Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,87
USD
|
-0,42%
|
|
+0,64%
|
-6,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.665
|
5.331
|
5.294
|
8.206
|
7.989
|
7.464
|
-
|
-
|
Bedrijfswaarde
1 |
10.483
|
5.473
|
5.411
|
8.867
|
8.898
|
7.900
|
7.365
|
6.568
|
K/w-verhouding
|
-1,57
x
|
-2,07
x
|
-20,8
x
|
53,6
x
|
8,11
x
|
12,4
x
|
10,1
x
|
8,26
x
|
Dividendrendement
|
0,8%
|
0,36%
|
0,37%
|
0,96%
|
-
|
1,1%
|
1,27%
|
1,44%
|
Marktkapitalisatie/omzet
|
1,14
x
|
0,88
x
|
0,96
x
|
1,13
x
|
0,93
x
|
0,82
x
|
0,77
x
|
0,74
x
|
Bedrijfswaarde/omzet
|
1,24
x
|
0,9
x
|
0,98
x
|
1,23
x
|
1,04
x
|
0,87
x
|
0,76
x
|
0,65
x
|
Bedrijfswaarde/EBITDA
|
11,8
x
|
15,6
x
|
23,6
x
|
13,1
x
|
8,89
x
|
6,71
x
|
5,41
x
|
4,48
x
|
Bedrijfswaarde/FCF
|
21,8
x
|
7,82
x
|
60,1
x
|
-22,6
x
|
-63,6
x
|
12,3
x
|
11
x
|
8,79
x
|
FCF Yield
|
4,59%
|
12,8%
|
1,66%
|
-4,43%
|
-1,57%
|
8,11%
|
9,1%
|
11,4%
|
Price to Book
|
1,22
x
|
1
x
|
1,03
x
|
1,62
x
|
1,28
x
|
1,11
x
|
1
x
|
0,9
x
|
Aantal aandelen (in duizenden)
|
385.832
|
388.264
|
390.692
|
392.805
|
393.927
|
395.536
|
-
|
-
|
Referentieprijs
2 |
25,05
|
13,73
|
13,55
|
20,89
|
20,28
|
18,87
|
18,87
|
18,87
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
6/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.479
|
6.090
|
5.524
|
7.237
|
8.583
|
9.101
|
9.701
|
10.105
|
EBITDA
1 |
885
|
350
|
229
|
679
|
1.001
|
1.177
|
1.362
|
1.465
|
Bedrijfsresultaat (EBIT)
1 |
352
|
-2
|
-77
|
378
|
699
|
875,2
|
1.057
|
1.169
|
Operationele Marge
|
4,15%
|
-0,03%
|
-1,39%
|
5,22%
|
8,14%
|
9,62%
|
10,9%
|
11,57%
|
Resultaat voor belastingen (EBT)
1 |
-6.462
|
-2.779
|
-230
|
238
|
612
|
803
|
1.003
|
1.186
|
Nettowinst (verlies)
1 |
-6.095
|
-2.542
|
-250
|
155
|
993
|
601,7
|
747,7
|
875,2
|
Nettomarge
|
-71,88%
|
-41,74%
|
-4,53%
|
2,14%
|
11,57%
|
6,61%
|
7,71%
|
8,66%
|
WPA
2 |
-15,96
|
-6,620
|
-0,6500
|
0,3900
|
2,500
|
1,517
|
1,875
|
2,285
|
Free Cash Flow
1 |
481
|
700
|
90
|
-393
|
-140
|
641
|
670,3
|
747,2
|
FCF-marge
|
5,67%
|
11,49%
|
1,63%
|
-5,43%
|
-1,63%
|
7,04%
|
6,91%
|
7,39%
|
Kasstroomconversie (ebitda)
|
54,35%
|
200%
|
39,3%
|
-
|
-
|
54,48%
|
49,22%
|
51,01%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
106,54%
|
89,65%
|
85,38%
|
Dividend per aandeel
2 |
0,2000
|
0,0500
|
0,0500
|
0,2000
|
-
|
0,2084
|
0,2404
|
0,2725
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
6/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
1.341
|
1.517
|
1.548
|
1.727
|
1.889
|
2.073
|
1.962
|
2.093
|
2.185
|
2.343
|
2.155
|
2.198
|
2.290
|
2.433
|
2.294
|
EBITDA
1 |
56
|
69
|
103
|
150
|
195
|
231
|
195
|
245
|
267
|
294
|
241
|
280,6
|
313,3
|
346,3
|
283,8
|
Bedrijfsresultaat (EBIT)
1 |
-19
|
-6
|
29
|
75
|
119
|
155
|
118
|
174
|
190
|
217
|
158
|
204
|
236,1
|
274
|
201
|
Operationele Marge
|
-1,42%
|
-0,4%
|
1,87%
|
4,34%
|
6,3%
|
7,48%
|
6,01%
|
8,31%
|
8,7%
|
9,26%
|
7,33%
|
9,28%
|
10,31%
|
11,26%
|
8,76%
|
Resultaat voor belastingen (EBT)
1 |
-60
|
-29
|
-35
|
68
|
64
|
141
|
145
|
176
|
156
|
135
|
165
|
189,7
|
216,8
|
248,6
|
181,5
|
Nettowinst (verlies)
1 |
-69
|
-40
|
-50
|
69
|
32
|
104
|
126
|
155
|
114
|
598
|
119
|
140,7
|
162,7
|
186,5
|
126,5
|
Nettomarge
|
-5,15%
|
-2,64%
|
-3,23%
|
4%
|
1,69%
|
5,02%
|
6,42%
|
7,41%
|
5,22%
|
25,52%
|
5,52%
|
6,4%
|
7,1%
|
7,66%
|
5,52%
|
WPA
2 |
-0,1800
|
-0,1000
|
-0,1300
|
0,1800
|
0,0800
|
0,2600
|
0,3200
|
0,3900
|
0,2900
|
1,510
|
0,3000
|
0,3532
|
0,4169
|
0,4758
|
0,3457
|
Dividend per aandeel
2 |
-
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
-
|
-
|
0,0500
|
0,0600
|
0,0800
|
0,0800
|
0,0567
|
Datum van publicatie
|
26/10/21
|
3/02/22
|
28/04/22
|
27/07/22
|
27/10/22
|
6/02/23
|
26/04/23
|
26/07/23
|
26/10/23
|
1/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
818
|
142
|
117
|
661
|
909
|
436
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
99,1
|
896
|
Hefboom (schuld/ebitda)
|
0,9243
x
|
0,4057
x
|
0,5109
x
|
0,9735
x
|
0,9081
x
|
0,3705
x
|
-
|
-
|
Free Cash Flow
1 |
481
|
700
|
90
|
-393
|
-140
|
584
|
670
|
747
|
ROE (netto-inkomsten/eigen vermogen)
|
1,45%
|
-5,03%
|
-4,83%
|
3,63%
|
16,2%
|
9,36%
|
10,8%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
0,96%
|
-22%
|
-2,57%
|
1,88%
|
8,61%
|
4,96%
|
5,71%
|
5,9%
|
Totale activa
1 |
-638.086
|
11.539
|
9.739
|
8.248
|
11.540
|
12.130
|
13.092
|
14.833
|
Nettoactief per aandeel
2 |
20,50
|
13,70
|
13,10
|
12,90
|
15,90
|
17,10
|
18,80
|
20,90
|
Cashflow per aandeel
2 |
1,870
|
2,410
|
0,6500
|
1,480
|
0,3600
|
2,290
|
2,560
|
3,030
|
Capex
1 |
233
|
226
|
201
|
214
|
283
|
322
|
320
|
325
|
Capex/omzet
|
2,75%
|
3,71%
|
3,64%
|
2,96%
|
3,3%
|
3,54%
|
3,29%
|
3,22%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
6/02/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
18,87
USD Gemiddelde koersdoel
23,75
USD Spread / Gemiddelde doel +25,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,95% | 7,46 mld. | | -5,46% | 70,32 mld. | | +6,61% | 34,12 mld. | | -3,92% | 32,77 mld. | | +30,81% | 9,36 mld. | | +19,34% | 6,64 mld. | | +46,67% | 5,86 mld. | | +32,74% | 5 mld. | | +48,78% | 4,66 mld. | | +15,37% | 3,97 mld. |
Oliegerelateerde diensten en apparatuur - Andere
|