slotkoers
Nyse
00:00:00 24-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
57,43
USD
|
-0,05%
|
|
+1,02%
|
+3,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.184
|
4.188
|
5.327
|
10.416
|
11.114
|
11.299
|
-
|
-
|
Bedrijfswaarde
1 |
9.755
|
5.963
|
8.165
|
12.006
|
12.499
|
12.549
|
12.286
|
12.337
|
K/w-verhouding
|
11
x
|
-6,95
x
|
9,67
x
|
3,63
x
|
6,7
x
|
8,96
x
|
9,58
x
|
9,48
x
|
Dividendrendement
|
2,64%
|
5,42%
|
1,07%
|
2,31%
|
3,24%
|
3,41%
|
3,55%
|
3,59%
|
Marktkapitalisatie/omzet
|
0,47
x
|
0,37
x
|
0,29
x
|
0,27
x
|
0,35
x
|
0,36
x
|
0,37
x
|
0,38
x
|
Bedrijfswaarde/omzet
|
0,56
x
|
0,53
x
|
0,44
x
|
0,31
x
|
0,39
x
|
0,4
x
|
0,4
x
|
0,42
x
|
Bedrijfswaarde/EBITDA
|
5,69
x
|
14,5
x
|
8,92
x
|
2,54
x
|
3,9
x
|
4,98
x
|
5,24
x
|
5,42
x
|
Bedrijfswaarde/FCF
|
7,77
x
|
46,7
x
|
-20,1
x
|
3,69
x
|
6,54
x
|
10,4
x
|
11,4
x
|
11,4
x
|
FCF Yield
|
12,9%
|
2,14%
|
-4,98%
|
27,1%
|
15,3%
|
9,66%
|
8,78%
|
8,78%
|
Price to Book
|
1,42
x
|
0,81
x
|
0,94
x
|
1,11
x
|
1,09
x
|
1,06
x
|
0,98
x
|
0,9
x
|
Aantal aandelen (in duizenden)
|
161.390
|
162.017
|
162.496
|
200.731
|
199.997
|
197.154
|
-
|
-
|
Referentieprijs
2 |
50,71
|
25,85
|
32,78
|
51,89
|
55,57
|
57,31
|
57,31
|
57,31
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
23/02/22
|
24/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.487
|
11.184
|
18.389
|
38.205
|
31.964
|
31.709
|
30.496
|
29.356
|
EBITDA
1 |
1.715
|
412,2
|
915,7
|
4.734
|
3.207
|
2.518
|
2.347
|
2.276
|
Bedrijfsresultaat (EBIT)
1 |
1.289
|
-127,7
|
357,9
|
4.179
|
2.514
|
1.752
|
1.543
|
1.494
|
Operationele Marge
|
7,37%
|
-1,14%
|
1,95%
|
10,94%
|
7,87%
|
5,53%
|
5,06%
|
5,09%
|
Resultaat voor belastingen (EBT)
1 |
1.172
|
-747
|
787,2
|
3.936
|
2.153
|
1.625
|
1.461
|
1.381
|
Nettowinst (verlies)
1 |
772,4
|
-601,4
|
558,3
|
2.923
|
1.590
|
1.248
|
1.123
|
1.049
|
Nettomarge
|
4,42%
|
-5,38%
|
3,04%
|
7,65%
|
4,97%
|
3,94%
|
3,68%
|
3,57%
|
WPA
2 |
4,610
|
-3,720
|
3,390
|
14,28
|
8,290
|
6,399
|
5,983
|
6,046
|
Free Cash Flow
1 |
1.255
|
127,7
|
-406,7
|
3.253
|
1.912
|
1.212
|
1.079
|
1.083
|
FCF-marge
|
7,18%
|
1,14%
|
-2,21%
|
8,52%
|
5,98%
|
3,82%
|
3,54%
|
3,69%
|
Kasstroomconversie (ebitda)
|
73,19%
|
30,99%
|
-
|
68,72%
|
59,61%
|
48,12%
|
45,98%
|
47,59%
|
Kasstroomconversie (nettowinst)
|
162,46%
|
-
|
-
|
111,31%
|
120,27%
|
97,07%
|
96,12%
|
103,26%
|
Dividend per aandeel
2 |
1,340
|
1,400
|
0,3500
|
1,200
|
1,800
|
1,953
|
2,035
|
2,057
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
23/02/22
|
24/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
4.685
|
5.623
|
7.459
|
11.162
|
10.599
|
8.985
|
7.565
|
7.834
|
8.905
|
7.660
|
7.676
|
8.171
|
8.141
|
7.672
|
7.214
|
EBITDA
1 |
407,8
|
126
|
376,7
|
1.853
|
1.500
|
1.004
|
704,8
|
868,2
|
1.206
|
427,7
|
404,5
|
816,2
|
778
|
536,4
|
506,6
|
Bedrijfsresultaat (EBIT)
1 |
222,6
|
6,877
|
250,3
|
1.714
|
1.375
|
838,9
|
556,6
|
700,4
|
1.034
|
223
|
215,7
|
603,7
|
577
|
371,1
|
342,7
|
Operationele Marge
|
4,75%
|
0,12%
|
3,36%
|
15,36%
|
12,98%
|
9,34%
|
7,36%
|
8,94%
|
11,61%
|
2,91%
|
2,81%
|
7,39%
|
7,09%
|
4,84%
|
4,75%
|
Resultaat voor belastingen (EBT)
1 |
357,5
|
-43,15
|
206,6
|
1.636
|
1.280
|
813
|
484,7
|
680,4
|
1.060
|
-72,68
|
192,7
|
612
|
598,4
|
221,4
|
210,4
|
Nettowinst (verlies)
1 |
280,8
|
-39,53
|
160
|
1.221
|
954,4
|
587
|
353,3
|
507,7
|
790,9
|
-62,18
|
145,2
|
468,5
|
458,2
|
170,1
|
158,8
|
Nettomarge
|
5,99%
|
-0,7%
|
2,14%
|
10,94%
|
9%
|
6,53%
|
4,67%
|
6,48%
|
8,88%
|
-0,81%
|
1,89%
|
5,73%
|
5,63%
|
2,22%
|
2,2%
|
WPA
2 |
1,710
|
-0,2400
|
0,9000
|
5,430
|
4,450
|
2,920
|
1,790
|
2,620
|
4,230
|
-0,3400
|
0,7414
|
2,406
|
2,382
|
0,8940
|
0,8467
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,4000
|
0,4000
|
0,4000
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4954
|
0,4954
|
0,4954
|
0,4954
|
0,5302
|
Datum van publicatie
|
3/11/21
|
23/02/22
|
9/05/22
|
8/08/22
|
7/11/22
|
24/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.570
|
1.774
|
2.838
|
1.590
|
1.385
|
1.250
|
987
|
1.038
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,916
x
|
4,304
x
|
3,1
x
|
0,3359
x
|
0,432
x
|
0,4963
x
|
0,4207
x
|
0,4559
x
|
Free Cash Flow
1 |
1.255
|
128
|
-407
|
3.253
|
1.912
|
1.212
|
1.079
|
1.083
|
ROE (netto-inkomsten/eigen vermogen)
|
13,8%
|
-2,51%
|
4,61%
|
39,1%
|
16,4%
|
12,5%
|
11,3%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
7,1%
|
-1,18%
|
2,05%
|
18,8%
|
8,87%
|
6,92%
|
6,2%
|
6,9%
|
Totale activa
1 |
10.886
|
50.897
|
27.262
|
15.521
|
17.921
|
18.047
|
18.110
|
15.205
|
Nettoactief per aandeel
2 |
35,70
|
31,90
|
35,00
|
46,90
|
51,20
|
54,20
|
58,30
|
63,50
|
Cashflow per aandeel
2 |
9,250
|
2,830
|
2,500
|
18,60
|
12,10
|
9,630
|
9,540
|
9,350
|
Capex
1 |
294
|
330
|
813
|
524
|
385
|
460
|
581
|
619
|
Capex/omzet
|
1,68%
|
2,95%
|
4,42%
|
1,37%
|
1,21%
|
1,45%
|
1,91%
|
2,11%
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
23/02/22
|
24/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
57,31
USD Gemiddelde koersdoel
65,98
USD Spread / Gemiddelde doel +15,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,35% | 11,3 mld. | | +2,78% | 19,29 mld. | | +34,34% | 11,4 mld. | | +36,55% | 9,18 mld. | | +0,35% | 7,4 mld. | | +88,44% | 5,28 mld. | | +9,64% | 3,34 mld. | | -1,77% | 3,33 mld. | | +12,04% | 3,08 mld. | | +15,04% | 2,73 mld. |
Aardolieraffinage
|