Geschatte realtime
Tradegate
16:22:27 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
39,5
EUR
|
+0,77%
|
|
-3,43%
|
+1,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.098
|
1.859
|
4.033
|
6.686
|
6.590
|
6.573
|
-
|
-
|
Bedrijfswaarde
1 |
6.594
|
4.536
|
5.977
|
8.017
|
7.602
|
7.207
|
6.985
|
6.576
|
K/w-verhouding
|
3,84
x
|
-1,62
x
|
-54,4
x
|
7,02
x
|
10,1
x
|
11,9
x
|
7,68
x
|
7,71
x
|
Dividendrendement
|
3,73%
|
5,17%
|
1,91%
|
1,92%
|
2,58%
|
2,55%
|
2,97%
|
3,16%
|
Marktkapitalisatie/omzet
|
1,45
x
|
0,94
x
|
1,75
x
|
1,7
x
|
1,9
x
|
1,97
x
|
1,84
x
|
1,81
x
|
Bedrijfswaarde/omzet
|
2,33
x
|
2,31
x
|
2,6
x
|
2,04
x
|
2,2
x
|
2,16
x
|
1,95
x
|
1,81
x
|
Bedrijfswaarde/EBITDA
|
4,13
x
|
4,56
x
|
4,52
x
|
3,6
x
|
3,64
x
|
3,71
x
|
3,14
x
|
2,97
x
|
Bedrijfswaarde/FCF
|
-6,18
x
|
-64,7
x
|
10,9
x
|
7,52
x
|
11,1
x
|
8,05
x
|
8,07
x
|
9,57
x
|
FCF Yield
|
-16,2%
|
-1,54%
|
9,19%
|
13,3%
|
8,98%
|
12,4%
|
12,4%
|
10,4%
|
Price to Book
|
0,75
x
|
0,44
x
|
0,97
x
|
1,34
x
|
1,25
x
|
1,2
x
|
1,06
x
|
0,97
x
|
Aantal aandelen (in duizenden)
|
152.900
|
153.599
|
154.459
|
155.455
|
154.473
|
152.576
|
-
|
-
|
Referentieprijs
2 |
26,80
|
12,10
|
26,11
|
43,01
|
42,66
|
43,08
|
43,08
|
43,08
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.829
|
1.967
|
2.299
|
3.933
|
3.460
|
3.336
|
3.573
|
3.636
|
EBITDA
1 |
1.596
|
993,8
|
1.322
|
2.229
|
2.088
|
1.945
|
2.225
|
2.214
|
Bedrijfsresultaat (EBIT)
1 |
366,5
|
-79,94
|
561
|
1.348
|
969,9
|
976,1
|
1.296
|
1.237
|
Operationele Marge
|
12,95%
|
-4,06%
|
24,4%
|
34,27%
|
28,03%
|
29,26%
|
36,27%
|
34,02%
|
Resultaat voor belastingen (EBT)
1 |
203,5
|
-1.549
|
42,89
|
1.450
|
921,1
|
903,7
|
1.302
|
1.278
|
Nettowinst (verlies)
1 |
1.150
|
-1.149
|
-73,66
|
965
|
661,6
|
572,2
|
835,2
|
805,3
|
Nettomarge
|
40,64%
|
-58,39%
|
-3,2%
|
24,54%
|
19,12%
|
17,15%
|
23,37%
|
22,15%
|
WPA
2 |
6,980
|
-7,480
|
-0,4800
|
6,130
|
4,220
|
3,633
|
5,607
|
5,585
|
Free Cash Flow
1 |
-1.067
|
-70,06
|
549,4
|
1.066
|
682,7
|
895,3
|
865,2
|
687
|
FCF-marge
|
-37,73%
|
-3,56%
|
23,89%
|
27,11%
|
19,73%
|
26,84%
|
24,21%
|
18,9%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
41,57%
|
47,83%
|
32,69%
|
46,04%
|
38,88%
|
31,03%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
110,49%
|
103,2%
|
156,47%
|
103,6%
|
85,31%
|
Dividend per aandeel
2 |
1,000
|
0,6250
|
0,5000
|
0,8250
|
1,100
|
1,100
|
1,280
|
1,360
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
739
|
553
|
1.101
|
1.303
|
975,2
|
841,7
|
814,6
|
959,6
|
844,2
|
796,4
|
810,5
|
848,2
|
895,3
|
881,4
|
870,6
|
EBITDA
1 |
338,1
|
408,9
|
647,2
|
646,6
|
526,8
|
487,7
|
484,5
|
620,1
|
496,4
|
423,5
|
451,2
|
519,7
|
547,4
|
547,1
|
558,3
|
Bedrijfsresultaat (EBIT)
1 |
165,9
|
252,3
|
436,1
|
429,4
|
270,1
|
298,4
|
196,4
|
365,6
|
169,1
|
220,8
|
235,5
|
287,4
|
309,8
|
347,5
|
326,4
|
Operationele Marge
|
22,45%
|
45,63%
|
39,61%
|
32,94%
|
27,7%
|
35,45%
|
24,11%
|
38,1%
|
20,03%
|
27,72%
|
29,05%
|
33,88%
|
34,6%
|
39,43%
|
37,49%
|
Resultaat voor belastingen (EBT)
1 |
261,3
|
-81,9
|
515,5
|
733,9
|
282,7
|
267,9
|
127,3
|
356,3
|
169,5
|
145,6
|
174,3
|
263,7
|
294,9
|
342,8
|
320,7
|
Nettowinst (verlies)
1 |
168,4
|
-113,3
|
350,6
|
528,4
|
199,4
|
191,6
|
98,29
|
255,3
|
116,3
|
90
|
112,1
|
169
|
191,2
|
198
|
196,2
|
Nettomarge
|
22,79%
|
-20,5%
|
31,84%
|
40,54%
|
20,45%
|
22,77%
|
12,07%
|
26,61%
|
13,77%
|
11,3%
|
13,83%
|
19,93%
|
21,36%
|
22,47%
|
22,54%
|
WPA
2 |
1,080
|
-0,7300
|
2,230
|
3,360
|
1,260
|
1,220
|
0,6200
|
1,630
|
0,7500
|
0,5900
|
0,7339
|
1,108
|
1,263
|
1,312
|
1,312
|
Dividend per aandeel
2 |
0,1250
|
0,1500
|
-
|
0,2500
|
-
|
0,2750
|
0,2750
|
0,2750
|
0,2750
|
-
|
0,2750
|
0,2750
|
0,2750
|
0,3025
|
0,3025
|
Datum van publicatie
|
27/01/22
|
4/05/22
|
4/08/22
|
3/11/22
|
26/01/23
|
3/05/23
|
3/08/23
|
2/11/23
|
25/01/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.497
|
2.678
|
1.944
|
1.331
|
1.012
|
634
|
412
|
3,31
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,564
x
|
2,694
x
|
1,471
x
|
0,5971
x
|
0,4846
x
|
0,3259
x
|
0,1852
x
|
0,001496
x
|
Free Cash Flow
1 |
-1.067
|
-70,1
|
549
|
1.066
|
683
|
895
|
865
|
687
|
ROE (netto-inkomsten/eigen vermogen)
|
2,8%
|
-23,7%
|
4,77%
|
19,2%
|
12,8%
|
11,6%
|
13,8%
|
12,7%
|
ROA (netto-inkomsten/totale activa)
|
10,1%
|
-10,3%
|
-0,7%
|
9,36%
|
6,59%
|
6,8%
|
7,5%
|
-
|
Totale activa
1 |
11.383
|
11.169
|
10.462
|
10.307
|
10.038
|
8.415
|
11.136
|
-
|
Nettoactief per aandeel
2 |
35,80
|
27,40
|
26,90
|
32,10
|
34,20
|
35,90
|
40,50
|
44,40
|
Cashflow per aandeel
2 |
9,040
|
5,230
|
9,220
|
13,80
|
11,20
|
12,40
|
14,00
|
13,60
|
Capex
1 |
1.344
|
873
|
688
|
1.114
|
1.066
|
969
|
1.091
|
1.108
|
Capex/omzet
|
47,52%
|
44,36%
|
29,93%
|
28,33%
|
30,81%
|
29,05%
|
30,52%
|
30,47%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
43,08
USD Gemiddelde koersdoel
52,53
USD Spread / Gemiddelde doel +21,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,84% | 300 mld. | | +4,90% | 142 mld. | | +51,23% | 122 mld. | | +20,84% | 82,35 mld. | | +7,86% | 74,68 mld. | | +6,48% | 56,22 mld. | | +9,52% | 48,55 mld. | | +27,81% | 35,25 mld. | | -9,59% | 34,92 mld. |
Olie- en gasexploratie en -productie - Andere
|