5
x
|
61,4
x
|
10
x
|
18,8
x
|
14
x
|
12,1
x
|
FCF Yield
|
8,8%
|
25,4%
|
1,77%
|
1,63%
|
9,99%
|
5,33%
|
7,16%
|
8,3%
|
Price to Book
|
1,08
x
|
0,47
x
|
1,02
x
|
1,41
x
|
1,51
x
|
1,38
x
|
1,32
x
|
1,3
x
|
Aantal aandelen (in duizenden)
|
109.434
|
107.478
|
107.899
|
105.290
|
99.427
|
98.725
|
-
|
-
|
Referentieprijs
2 |
40,07
|
14,65
|
27,41
|
36,97
|
42,16
|
40,39
|
40,39
|
40,39
|
Datum van publicatie
|
14/11/19
|
19/11/20
|
17/11/21
|
16/11/22
|
8/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.798
|
1.774
|
1.219
|
2.059
|
2.872
|
2.726
|
2.931
|
3.076
|
EBITDA
1 |
955,1
|
394,2
|
65,32
|
450,1
|
944,6
|
846,9
|
915,1
|
968,4
|
Bedrijfsresultaat (EBIT)
1 |
392,3
|
-87,68
|
-354,4
|
-13,15
|
562,2
|
472,9
|
525,3
|
561,9
|
Operationele Marge
|
14,02%
|
-4,94%
|
-29,08%
|
-0,64%
|
19,57%
|
17,35%
|
17,92%
|
18,26%
|
Resultaat voor belastingen (EBT)
1 |
-51,22
|
-636,5
|
-441,2
|
30,92
|
593,4
|
454,9
|
569,5
|
686,9
|
Nettowinst (verlies)
1 |
-33,66
|
-494,5
|
-326,2
|
6,953
|
434,1
|
334,2
|
417,6
|
573,9
|
Nettomarge
|
-1,2%
|
-27,88%
|
-26,77%
|
0,34%
|
15,11%
|
12,26%
|
14,25%
|
18,65%
|
WPA
2 |
-0,3400
|
-4,600
|
-3,040
|
0,0500
|
4,160
|
3,323
|
4,056
|
5,101
|
Free Cash Flow
1 |
397,3
|
398,1
|
54,29
|
66,6
|
438,2
|
223
|
297,4
|
341,1
|
FCF-marge
|
14,2%
|
22,44%
|
4,46%
|
3,23%
|
15,26%
|
8,18%
|
10,15%
|
11,09%
|
Kasstroomconversie (ebitda)
|
41,6%
|
100,98%
|
83,12%
|
14,8%
|
46,39%
|
26,33%
|
32,5%
|
35,22%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
957,83%
|
100,95%
|
66,72%
|
71,22%
|
59,44%
|
Dividend per aandeel
2 |
2,840
|
1,920
|
1,000
|
1,000
|
1,000
|
1,000
|
1,451
|
1,569
|
Datum van publicatie
|
14/11/19
|
19/11/20
|
17/11/21
|
16/11/22
|
8/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
2025 Q3
|
---|
Omzet
1 |
409,8
|
467,6
|
550,2
|
631,3
|
719,6
|
769,2
|
724
|
659,6
|
677,1
|
687,9
|
673
|
675,6
|
717,4
|
704,8
|
733,1
|
EBITDA
1 |
62,09
|
59,43
|
148,8
|
179,8
|
268,1
|
231,9
|
265,8
|
198,6
|
221,6
|
208,1
|
211,4
|
216,3
|
223,2
|
222,1
|
237,3
|
Bedrijfsresultaat (EBIT)
1 |
-38,34
|
-43,51
|
48,02
|
80,76
|
171,5
|
135,6
|
171
|
104
|
127,6
|
110,5
|
114,3
|
116,9
|
126,7
|
-
|
-
|
Operationele Marge
|
-9,36%
|
-9,3%
|
8,73%
|
12,79%
|
23,83%
|
17,63%
|
23,62%
|
15,76%
|
18,84%
|
16,06%
|
16,99%
|
17,3%
|
17,66%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-58,9
|
-1,952
|
19,2
|
72,56
|
128,8
|
215
|
135,9
|
112,7
|
125,3
|
117
|
103,7
|
110,4
|
130,3
|
113,9
|
122,6
|
Nettowinst (verlies)
1 |
-51,36
|
-4,976
|
17,75
|
45,54
|
97,14
|
164
|
95,29
|
77,62
|
95,17
|
84,83
|
85,86
|
90,51
|
102,6
|
-
|
-
|
Nettomarge
|
-12,53%
|
-1,06%
|
3,23%
|
7,21%
|
13,5%
|
21,33%
|
13,16%
|
11,77%
|
14,05%
|
12,33%
|
12,76%
|
13,4%
|
14,31%
|
-
|
-
|
WPA
2 |
-0,4800
|
-0,0500
|
0,1600
|
0,4200
|
0,9100
|
1,550
|
0,9300
|
0,7700
|
0,9400
|
0,8400
|
0,8315
|
0,8822
|
0,9257
|
0,8200
|
0,8800
|
Dividend per aandeel
2 |
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
-
|
-
|
0,2500
|
0,2500
|
0,3383
|
0,2500
|
0,2500
|
Datum van publicatie
|
31/01/22
|
27/04/22
|
27/07/22
|
16/11/22
|
30/01/23
|
26/04/23
|
26/07/23
|
8/11/23
|
29/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
131
|
-
|
108
|
193
|
194
|
200
|
164
|
123
|
Nettokaspositie
1 |
-
|
7,16
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,1376
x
|
-
|
1,653
x
|
0,4296
x
|
0,2058
x
|
0,2357
x
|
0,1787
x
|
0,1272
x
|
Free Cash Flow
1 |
397
|
398
|
54,3
|
66,6
|
438
|
223
|
297
|
341
|
ROE (netto-inkomsten/eigen vermogen)
|
4,58%
|
-2,55%
|
-8,92%
|
0,43%
|
15,7%
|
11%
|
13,4%
|
13,5%
|
ROA (netto-inkomsten/totale activa)
|
3,19%
|
-1,75%
|
-5,63%
|
4,14%
|
9,95%
|
8,5%
|
9,77%
|
10,9%
|
Totale activa
1 |
-1.055
|
28.234
|
5.791
|
167,9
|
4.362
|
3.933
|
4.276
|
5.265
|
Nettoactief per aandeel
2 |
37,00
|
30,90
|
27,00
|
26,30
|
27,90
|
29,20
|
30,60
|
31,10
|
Cashflow per aandeel
2 |
6,960
|
3,500
|
1,270
|
3,660
|
7,770
|
6,820
|
8,510
|
9,530
|
Capex
1 |
458
|
141
|
82,1
|
251
|
395
|
503
|
428
|
442
|
Capex/omzet
|
16,38%
|
7,94%
|
6,74%
|
12,19%
|
13,77%
|
18,46%
|
14,59%
|
14,36%
|
Datum van publicatie
|
14/11/19
|
19/11/20
|
17/11/21
|
16/11/22
|
8/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
40,39
USD Gemiddelde koersdoel
46,18
USD Spread / Gemiddelde doel +14,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,51% | 3,99 mld. | | +1,59% | 16,73 mld. | | +12,28% | 9,69 mld. | | -4,38% | 6,61 mld. | | -18,75% | 5,69 mld. | | +0,92% | 5,01 mld. | | -7,56% | 4,86 mld. | | +4,17% | 4,54 mld. | | +7,22% | 3,9 mld. | | -20,42% | 3,61 mld. |
Olie- en gasboringen - Andere
|