Beurs gesloten -
Nyse
22:00:02 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
41,8
USD
|
-0,38%
|
|
+0,77%
|
+13,83%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.946
|
22.520
|
30.178
|
32.946
|
36.765
|
42.248
|
-
|
-
|
Bedrijfswaarde
1 |
46.635
|
42.644
|
48.736
|
52.504
|
56.148
|
62.379
|
60.708
|
60.521
|
K/w-verhouding
|
25,5
x
|
-27,1
x
|
10,3
x
|
8,76
x
|
9,66
x
|
10,3
x
|
9,89
x
|
9,76
x
|
Dividendrendement
|
10,6%
|
12,7%
|
11,4%
|
9,01%
|
8,85%
|
8,43%
|
9,03%
|
9,78%
|
Marktkapitalisatie/omzet
|
2,98
x
|
2,98
x
|
3,01
x
|
2,84
x
|
3,26
x
|
3,57
x
|
3,49
x
|
3,59
x
|
Bedrijfswaarde/omzet
|
5,16
x
|
5,63
x
|
4,86
x
|
4,52
x
|
4,98
x
|
5,27
x
|
5,01
x
|
5,15
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
8,18
x
|
8,77
x
|
9,09
x
|
8,96
x
|
9,41
x
|
9
x
|
8,78
x
|
Bedrijfswaarde/FCF
|
26,7
x
|
12,1
x
|
11,1
x
|
12,5
x
|
13,6
x
|
16,8
x
|
12,9
x
|
14,4
x
|
FCF Yield
|
3,75%
|
8,27%
|
9,03%
|
8,02%
|
7,36%
|
5,95%
|
7,75%
|
6,93%
|
Price to Book
|
1,41
x
|
1,75
x
|
2,57
x
|
2,67
x
|
2,9
x
|
3,25
x
|
3,06
x
|
3,18
x
|
Aantal aandelen (in duizenden)
|
1.058.355
|
1.040.169
|
1.019.864
|
1.003.243
|
1.001.217
|
1.010.717
|
-
|
-
|
Referentieprijs
2 |
25,46
|
21,65
|
29,59
|
32,84
|
36,72
|
41,80
|
41,80
|
41,80
|
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 |
9.041
|
7.569
|
10.027
|
11.613
|
11.281
|
11.827
|
12.116
|
11.762
|
EBITDA
1 |
4.334
|
5.211
|
5.560
|
5.775
|
6.269
|
6.626
|
6.743
|
6.895
|
Bedrijfsresultaat (EBIT)
1 |
2.377
|
211
|
3.992
|
4.911
|
4.900
|
5.068
|
5.194
|
5.182
|
Operationele Marge
|
26,29%
|
2,79%
|
39,81%
|
42,29%
|
43,44%
|
42,85%
|
42,87%
|
44,06%
|
Resultaat voor belastingen (EBT)
1 |
1.462
|
-685
|
3.113
|
3.986
|
3.977
|
4.088
|
4.296
|
4.339
|
Nettowinst (verlies)
1 |
935
|
-842
|
2.936
|
3.815
|
3.829
|
4.009
|
4.154
|
4.100
|
Nettomarge
|
10,34%
|
-11,12%
|
29,28%
|
32,85%
|
33,94%
|
33,9%
|
34,29%
|
34,86%
|
WPA
2 |
1,000
|
-0,8000
|
2,860
|
3,750
|
3,800
|
4,047
|
4,227
|
4,284
|
Free Cash Flow
1 |
1.748
|
3.528
|
4.399
|
4.213
|
4.135
|
3.713
|
4.707
|
4.195
|
FCF-marge
|
19,33%
|
46,61%
|
43,87%
|
36,28%
|
36,65%
|
31,39%
|
38,85%
|
35,66%
|
Kasstroomconversie (ebitda)
|
40,33%
|
67,7%
|
79,12%
|
72,95%
|
65,96%
|
56,04%
|
69,81%
|
60,83%
|
Kasstroomconversie (nettowinst)
|
186,95%
|
-
|
149,83%
|
110,43%
|
107,99%
|
92,61%
|
113,29%
|
102,32%
|
Dividend per aandeel
2 |
2,690
|
2,750
|
3,360
|
2,960
|
3,250
|
3,525
|
3,776
|
4,086
|
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 |
2.559
|
2.734
|
2.610
|
2.940
|
3.401
|
2.662
|
2.713
|
2.690
|
2.912
|
2.966
|
2.846
|
2.941
|
3.036
|
3.009
|
2.999
|
EBITDA
1 |
1.389
|
1.445
|
1.393
|
1.457
|
1.471
|
1.454
|
1.519
|
1.531
|
1.596
|
1.623
|
1.635
|
1.674
|
1.693
|
1.681
|
1.641
|
Bedrijfsresultaat (EBIT)
1 |
1.031
|
1.056
|
1.060
|
1.117
|
1.674
|
1.060
|
1.196
|
1.175
|
1.154
|
1.375
|
1.251
|
1.255
|
1.269
|
1.289
|
1.300
|
Operationele Marge
|
40,29%
|
38,62%
|
40,61%
|
37,99%
|
49,22%
|
39,82%
|
44,08%
|
43,68%
|
39,63%
|
46,36%
|
43,96%
|
42,67%
|
41,8%
|
42,84%
|
43,35%
|
Resultaat voor belastingen (EBT)
1 |
811
|
838
|
838
|
884
|
1.438
|
826
|
953
|
942
|
929
|
1.153
|
1.016
|
1.025
|
1.065
|
1.027
|
1.051
|
Nettowinst (verlies)
1 |
754
|
799
|
793
|
844
|
1.395
|
783
|
915
|
910
|
893
|
1.111
|
995
|
996,5
|
1.035
|
1.016
|
1.022
|
Nettomarge
|
29,46%
|
29,22%
|
30,38%
|
28,71%
|
41,02%
|
29,41%
|
33,73%
|
33,83%
|
30,67%
|
37,46%
|
34,96%
|
33,88%
|
34,1%
|
33,75%
|
34,08%
|
WPA
2 |
0,7400
|
0,7800
|
0,7800
|
0,8300
|
1,360
|
0,7800
|
0,9100
|
0,9100
|
0,8900
|
1,100
|
0,9800
|
0,9973
|
1,026
|
1,034
|
1,022
|
Dividend per aandeel
2 |
0,7050
|
0,7050
|
0,7050
|
0,7050
|
0,7750
|
0,7750
|
0,7750
|
0,7750
|
-
|
0,8500
|
0,8500
|
0,8500
|
0,9125
|
0,9125
|
0,9150
|
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
|
30/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
19.689
|
20.124
|
18.558
|
19.558
|
19.383
|
20.131
|
18.460
|
18.273
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,543
x
|
3,862
x
|
3,338
x
|
3,387
x
|
3,092
x
|
3,038
x
|
2,738
x
|
2,65
x
|
Free Cash Flow
1 |
1.748
|
3.528
|
4.399
|
4.213
|
4.135
|
3.713
|
4.707
|
4.195
|
ROE (netto-inkomsten/eigen vermogen)
|
12,6%
|
-5,68%
|
23,9%
|
27,2%
|
29,7%
|
31,5%
|
30,4%
|
30,3%
|
ROA (netto-inkomsten/totale activa)
|
5,35%
|
-2,19%
|
8,16%
|
10,7%
|
10,6%
|
11,1%
|
10,8%
|
10,6%
|
Totale activa
1 |
17.488
|
38.421
|
35.961
|
35.586
|
36.097
|
36.121
|
38.467
|
38.676
|
Nettoactief per aandeel
2 |
18,10
|
12,40
|
11,50
|
12,30
|
12,70
|
12,90
|
13,70
|
13,20
|
Cashflow per aandeel
2 |
4,500
|
4,300
|
4,780
|
4,970
|
5,390
|
4,650
|
4,900
|
-
|
Capex
1 |
2.334
|
993
|
596
|
806
|
937
|
1.100
|
1.241
|
1.550
|
Capex/omzet
|
25,82%
|
13,12%
|
5,94%
|
6,94%
|
8,31%
|
9,3%
|
10,24%
|
13,18%
|
Datum van publicatie
|
29/01/20
|
2/02/21
|
2/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
41,8
USD Gemiddelde koersdoel
44,32
USD Spread / Gemiddelde doel +6,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,83% | 42,25 mld. | | +2,62% | 75,7 mld. | | +6,57% | 60,98 mld. | | +10,13% | 46,74 mld. | | +12,67% | 46,18 mld. | | +3,63% | 40,57 mld. | | -4,71% | 37,23 mld. | | +31,30% | 25,38 mld. | | -2,69% | 23,45 mld. | | +6,18% | 20,42 mld. |
Olie- en gastransportdiensten - Andere
|