Geschatte realtime
Tradegate
13:00:01 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,39
EUR
|
+1,42%
|
|
+3,18%
|
+12,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
399,8
|
308,1
|
636,1
|
1.058
|
1.111
|
1.221
|
-
|
-
|
Bedrijfswaarde
1 |
485,8
|
469,8
|
846,1
|
1.266
|
1.381
|
1.697
|
1.618
|
1.221
|
K/w-verhouding
|
-4,34
x
|
-1,63
x
|
26,7
x
|
9,71
x
|
16,5
x
|
23,7
x
|
15,3
x
|
15
x
|
Dividendrendement
|
9,18%
|
8,6%
|
9,68%
|
11,9%
|
11,2%
|
9,91%
|
10,4%
|
7,85%
|
Marktkapitalisatie/omzet
|
3,69
x
|
3,4
x
|
4,69
x
|
4,26
x
|
3,78
x
|
3,73
x
|
3,42
x
|
3,44
x
|
Bedrijfswaarde/omzet
|
4,49
x
|
5,19
x
|
6,24
x
|
5,1
x
|
4,7
x
|
5,18
x
|
4,54
x
|
3,44
x
|
Bedrijfswaarde/EBITDA
|
6,02
x
|
7,13
x
|
7,06
x
|
6,82
x
|
6,77
x
|
6,61
x
|
5,9
x
|
4,5
x
|
Bedrijfswaarde/FCF
|
6,1
x
|
-17,8
x
|
23,9
x
|
7,6
x
|
7,93
x
|
6,87
x
|
6,11
x
|
4,3
x
|
FCF Yield
|
16,4%
|
-5,61%
|
4,18%
|
13,2%
|
12,6%
|
14,6%
|
16,4%
|
23,3%
|
Price to Book
|
0,71
x
|
1,19
x
|
1,95
x
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
23.520
|
38.948
|
46.666
|
63.332
|
73.851
|
74.646
|
-
|
-
|
Referentieprijs
2 |
17,00
|
7,910
|
13,63
|
16,70
|
15,05
|
16,36
|
16,36
|
16,36
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
108,2
|
90,48
|
135,6
|
248,1
|
294,1
|
327,7
|
356,7
|
354,7
|
EBITDA
1 |
80,63
|
65,88
|
119,9
|
185,6
|
203,9
|
256,7
|
274,1
|
271,3
|
Bedrijfsresultaat (EBIT)
1 |
21
|
8,605
|
69,65
|
136,9
|
109,9
|
105,4
|
132,9
|
120,3
|
Operationele Marge
|
19,4%
|
9,51%
|
51,36%
|
55,2%
|
37,36%
|
32,18%
|
37,26%
|
33,93%
|
Resultaat voor belastingen (EBT)
1 |
-157,3
|
-257
|
42,51
|
133,5
|
86,77
|
68,6
|
101,9
|
85,17
|
Nettowinst (verlies)
1 |
-83,03
|
-167,4
|
22,62
|
111,9
|
60,14
|
55,57
|
83,33
|
107
|
Nettomarge
|
-76,72%
|
-184,96%
|
16,68%
|
45,12%
|
20,45%
|
16,96%
|
23,36%
|
30,16%
|
WPA
2 |
-3,920
|
-4,850
|
0,5100
|
1,720
|
0,9100
|
0,6900
|
1,070
|
1,090
|
Free Cash Flow
1 |
79,67
|
-26,35
|
35,38
|
166,5
|
174,1
|
247
|
265
|
284
|
FCF-marge
|
73,62%
|
-29,12%
|
26,09%
|
67,11%
|
59,21%
|
75,37%
|
74,29%
|
80,06%
|
Kasstroomconversie (ebitda)
|
98,81%
|
-
|
29,52%
|
89,7%
|
85,39%
|
96,24%
|
96,69%
|
104,67%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
156,44%
|
148,73%
|
289,53%
|
444,46%
|
318,01%
|
265,42%
|
Dividend per aandeel
2 |
1,560
|
0,6800
|
1,320
|
1,990
|
1,680
|
1,621
|
1,704
|
1,284
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
55,68
|
33,75
|
72,71
|
72,92
|
68,67
|
66,92
|
60,75
|
67,2
|
99,2
|
82,23
|
79,58
|
79,41
|
84,48
|
89,82
|
88,5
|
EBITDA
1 |
32,77
|
38,4
|
53,49
|
47,52
|
46,16
|
34,13
|
45,02
|
55,77
|
68,99
|
57,93
|
60,26
|
59,92
|
63,91
|
67,67
|
65,29
|
Bedrijfsresultaat (EBIT)
1 |
17,01
|
8,138
|
43,91
|
46
|
38,87
|
33,33
|
24,64
|
25,29
|
26,62
|
17,56
|
27,27
|
26,78
|
31,04
|
36,61
|
33,46
|
Operationele Marge
|
30,56%
|
24,11%
|
60,4%
|
63,08%
|
56,6%
|
49,8%
|
40,56%
|
37,63%
|
26,83%
|
21,35%
|
34,27%
|
33,73%
|
36,75%
|
40,76%
|
37,8%
|
Resultaat voor belastingen (EBT)
1 |
30,8
|
8,68
|
45,1
|
43,62
|
36,14
|
30,3
|
18,71
|
18,61
|
19,15
|
10,26
|
19,1
|
17,45
|
21,86
|
31,1
|
27,34
|
Nettowinst (verlies)
1 |
19,99
|
7,331
|
37,86
|
38,34
|
28,39
|
23,32
|
13,47
|
13,58
|
9,773
|
3,169
|
15,14
|
16,36
|
19,22
|
21,78
|
19,74
|
Nettomarge
|
35,9%
|
21,72%
|
52,07%
|
52,58%
|
41,35%
|
34,85%
|
22,17%
|
20,21%
|
9,85%
|
3,85%
|
19,03%
|
20,6%
|
22,75%
|
24,24%
|
22,3%
|
WPA
2 |
0,4400
|
0,1300
|
0,5500
|
0,5900
|
0,4800
|
0,3600
|
0,2300
|
0,1900
|
0,1400
|
0,0400
|
0,1850
|
0,2000
|
0,2350
|
0,2833
|
0,2433
|
Dividend per aandeel
2 |
0,3700
|
0,4700
|
0,5500
|
0,4900
|
0,4800
|
0,3500
|
-
|
0,5100
|
0,4300
|
-
|
0,3253
|
0,3510
|
0,2994
|
0,4800
|
0,4550
|
Datum van publicatie
|
24/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
3/05/23
|
2/08/23
|
2/11/23
|
21/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
85,9
|
162
|
210
|
208
|
269
|
476
|
397
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,066
x
|
2,455
x
|
1,753
x
|
1,121
x
|
1,32
x
|
1,855
x
|
1,449
x
|
-
|
Free Cash Flow
1 |
79,7
|
-26,4
|
35,4
|
166
|
174
|
247
|
265
|
284
|
ROE (netto-inkomsten/eigen vermogen)
|
-28,4%
|
-61,7%
|
7,69%
|
24%
|
9,44%
|
6,15%
|
5,53%
|
4,05%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
24,00
|
6,650
|
6,990
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
3,810
|
1,800
|
1,500
|
2,530
|
1,870
|
2,290
|
2,450
|
1,980
|
Capex
|
1,03
|
88,6
|
56,1
|
0,16
|
0,14
|
-
|
-
|
-
|
Capex/omzet
|
0,95%
|
97,92%
|
41,35%
|
0,07%
|
0,05%
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
16,36
USD Gemiddelde koersdoel
20,5
USD Spread / Gemiddelde doel +25,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,00% | 1.799 mld. | | +15,14% | 454 mld. | | +53,10% | 251 mld. | | +3,30% | 155 mld. | | +2,18% | 91,6 mld. | | -5,21% | 83,1 mld. | | -.--% | 54,28 mld. | | -5,69% | 49,01 mld. | | +22,85% | 48,83 mld. |
Geïntegreerde olie & gas
|