Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
55,13
USD
|
+1,01%
|
|
+3,96%
|
+21,22%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
871,2
|
457
|
744,1
|
1.817
|
2.224
|
2.698
|
-
|
-
|
Bedrijfswaarde
1 |
1.474
|
793,4
|
1.751
|
2.648
|
2.842
|
3.127
|
2.851
|
2.473
|
K/w-verhouding
|
-992
x
|
-81,7
x
|
-4,22
x
|
4,76
x
|
4,04
x
|
5,96
x
|
6,68
x
|
8,03
x
|
Dividendrendement
|
-
|
1,47%
|
1,63%
|
1,13%
|
13,8%
|
12,3%
|
11,6%
|
11%
|
Marktkapitalisatie/omzet
|
2,56
x
|
1,14
x
|
2,91
x
|
2,13
x
|
2,11
x
|
2,72
x
|
2,77
x
|
2,69
x
|
Bedrijfswaarde/omzet
|
4,33
x
|
1,97
x
|
6,84
x
|
3,1
x
|
2,69
x
|
3,15
x
|
2,93
x
|
2,47
x
|
Bedrijfswaarde/EBITDA
|
8,95
x
|
3,6
x
|
43,4
x
|
4,82
x
|
3,93
x
|
4,63
x
|
4,3
x
|
3,58
x
|
Bedrijfswaarde/FCF
|
7,54
x
|
3,19
x
|
-11,4
x
|
15,4
x
|
5,04
x
|
8,02
x
|
5,68
x
|
4,91
x
|
FCF Yield
|
13,3%
|
31,3%
|
-8,81%
|
6,49%
|
19,8%
|
12,5%
|
17,6%
|
20,4%
|
Price to Book
|
0,85
x
|
0,47
x
|
0,62
x
|
1,23
x
|
1,3
x
|
1,54
x
|
1,57
x
|
2,17
x
|
Aantal aandelen (in duizenden)
|
29.274
|
27.985
|
50.689
|
49.078
|
48.909
|
48.931
|
-
|
-
|
Referentieprijs
2 |
29,76
|
16,33
|
14,68
|
37,02
|
45,48
|
55,13
|
55,13
|
55,13
|
Datum van publicatie
|
3/03/20
|
12/03/21
|
2/03/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
339,9
|
402
|
255,9
|
853,7
|
1.056
|
992,9
|
974,4
|
1.003
|
EBITDA
1 |
164,7
|
220,1
|
40,36
|
549,1
|
723,8
|
675,3
|
662,7
|
690,7
|
Bedrijfsresultaat (EBIT)
1 |
66,38
|
145,8
|
-96,42
|
438,7
|
594,7
|
506
|
495,7
|
508,6
|
Operationele Marge
|
19,53%
|
36,26%
|
-37,68%
|
51,39%
|
56,34%
|
50,97%
|
50,87%
|
50,72%
|
Resultaat voor belastingen (EBT)
1 |
-0,829
|
-5,53
|
-133
|
388
|
560,3
|
486,6
|
407,6
|
343,7
|
Nettowinst (verlies)
1 |
-0,83
|
-5,531
|
-133,5
|
387,9
|
556,4
|
459,2
|
410,6
|
343,7
|
Nettomarge
|
-0,24%
|
-1,38%
|
-52,17%
|
45,44%
|
52,72%
|
46,25%
|
42,14%
|
34,27%
|
WPA
2 |
-0,0300
|
-0,2000
|
-3,480
|
7,770
|
11,25
|
9,247
|
8,254
|
6,867
|
Free Cash Flow
1 |
195,4
|
248,5
|
-154,2
|
171,8
|
564,1
|
390
|
502
|
504
|
FCF-marge
|
57,47%
|
61,82%
|
-60,28%
|
20,13%
|
53,45%
|
39,28%
|
51,52%
|
50,26%
|
Kasstroomconversie (ebitda)
|
118,64%
|
112,9%
|
-
|
31,29%
|
77,94%
|
57,75%
|
75,75%
|
72,97%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
44,3%
|
101,38%
|
84,93%
|
122,25%
|
146,66%
|
Dividend per aandeel
2 |
-
|
0,2400
|
0,2400
|
0,4200
|
6,290
|
6,783
|
6,419
|
6,072
|
Datum van publicatie
|
3/03/20
|
12/03/21
|
2/03/22
|
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 |
72,97
|
93
|
97,98
|
185,5
|
223,7
|
335,6
|
287,1
|
292,2
|
236
|
247,9
|
249,2
|
240,6
|
228,9
|
286,6
|
216,5
|
EBITDA
1 |
8,034
|
11,85
|
26,03
|
111,7
|
157,1
|
254,3
|
209
|
205,1
|
150,9
|
158,8
|
164,8
|
159
|
145,7
|
187,5
|
126,8
|
Bedrijfsresultaat (EBIT)
1 |
-57,52
|
-21,04
|
-0,973
|
84,43
|
129,4
|
225,9
|
179,4
|
172,7
|
117,6
|
125,1
|
128,8
|
120
|
108
|
165,5
|
98,93
|
Operationele Marge
|
-78,82%
|
-22,63%
|
-0,99%
|
45,5%
|
57,82%
|
67,3%
|
62,48%
|
59,09%
|
49,83%
|
50,46%
|
51,67%
|
49,86%
|
47,16%
|
57,74%
|
45,7%
|
Resultaat voor belastingen (EBT)
1 |
-67,84
|
-33,05
|
-13
|
69,09
|
113,4
|
218,5
|
172,6
|
154,1
|
97,99
|
135,6
|
117,7
|
110,7
|
99,82
|
158,4
|
94,6
|
Nettowinst (verlies)
1 |
-67,35
|
-33,99
|
-13
|
69,04
|
113,4
|
218,4
|
172,6
|
153,8
|
97,94
|
132,1
|
111,5
|
103,8
|
94,44
|
149,4
|
94,6
|
Nettomarge
|
-92,3%
|
-36,55%
|
-13,27%
|
37,21%
|
50,7%
|
65,08%
|
60,12%
|
52,62%
|
41,51%
|
53,29%
|
44,76%
|
43,14%
|
41,25%
|
52,13%
|
43,7%
|
WPA
2 |
-1,440
|
-0,6800
|
-0,2600
|
1,380
|
2,280
|
4,400
|
3,470
|
3,110
|
1,990
|
2,680
|
2,286
|
2,091
|
1,899
|
3,000
|
1,890
|
Dividend per aandeel
2 |
0,0600
|
0,0600
|
0,0600
|
0,1200
|
0,1200
|
0,1200
|
-
|
1,620
|
1,420
|
1,250
|
1,461
|
1,240
|
1,493
|
2,720
|
-
|
Datum van publicatie
|
9/11/21
|
2/03/22
|
4/05/22
|
9/08/22
|
8/11/22
|
28/02/23
|
5/05/23
|
9/08/23
|
7/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
602
|
336
|
1.007
|
831
|
618
|
430
|
154
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
224
|
Hefboom (schuld/ebitda)
|
3,658
x
|
1,528
x
|
24,95
x
|
1,513
x
|
0,8536
x
|
0,6361
x
|
0,2323
x
|
-
|
Free Cash Flow
1 |
195
|
249
|
-154
|
172
|
564
|
390
|
502
|
504
|
ROE (netto-inkomsten/eigen vermogen)
|
2,24%
|
12,6%
|
-
|
28,7%
|
34,7%
|
29%
|
23,9%
|
25,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
15,6%
|
21,7%
|
19,3%
|
15,5%
|
-
|
Totale activa
1 |
-
|
-
|
-
|
2.481
|
2.569
|
2.376
|
2.654
|
-
|
Nettoactief per aandeel
2 |
34,90
|
34,70
|
23,60
|
30,10
|
35,10
|
35,90
|
35,10
|
25,40
|
Cashflow per aandeel
2 |
2,990
|
7,620
|
-1,980
|
5,770
|
13,90
|
12,30
|
10,90
|
-
|
Capex
1 |
36,6
|
50
|
78
|
116
|
205
|
186
|
117
|
116
|
Capex/omzet
|
10,77%
|
12,45%
|
30,5%
|
13,58%
|
19,44%
|
18,77%
|
11,99%
|
11,52%
|
Datum van publicatie
|
3/03/20
|
12/03/21
|
2/03/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
55,13
USD Gemiddelde koersdoel
65,62
USD Spread / Gemiddelde doel +19,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,22% | 2,7 mld. | | +20,49% | 9,03 mld. | | +18,70% | 5,3 mld. | | +19,69% | 3,63 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
|