Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
67,78
USD
|
-0,15%
|
|
+1,73%
|
+13,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
36.814
|
16.119
|
27.076
|
57.061
|
52.400
|
60.085
|
-
|
-
|
Bedrijfswaarde
1 |
72.370
|
50.126
|
53.905
|
75.886
|
70.712
|
91.431
|
84.064
|
67.971
|
K/w-verhouding
|
-33,8
x
|
-1,01
x
|
18,3
x
|
5,08
x
|
15,3
x
|
17,6
x
|
12,3
x
|
11
x
|
Dividendrendement
|
7,62%
|
4,74%
|
0,14%
|
0,83%
|
1,21%
|
1,28%
|
1,37%
|
1,51%
|
Marktkapitalisatie/omzet
|
1,73
x
|
0,99
x
|
1,03
x
|
1,54
x
|
1,81
x
|
2,02
x
|
1,81
x
|
1,76
x
|
Bedrijfswaarde/omzet
|
3,41
x
|
3,08
x
|
2,05
x
|
2,05
x
|
2,45
x
|
3,07
x
|
2,54
x
|
1,99
x
|
Bedrijfswaarde/EBITDA
|
7,1
x
|
7,23
x
|
3,59
x
|
3,38
x
|
4,9
x
|
6,49
x
|
5,22
x
|
4,04
x
|
Bedrijfswaarde/FCF
|
85,3
x
|
35,3
x
|
7,3
x
|
6,15
x
|
11,7
x
|
20,7
x
|
14,2
x
|
10,8
x
|
FCF Yield
|
1,17%
|
2,83%
|
13,7%
|
16,2%
|
8,54%
|
4,83%
|
7,07%
|
9,24%
|
Price to Book
|
1,08
x
|
0,87
x
|
1,33
x
|
1,88
x
|
1,74
x
|
2,61
x
|
2,14
x
|
1,88
x
|
Aantal aandelen (in duizenden)
|
893.317
|
931.209
|
933.981
|
905.878
|
877.581
|
886.465
|
-
|
-
|
Referentieprijs
2 |
41,21
|
17,31
|
28,99
|
62,99
|
59,71
|
67,78
|
67,78
|
67,78
|
Datum van publicatie
|
27/02/20
|
22/02/21
|
24/02/22
|
27/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.232
|
16.261
|
26.314
|
37.095
|
28.918
|
29.792
|
33.146
|
34.108
|
EBITDA
1 |
10.190
|
6.929
|
15.034
|
22.468
|
14.436
|
14.090
|
16.111
|
16.814
|
Bedrijfsresultaat (EBIT)
1 |
4.209
|
-1.168
|
6.587
|
15.542
|
7.571
|
6.701
|
7.673
|
8.692
|
Operationele Marge
|
19,82%
|
-7,18%
|
25,03%
|
41,9%
|
26,18%
|
22,49%
|
23,15%
|
25,48%
|
Resultaat voor belastingen (EBT)
1 |
186
|
-15.705
|
3.705
|
14.117
|
6.429
|
5.776
|
8.040
|
8.526
|
Nettowinst (verlies)
1 |
-985
|
-15.675
|
1.522
|
12.504
|
3.773
|
3.688
|
5.476
|
6.000
|
Nettomarge
|
-4,64%
|
-96,4%
|
5,78%
|
33,71%
|
13,05%
|
12,38%
|
16,52%
|
17,59%
|
WPA
2 |
-1,220
|
-17,06
|
1,580
|
12,40
|
3,900
|
3,853
|
5,515
|
6,134
|
Free Cash Flow
1 |
848
|
1.420
|
7.383
|
12.331
|
6.038
|
4.420
|
5.941
|
6.281
|
FCF-marge
|
3,99%
|
8,73%
|
28,06%
|
33,24%
|
20,88%
|
14,84%
|
17,92%
|
18,42%
|
Kasstroomconversie (ebitda)
|
8,32%
|
20,49%
|
49,11%
|
54,88%
|
41,83%
|
31,37%
|
36,87%
|
37,36%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
485,09%
|
98,62%
|
160,03%
|
119,86%
|
108,49%
|
104,69%
|
Dividend per aandeel
2 |
3,140
|
0,8200
|
0,0400
|
0,5200
|
0,7200
|
0,8667
|
0,9313
|
1,026
|
Datum van publicatie
|
27/02/20
|
22/02/21
|
24/02/22
|
27/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
6.815
|
8.010
|
8.533
|
10.735
|
9.501
|
8.326
|
7.258
|
6.731
|
7.400
|
7.529
|
6.832
|
6.887
|
7.549
|
8.020
|
8.201
|
EBITDA
1 |
3.933
|
4.775
|
5.235
|
6.768
|
5.777
|
4.688
|
3.843
|
3.335
|
3.846
|
3.412
|
2.931
|
3.452
|
3.809
|
3.920
|
4.116
|
Bedrijfsresultaat (EBIT)
1 |
2.017
|
2.809
|
3.592
|
5.040
|
4.041
|
2.869
|
2.122
|
1.626
|
2.134
|
1.689
|
1.315
|
1.582
|
1.775
|
1.858
|
1.980
|
Operationele Marge
|
29,6%
|
35,07%
|
42,1%
|
46,95%
|
42,53%
|
34,46%
|
29,24%
|
24,16%
|
28,84%
|
22,43%
|
19,24%
|
22,98%
|
23,51%
|
23,16%
|
24,15%
|
Resultaat voor belastingen (EBT)
1 |
1.217
|
2.030
|
3.083
|
4.986
|
3.648
|
2.400
|
1.734
|
1.327
|
1.809
|
1.559
|
1.023
|
1.477
|
1.632
|
1.648
|
1.858
|
Nettowinst (verlies)
1 |
628
|
1.337
|
4.676
|
3.555
|
2.546
|
1.727
|
983
|
605
|
1.156
|
1.029
|
587,9
|
864
|
1.072
|
1.157
|
1.184
|
Nettomarge
|
9,21%
|
16,69%
|
54,8%
|
33,12%
|
26,8%
|
20,74%
|
13,54%
|
8,99%
|
15,62%
|
13,67%
|
8,61%
|
12,55%
|
14,2%
|
14,43%
|
14,43%
|
WPA
2 |
0,6500
|
1,370
|
4,650
|
3,470
|
2,520
|
1,740
|
1,000
|
0,6300
|
1,200
|
1,080
|
0,6018
|
0,9103
|
1,093
|
1,182
|
1,319
|
Dividend per aandeel
2 |
0,0100
|
0,0100
|
0,1300
|
0,1300
|
0,1300
|
0,1300
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
0,2100
|
0,2200
|
0,2200
|
0,2200
|
0,2940
|
Datum van publicatie
|
4/11/21
|
24/02/22
|
10/05/22
|
2/08/22
|
8/11/22
|
27/02/23
|
9/05/23
|
2/08/23
|
7/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
35.556
|
34.007
|
26.829
|
18.825
|
18.312
|
31.346
|
23.979
|
7.886
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,489
x
|
4,908
x
|
1,785
x
|
0,8379
x
|
1,268
x
|
2,225
x
|
1,488
x
|
0,469
x
|
Free Cash Flow
1 |
848
|
1.420
|
7.383
|
12.331
|
6.038
|
4.420
|
5.941
|
6.281
|
ROE (netto-inkomsten/eigen vermogen)
|
4,26%
|
-13,6%
|
12,6%
|
37,4%
|
12,5%
|
16,7%
|
19,1%
|
16,3%
|
ROA (netto-inkomsten/totale activa)
|
1,55%
|
-16,7%
|
3,17%
|
12,8%
|
5,15%
|
-
|
-
|
-
|
Totale activa
1 |
-63.713
|
93.627
|
47.997
|
97.866
|
73.309
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
38,30
|
19,90
|
21,80
|
33,40
|
34,40
|
26,00
|
31,70
|
36,10
|
Cashflow per aandeel
2 |
7,580
|
5,570
|
12,20
|
18,10
|
12,10
|
12,40
|
14,00
|
14,20
|
Capex
1 |
6.355
|
2.535
|
2.870
|
4.479
|
6.270
|
6.913
|
7.217
|
7.317
|
Capex/omzet
|
29,93%
|
15,59%
|
10,91%
|
12,07%
|
21,68%
|
23,2%
|
21,77%
|
21,45%
|
Datum van publicatie
|
27/02/20
|
22/02/21
|
24/02/22
|
27/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
67,78
USD Gemiddelde koersdoel
71,54
USD Spread / Gemiddelde doel +5,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,52% | 60,08 mld. | | +11,22% | 306 mld. | | +12,21% | 153 mld. | | +51,38% | 124 mld. | | +22,70% | 83,43 mld. | | +12,20% | 78,06 mld. | | +19,56% | 62,81 mld. | | +12,74% | 49,91 mld. | | +33,97% | 37,05 mld. | | -9,01% | 34,99 mld. |
Olie- en gasexploratie en -productie - Andere
|