Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
198,4
USD
|
-0,56%
|
|
+1,02%
|
+33,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
39.122
|
26.911
|
39.391
|
54.547
|
56.332
|
71.487
|
-
|
-
|
Bedrijfswaarde
1 |
66.433
|
58.080
|
54.091
|
69.477
|
73.391
|
92.846
|
92.817
|
93.326
|
K/w-verhouding
|
15,1
x
|
-2,71
x
|
4,2
x
|
4,14
x
|
6,28
x
|
10,6
x
|
11,6
x
|
13
x
|
Dividendrendement
|
3,52%
|
5,61%
|
3,63%
|
2,14%
|
2,08%
|
1,69%
|
1,81%
|
1,9%
|
Marktkapitalisatie/omzet
|
0,31
x
|
0,39
x
|
0,33
x
|
0,3
x
|
0,37
x
|
0,51
x
|
0,52
x
|
0,54
x
|
Bedrijfswaarde/omzet
|
0,53
x
|
0,84
x
|
0,45
x
|
0,39
x
|
0,49
x
|
0,66
x
|
0,68
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
7,09
x
|
23,4
x
|
6,49
x
|
2,86
x
|
3,87
x
|
6,3
x
|
6,94
x
|
7,97
x
|
Bedrijfswaarde/FCF
|
20,1
x
|
-158
x
|
18,7
x
|
4,98
x
|
6
x
|
12
x
|
13,9
x
|
15,2
x
|
FCF Yield
|
4,98%
|
-0,63%
|
5,35%
|
20,1%
|
16,7%
|
8,35%
|
7,21%
|
6,58%
|
Price to Book
|
1,16
x
|
1,21
x
|
1,41
x
|
1,91
x
|
2,24
x
|
3
x
|
3,15
x
|
3,12
x
|
Aantal aandelen (in duizenden)
|
649.322
|
650.651
|
615.588
|
468.661
|
379.697
|
360.336
|
-
|
-
|
Referentieprijs
2 |
60,25
|
41,36
|
63,99
|
116,4
|
148,4
|
198,4
|
198,4
|
198,4
|
Datum van publicatie
|
29/01/20
|
2/02/21
|
2/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
124.880
|
69.032
|
120.930
|
179.952
|
150.307
|
141.172
|
136.917
|
133.259
|
EBITDA
1 |
9.374
|
2.487
|
8.341
|
24.335
|
18.985
|
14.731
|
13.375
|
11.717
|
Bedrijfsresultaat (EBIT)
1 |
5.576
|
-2.281
|
4.381
|
21.469
|
14.514
|
10.646
|
9.086
|
7.818
|
Operationele Marge
|
4,47%
|
-3,3%
|
3,62%
|
11,93%
|
9,66%
|
7,54%
|
6,64%
|
5,87%
|
Resultaat voor belastingen (EBT)
1 |
4.329
|
-13.612
|
2.817
|
20.469
|
13.989
|
9.880
|
8.787
|
7.687
|
Nettowinst (verlies)
1 |
2.637
|
-9.919
|
9.738
|
14.516
|
9.681
|
6.329
|
5.251
|
4.379
|
Nettomarge
|
2,11%
|
-14,37%
|
8,05%
|
8,07%
|
6,44%
|
4,48%
|
3,84%
|
3,29%
|
WPA
2 |
4,000
|
-15,28
|
15,24
|
28,12
|
23,63
|
18,75
|
17,12
|
15,30
|
Free Cash Flow
1 |
3.308
|
-368
|
2.896
|
13.941
|
12.227
|
7.757
|
6.694
|
6.140
|
FCF-marge
|
2,65%
|
-0,53%
|
2,39%
|
7,75%
|
8,13%
|
5,49%
|
4,89%
|
4,61%
|
Kasstroomconversie (ebitda)
|
35,29%
|
-
|
34,72%
|
57,29%
|
64,4%
|
52,66%
|
50,04%
|
52,4%
|
Kasstroomconversie (nettowinst)
|
125,45%
|
-
|
29,74%
|
96,04%
|
126,3%
|
122,55%
|
127,48%
|
140,23%
|
Dividend per aandeel
2 |
2,120
|
2,320
|
2,320
|
2,490
|
3,080
|
3,360
|
3,595
|
3,772
|
Datum van publicatie
|
29/01/20
|
2/02/21
|
2/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
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 |
32.613
|
35.608
|
38.384
|
54.238
|
47.237
|
40.093
|
35.077
|
36.824
|
41.583
|
36.823
|
32.510
|
36.295
|
36.024
|
34.624
|
31.970
|
EBITDA
1 |
2.416
|
2.795
|
2.639
|
9.060
|
6.834
|
5.802
|
5.218
|
4.531
|
5.708
|
3.528
|
2.881
|
4.569
|
4.340
|
3.331
|
3.060
|
Bedrijfsresultaat (EBIT)
1 |
1.365
|
1.778
|
1.716
|
8.328
|
6.686
|
4.739
|
4.061
|
3.305
|
4.753
|
2.395
|
1.764
|
3.398
|
3.144
|
2.036
|
1.835
|
Operationele Marge
|
4,19%
|
4,99%
|
4,47%
|
15,35%
|
14,15%
|
11,82%
|
11,58%
|
8,98%
|
11,43%
|
6,5%
|
5,43%
|
9,36%
|
8,73%
|
5,88%
|
5,74%
|
Resultaat voor belastingen (EBT)
1 |
1.012
|
1.348
|
1.454
|
8.016
|
6.446
|
4.553
|
3.907
|
3.163
|
4.635
|
2.284
|
1.558
|
3.332
|
3.016
|
1.745
|
1.493
|
Nettowinst (verlies)
1 |
694
|
774
|
845
|
5.873
|
4.500
|
3.321
|
2.724
|
2.226
|
3.280
|
1.451
|
916,1
|
2.307
|
2.036
|
1.036
|
880,5
|
Nettomarge
|
2,13%
|
2,17%
|
2,2%
|
10,83%
|
9,53%
|
8,28%
|
7,77%
|
6,04%
|
7,89%
|
3,94%
|
2,82%
|
6,36%
|
5,65%
|
2,99%
|
2,75%
|
WPA
2 |
1,090
|
1,270
|
1,490
|
10,95
|
9,060
|
7,090
|
6,090
|
5,320
|
8,280
|
3,840
|
2,594
|
6,710
|
6,316
|
3,301
|
2,875
|
Dividend per aandeel
2 |
0,5800
|
0,5800
|
0,5800
|
0,5800
|
0,5800
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
0,8300
|
0,8275
|
0,8275
|
0,8402
|
0,8605
|
0,8758
|
Datum van publicatie
|
2/11/21
|
2/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
31/01/23
|
2/05/23
|
1/08/23
|
31/10/23
|
30/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
27.311
|
31.169
|
14.700
|
14.930
|
17.059
|
21.359
|
21.330
|
21.839
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,913
x
|
12,53
x
|
1,762
x
|
0,6135
x
|
0,8986
x
|
1,45
x
|
1,595
x
|
1,864
x
|
Free Cash Flow
1 |
3.308
|
-368
|
2.896
|
13.941
|
12.227
|
7.757
|
6.694
|
6.140
|
ROE (netto-inkomsten/eigen vermogen)
|
7,66%
|
-7,98%
|
6,46%
|
50,1%
|
37,1%
|
24,7%
|
24%
|
22,4%
|
ROA (netto-inkomsten/totale activa)
|
2,75%
|
-2,43%
|
1,83%
|
15,4%
|
11%
|
6,46%
|
5,46%
|
5,8%
|
Totale activa
1 |
95.748
|
408.394
|
531.260
|
94.227
|
87.945
|
97.957
|
96.134
|
75.492
|
Nettoactief per aandeel
2 |
51,90
|
34,10
|
45,30
|
61,00
|
66,30
|
66,20
|
63,00
|
63,60
|
Cashflow per aandeel
2 |
14,00
|
0,5300
|
11,90
|
35,00
|
35,10
|
34,00
|
32,80
|
30,60
|
Capex
1 |
6.133
|
3.031
|
1.992
|
2.420
|
1.890
|
2.244
|
2.302
|
2.232
|
Capex/omzet
|
4,91%
|
4,39%
|
1,65%
|
1,34%
|
1,26%
|
1,59%
|
1,68%
|
1,68%
|
Datum van publicatie
|
29/01/20
|
2/02/21
|
2/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
198,4
USD Gemiddelde koersdoel
213,2
USD Spread / Gemiddelde doel +7,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +33,72% | 71,49 mld. | | +12,39% | 221 mld. | | +12,58% | 107 mld. | | +17,36% | 103 mld. | | +13,72% | 64,2 mld. | | +27,54% | 54,22 mld. | | +27,93% | 37,79 mld. | | +32,11% | 28,33 mld. | | -11,77% | 20,79 mld. | | +9,44% | 19,12 mld. |
Olie- en gasraffinage en marketing - NEC
|