Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,97
USD
|
+2,85%
|
|
+4,47%
|
-5,48%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
283,9
|
701,5
|
445,9
|
305,6
|
638,9
|
828,9
|
828,9
|
-
|
Bedrijfswaarde
1 |
652,4
|
701,5
|
445,9
|
550,9
|
638,9
|
876,9
|
957,9
|
827,9
|
K/w-verhouding
|
-2,99
x
|
-70,3
x
|
8,68
x
|
-2,32
x
|
43,7
x
|
8,94
x
|
6,67
x
|
6,67
x
|
Dividendrendement
|
4%
|
2,64%
|
15,3%
|
2,96%
|
3,59%
|
11,5%
|
12,5%
|
10,7%
|
Marktkapitalisatie/omzet
|
2,29
x
|
4
x
|
1,91
x
|
4,53
x
|
3,78
x
|
3,34
x
|
3,25
x
|
2,79
x
|
Bedrijfswaarde/omzet
|
5,26
x
|
4
x
|
1,91
x
|
8,16
x
|
3,78
x
|
3,34
x
|
3,76
x
|
2,79
x
|
Bedrijfswaarde/EBITDA
|
21,1
x
|
7,31
x
|
2,99
x
|
-33,8
x
|
7,35
x
|
4,89
x
|
4,67
x
|
3,96
x
|
Bedrijfswaarde/FCF
|
-21.148.314
x
|
13.880.829
x
|
4.770.931
x
|
-11.495.210
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
0,47
x
|
1,22
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
141.948
|
142.586
|
151.163
|
180.819
|
208.796
|
208.796
|
208.796
|
-
|
Referentieprijs
2 |
2,000
|
4,920
|
2,950
|
1,690
|
3,060
|
3,970
|
3,970
|
3,970
|
Datum van publicatie
|
19/02/19
|
18/02/20
|
26/02/21
|
25/02/22
|
27/02/23
|
29/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
124
|
175,4
|
233,5
|
67,5
|
168,8
|
262,2
|
254,7
|
297,3
|
EBITDA
1 |
30,87
|
95,94
|
149,1
|
-16,29
|
86,89
|
179,3
|
205,1
|
208,9
|
Bedrijfsresultaat (EBIT)
1 |
-29,83
|
31,97
|
81,23
|
-84,15
|
41,87
|
127,9
|
112,7
|
155,8
|
Operationele Marge
|
-24,05%
|
18,22%
|
34,78%
|
-124,68%
|
24,8%
|
48,78%
|
44,24%
|
52,42%
|
Resultaat voor belastingen (EBT)
|
-
|
-10,35
|
50,03
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-94,42
|
-10,35
|
50,03
|
-119,4
|
15,1
|
98,71
|
82,8
|
124
|
Nettomarge
|
-76,14%
|
-5,9%
|
21,42%
|
-176,93%
|
8,94%
|
37,65%
|
32,5%
|
41,71%
|
WPA
2 |
-0,6700
|
-0,0700
|
0,3400
|
-0,7300
|
0,0700
|
0,4700
|
0,5950
|
0,5950
|
Free Cash Flow
|
-30,85
|
50,54
|
93,47
|
-47,92
|
-
|
-
|
-
|
-
|
FCF-marge
|
-24,88%
|
28,81%
|
40,02%
|
-71%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
52,68%
|
62,7%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
186,81%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0800
|
0,1300
|
0,4500
|
0,0500
|
0,1100
|
0,4567
|
0,4950
|
0,4250
|
Datum van publicatie
|
19/02/19
|
18/02/20
|
26/02/21
|
25/02/22
|
27/02/23
|
29/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q1
|
2021 Q2
|
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
|
---|
Omzet
1 |
18,81
|
16,75
|
9,313
|
22,62
|
15,52
|
34,75
|
47,38
|
71,1
|
87,09
|
67,8
|
48,04
|
66,93
|
66,19
|
45,95
|
63,85
|
EBITDA
1 |
-1,303
|
-4,643
|
-12,27
|
1,9
|
-7,719
|
14,2
|
29,59
|
51,15
|
67,67
|
47,24
|
27,11
|
46,73
|
44,27
|
23,76
|
41,48
|
Bedrijfsresultaat (EBIT)
1 |
-18,38
|
-21,76
|
-29,77
|
-14,24
|
-19,64
|
1,916
|
17,14
|
43,72
|
54,68
|
34,15
|
14,47
|
33,57
|
30,99
|
10,48
|
28,2
|
Operationele Marge
|
-97,71%
|
-129,95%
|
-319,62%
|
-62,96%
|
-126,56%
|
5,51%
|
36,18%
|
61,5%
|
62,78%
|
50,37%
|
30,12%
|
50,16%
|
46,82%
|
22,8%
|
44,16%
|
Resultaat voor belastingen (EBT)
|
-25,03
|
-28,69
|
-44,66
|
-21,04
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-25,03
|
-28,69
|
-44,66
|
-21
|
-27
|
-4
|
10,01
|
36,03
|
46,91
|
26,79
|
7,487
|
27,9
|
23,26
|
2,75
|
20,98
|
Nettomarge
|
-133,06%
|
-171,3%
|
-479,6%
|
-92,82%
|
-173,96%
|
-11,51%
|
21,12%
|
50,68%
|
53,86%
|
39,51%
|
15,59%
|
41,69%
|
35,14%
|
5,99%
|
32,85%
|
WPA
2 |
-0,1600
|
-0,1800
|
-0,2700
|
-0,1200
|
-0,1400
|
-0,0200
|
0,0500
|
0,1700
|
0,2200
|
0,1300
|
0,0400
|
0,1350
|
0,1100
|
0,0900
|
0,1750
|
Dividend per aandeel
2 |
0,0200
|
0,0100
|
0,0100
|
0,0100
|
0,0200
|
0,0300
|
-
|
0,0500
|
-
|
0,1300
|
0,0600
|
0,0800
|
-
|
-
|
-
|
Datum van publicatie
|
25/05/21
|
30/08/21
|
24/11/21
|
25/02/22
|
31/05/22
|
30/08/22
|
30/11/22
|
27/02/23
|
22/05/23
|
28/08/23
|
29/11/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
369
|
-
|
-
|
245
|
-
|
246
|
129
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
Hefboom (schuld/ebitda)
|
11,94
x
|
-
|
-
|
-15,06
x
|
-
|
1,306
x
|
0,6289
x
|
-
|
Free Cash Flow
|
-30,8
|
50,5
|
93,5
|
-47,9
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-11,5%
|
-
|
8,38%
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
4,240
|
4,040
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-0,1100
|
0,3600
|
0,7300
|
-0,2700
|
0,1200
|
0,6700
|
0,8900
|
0,8900
|
Capex
1 |
4,81
|
2,53
|
6,85
|
3,87
|
95,4
|
72,1
|
3,8
|
4,53
|
Capex/omzet
|
3,88%
|
1,44%
|
2,93%
|
5,73%
|
56,52%
|
26,73%
|
1,49%
|
1,53%
|
Datum van publicatie
|
19/02/19
|
18/02/20
|
26/02/21
|
25/02/22
|
27/02/23
|
29/02/24
|
-
|
-
|
Laatste slotkoers
3,97
USD Gemiddelde koersdoel
5,4
USD Spread / Gemiddelde doel +36,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,48% | 829 mln. | | +20,49% | 9,03 mld. | | +18,70% | 5,3 mld. | | +19,69% | 3,63 mld. | | +21,22% | 2,7 mld. | | +36,43% | 2,53 mld. | | +17,33% | 1,86 mld. | | +2,31% | 1,85 mld. | | -4,76% | 1,7 mld. | | -10,01% | 1,41 mld. |
Zeetankers
|