Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
53,83
USD
|
-1,95%
|
|
+0,75%
|
+7,30%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.050
|
3.692
|
4.789
|
5.630
|
4.766
|
4.959
|
-
|
-
|
Bedrijfswaarde
1 |
6.218
|
6.331
|
7.544
|
8.277
|
7.383
|
7.686
|
7.514
|
7.295
|
K/w-verhouding
|
13,4
x
|
-28,8
x
|
13,2
x
|
10
x
|
10
x
|
11,9
x
|
9,59
x
|
7,72
x
|
Dividendrendement
|
3,67%
|
4,34%
|
3,43%
|
3,02%
|
3,81%
|
3,6%
|
3,59%
|
3,49%
|
Marktkapitalisatie/omzet
|
2,39
x
|
2,39
x
|
2,75
x
|
2,58
x
|
2,19
x
|
2,09
x
|
1,87
x
|
1,78
x
|
Bedrijfswaarde/omzet
|
3,67
x
|
4,09
x
|
4,33
x
|
3,79
x
|
3,4
x
|
3,23
x
|
2,83
x
|
2,62
x
|
Bedrijfswaarde/EBITDA
|
7,92
x
|
8,06
x
|
7,54
x
|
6,75
x
|
6,34
x
|
6,55
x
|
5,45
x
|
4,89
x
|
Bedrijfswaarde/FCF
|
-65,8
x
|
257
x
|
189
x
|
33,3
x
|
26,9
x
|
71,8
x
|
67,1
x
|
64,6
x
|
FCF Yield
|
-1,52%
|
0,39%
|
0,53%
|
3%
|
3,72%
|
1,39%
|
1,49%
|
1,55%
|
Price to Book
|
-
|
-
|
2,68
x
|
2,71
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
86.315
|
90.954
|
91.181
|
91.476
|
91.819
|
92.128
|
-
|
-
|
Referentieprijs
2 |
46,92
|
40,59
|
52,52
|
61,55
|
51,91
|
53,83
|
53,83
|
53,83
|
Datum van publicatie
|
31/10/19
|
5/11/20
|
4/11/21
|
3/11/22
|
1/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.693
|
1.546
|
1.743
|
2.186
|
2.174
|
2.377
|
2.656
|
2.789
|
EBITDA
1 |
785,4
|
785,5
|
1.000
|
1.226
|
1.165
|
1.174
|
1.379
|
1.491
|
Bedrijfsresultaat (EBIT)
1 |
511,8
|
479,3
|
665
|
856,1
|
755,1
|
708,7
|
877,5
|
992
|
Operationele Marge
|
30,22%
|
31%
|
38,16%
|
39,16%
|
34,74%
|
29,82%
|
33,04%
|
35,57%
|
Resultaat voor belastingen (EBT)
1 |
389,5
|
-105
|
478,3
|
682,6
|
641,4
|
583,2
|
745,1
|
866,2
|
Nettowinst (verlies)
1 |
304,3
|
-123,8
|
363,6
|
566
|
476,9
|
418,2
|
512
|
617,5
|
Nettomarge
|
17,97%
|
-8%
|
20,87%
|
25,89%
|
21,94%
|
17,6%
|
19,28%
|
22,14%
|
WPA
2 |
3,510
|
-1,410
|
3,970
|
6,150
|
5,170
|
4,530
|
5,612
|
6,973
|
Free Cash Flow
1 |
-94,46
|
24,66
|
39,82
|
248,6
|
274,5
|
107
|
112
|
113
|
FCF-marge
|
-5,58%
|
1,59%
|
2,28%
|
11,37%
|
12,63%
|
4,5%
|
4,22%
|
4,05%
|
Kasstroomconversie (ebitda)
|
-
|
3,14%
|
3,98%
|
20,28%
|
23,57%
|
9,11%
|
8,12%
|
7,58%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
10,95%
|
43,92%
|
57,57%
|
25,58%
|
21,88%
|
18,3%
|
Dividend per aandeel
2 |
1,720
|
1,760
|
1,800
|
1,860
|
1,980
|
1,940
|
1,930
|
1,880
|
Datum van publicatie
|
31/10/19
|
5/11/20
|
4/11/21
|
3/11/22
|
1/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
356
|
546,6
|
701,7
|
502,6
|
435,1
|
658,9
|
717,3
|
428,7
|
368,9
|
525,4
|
767,3
|
526
|
528,5
|
688,7
|
870,4
|
EBITDA
1 |
215,9
|
298,2
|
337,6
|
318,1
|
271,9
|
351
|
322,3
|
256,5
|
234,9
|
322,9
|
322,2
|
249,4
|
254,3
|
312,1
|
365,8
|
Bedrijfsresultaat (EBIT)
1 |
132,3
|
209,7
|
246,4
|
222,3
|
177,8
|
254,4
|
221,4
|
154,1
|
125,3
|
207,1
|
210,9
|
141
|
136,8
|
198,5
|
248,6
|
Operationele Marge
|
37,16%
|
38,36%
|
35,11%
|
44,23%
|
40,86%
|
38,61%
|
30,86%
|
35,94%
|
33,96%
|
39,42%
|
27,48%
|
26,8%
|
25,88%
|
28,82%
|
28,56%
|
Resultaat voor belastingen (EBT)
1 |
101,7
|
177,3
|
224,8
|
141,1
|
139,5
|
227,2
|
190,8
|
125,6
|
97,78
|
176,1
|
172,6
|
99,41
|
104
|
160,4
|
214
|
Nettowinst (verlies)
1 |
86,96
|
132,4
|
167,3
|
108,2
|
158,1
|
169,7
|
140,9
|
92,62
|
73,68
|
133
|
130,4
|
75,75
|
78,99
|
123,2
|
160
|
Nettomarge
|
24,43%
|
24,22%
|
23,85%
|
21,52%
|
36,34%
|
25,75%
|
19,64%
|
21,6%
|
19,97%
|
25,32%
|
17%
|
14,4%
|
14,94%
|
17,89%
|
18,38%
|
WPA
2 |
0,9500
|
1,440
|
1,820
|
1,170
|
1,710
|
1,840
|
1,530
|
1,000
|
0,8000
|
1,440
|
1,410
|
0,8208
|
0,8575
|
1,400
|
1,790
|
Dividend per aandeel
2 |
0,4450
|
0,4550
|
0,4550
|
0,4750
|
0,4750
|
0,4750
|
0,4750
|
0,4950
|
0,5350
|
-
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
Datum van publicatie
|
4/11/21
|
3/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
2/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.168
|
2.639
|
2.756
|
2.646
|
2.617
|
2.727
|
2.555
|
2.336
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,761
x
|
3,36
x
|
2,755
x
|
2,159
x
|
2,246
x
|
2,323
x
|
1,853
x
|
1,567
x
|
Free Cash Flow
1 |
-94,5
|
24,7
|
39,8
|
249
|
275
|
107
|
112
|
113
|
ROE (netto-inkomsten/eigen vermogen)
|
14,9%
|
12,5%
|
20,9%
|
28%
|
16,2%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
5,45%
|
7,05%
|
5,82%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
6.675
|
8.028
|
8.195
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
19,60
|
22,70
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
8,000
|
8,140
|
8,630
|
8,820
|
13,40
|
10,90
|
12,90
|
-
|
Capex
1 |
789
|
716
|
752
|
812
|
829
|
980
|
963
|
-
|
Capex/omzet
|
46,59%
|
46,31%
|
43,14%
|
37,14%
|
38,15%
|
41,25%
|
36,28%
|
-
|
Datum van publicatie
|
31/10/19
|
5/11/20
|
4/11/21
|
3/11/22
|
1/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
53,83
USD Gemiddelde koersdoel
62
USD Spread / Gemiddelde doel +15,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,30% | 4,96 mld. | | +0,89% | 17,64 mld. | | +28,35% | 16,4 mld. | | -6,96% | 12,12 mld. | | +10,84% | 9,16 mld. | | +16,20% | 8,89 mld. | | +3,56% | 7,48 mld. | | -2,58% | 6,96 mld. | | +8,30% | 6,51 mld. | | -5,97% | 5,03 mld. |
Aardgasbedrijven - Andere
|