Beurs gesloten -
Börse Stuttgart
12:48:40 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
72,14
EUR
|
-0,59%
|
|
-2,25%
|
+13,79%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.258
|
17.056
|
26.203
|
29.365
|
40.907
|
45.904
|
-
|
-
|
Bedrijfswaarde
1 |
43.971
|
30.768
|
39.700
|
42.765
|
62.236
|
67.486
|
66.742
|
65.827
|
K/w-verhouding
|
24,6
x
|
27
x
|
17,5
x
|
17,1
x
|
12,8
x
|
15,8
x
|
14,3
x
|
13,3
x
|
Dividendrendement
|
4,66%
|
9,74%
|
6,36%
|
5,69%
|
5,44%
|
5,06%
|
5,24%
|
5,47%
|
Marktkapitalisatie/omzet
|
3,08
x
|
2
x
|
1,58
x
|
1,31
x
|
2,31
x
|
1,98
x
|
1,85
x
|
1,75
x
|
Bedrijfswaarde/omzet
|
4,33
x
|
3,6
x
|
2,4
x
|
1,91
x
|
3,52
x
|
2,91
x
|
2,7
x
|
2,5
x
|
Bedrijfswaarde/EBITDA
|
17
x
|
11,3
x
|
11,7
x
|
11,8
x
|
11,9
x
|
10,9
x
|
10,1
x
|
9,58
x
|
Bedrijfswaarde/FCF
|
-23,1
x
|
-104
x
|
21,5
x
|
25,1
x
|
22
x
|
23
x
|
17,5
x
|
15,2
x
|
FCF Yield
|
-4,32%
|
-0,96%
|
4,66%
|
3,98%
|
4,54%
|
4,35%
|
5,73%
|
6,58%
|
Price to Book
|
5,02
x
|
2,83
x
|
4,36
x
|
4,52
x
|
2,48
x
|
2,75
x
|
2,66
x
|
2,57
x
|
Aantal aandelen (in duizenden)
|
413.085
|
444.397
|
445.937
|
446.954
|
582.551
|
583.647
|
-
|
-
|
Referentieprijs
2 |
75,67
|
38,38
|
58,76
|
65,70
|
70,22
|
78,65
|
78,65
|
78,65
|
Datum van publicatie
|
24/02/20
|
22/02/21
|
28/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.164
|
8.542
|
16.540
|
22.387
|
17.677
|
23.211
|
24.759
|
26.300
|
EBITDA
1 |
2.580
|
2.724
|
3.380
|
3.620
|
5.243
|
6.191
|
6.584
|
6.869
|
Bedrijfsresultaat (EBIT)
1 |
1.914
|
1.361
|
2.596
|
2.807
|
4.072
|
4.862
|
5.000
|
5.124
|
Operationele Marge
|
18,83%
|
15,94%
|
15,7%
|
12,54%
|
23,04%
|
20,95%
|
20,19%
|
19,48%
|
Resultaat voor belastingen (EBT)
1 |
1.651
|
802,3
|
1.984
|
2.250
|
3.497
|
3.906
|
4.112
|
4.263
|
Nettowinst (verlies)
1 |
1.277
|
611,7
|
1.500
|
1.721
|
2.658
|
2.909
|
3.146
|
3.316
|
Nettomarge
|
12,57%
|
7,16%
|
9,07%
|
7,69%
|
15,04%
|
12,53%
|
12,71%
|
12,61%
|
WPA
2 |
3,070
|
1,420
|
3,350
|
3,840
|
5,480
|
4,978
|
5,512
|
5,919
|
Free Cash Flow
1 |
-1.902
|
-296,3
|
1.849
|
1.703
|
2.825
|
2.935
|
3.825
|
4.331
|
FCF-marge
|
-18,71%
|
-3,47%
|
11,18%
|
7,61%
|
15,98%
|
12,64%
|
15,45%
|
16,47%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
54,72%
|
47,04%
|
53,88%
|
47,41%
|
58,09%
|
63,06%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
123,32%
|
98,94%
|
106,28%
|
100,87%
|
121,59%
|
130,62%
|
Dividend per aandeel
2 |
3,530
|
3,740
|
3,740
|
3,740
|
3,820
|
3,983
|
4,125
|
4,302
|
Datum van publicatie
|
24/02/20
|
22/02/21
|
28/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
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 |
5.420
|
5.445
|
5.997
|
5.914
|
5.032
|
4.521
|
3.732
|
4.189
|
5.235
|
4.781
|
5.975
|
6.247
|
6.736
|
6.462
|
6.079
|
EBITDA
1 |
846,6
|
863,9
|
886
|
902,4
|
967,4
|
1.717
|
971
|
1.001
|
1.514
|
1.440
|
1.507
|
1.576
|
1.639
|
1.595
|
1.604
|
Bedrijfsresultaat (EBIT)
1 |
652,2
|
662,5
|
689
|
699,2
|
756,8
|
1.497
|
737
|
739
|
1.099
|
1.064
|
1.157
|
1.214
|
1.278
|
1.228
|
1.183
|
Operationele Marge
|
12,03%
|
12,17%
|
11,49%
|
11,82%
|
15,04%
|
33,11%
|
19,75%
|
17,64%
|
20,99%
|
22,25%
|
19,36%
|
19,43%
|
18,98%
|
19%
|
19,46%
|
Resultaat voor belastingen (EBT)
1 |
509,8
|
513,6
|
545,1
|
563,9
|
627,1
|
1.379
|
613
|
595
|
910
|
847
|
929,1
|
1.006
|
1.075
|
1.019
|
996,3
|
Nettowinst (verlies)
1 |
379,4
|
390,9
|
414,1
|
431,5
|
484,6
|
1.049
|
468
|
453
|
688
|
639
|
707,1
|
754,6
|
814,2
|
782,5
|
735,6
|
Nettomarge
|
7%
|
7,18%
|
6,91%
|
7,3%
|
9,63%
|
23,2%
|
12,54%
|
10,81%
|
13,14%
|
13,37%
|
11,83%
|
12,08%
|
12,09%
|
12,11%
|
12,1%
|
WPA
2 |
0,8500
|
0,8700
|
0,9200
|
0,9600
|
1,080
|
2,340
|
1,040
|
0,9900
|
1,180
|
1,090
|
1,201
|
1,295
|
1,399
|
1,434
|
1,373
|
Dividend per aandeel
2 |
0,9350
|
0,9350
|
0,9350
|
0,9350
|
0,9350
|
0,9550
|
0,9550
|
0,9550
|
0,9550
|
0,9900
|
0,9900
|
0,9900
|
1,012
|
1,022
|
1,021
|
Datum van publicatie
|
28/02/22
|
3/05/22
|
8/08/22
|
1/11/22
|
27/02/23
|
2/05/23
|
7/08/23
|
31/10/23
|
26/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.713
|
13.712
|
13.497
|
13.401
|
21.329
|
21.582
|
20.838
|
19.923
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,927
x
|
5,034
x
|
3,994
x
|
3,702
x
|
4,068
x
|
3,486
x
|
3,165
x
|
2,9
x
|
Free Cash Flow
1 |
-1.902
|
-296
|
1.849
|
1.703
|
2.825
|
2.935
|
3.825
|
4.331
|
ROE (netto-inkomsten/eigen vermogen)
|
20%
|
9,99%
|
24,9%
|
27,5%
|
23,1%
|
17,8%
|
19%
|
19,6%
|
ROA (netto-inkomsten/totale activa)
|
6,38%
|
2,73%
|
6,42%
|
7,18%
|
7,74%
|
6,7%
|
7%
|
7,4%
|
Totale activa
1 |
20.022
|
22.405
|
23.367
|
23.986
|
34.322
|
43.424
|
44.937
|
44.812
|
Nettoactief per aandeel
2 |
15,10
|
13,60
|
13,50
|
14,50
|
28,30
|
28,60
|
29,50
|
30,60
|
Cashflow per aandeel
2 |
4,690
|
4,400
|
5,690
|
6,480
|
9,110
|
7,710
|
9,050
|
9,360
|
Capex
1 |
3.848
|
2.195
|
697
|
1.202
|
1.595
|
1.853
|
1.658
|
1.573
|
Capex/omzet
|
37,86%
|
25,7%
|
4,21%
|
5,37%
|
9,02%
|
7,98%
|
6,7%
|
5,98%
|
Datum van publicatie
|
24/02/20
|
22/02/21
|
28/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
78,65
USD Gemiddelde koersdoel
84,4
USD Spread / Gemiddelde doel +7,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,17% | 76,07 mld. | | +7,59% | 61,56 mld. | | +16,85% | 49,6 mld. | | +11,22% | 43,54 mld. | | +11,79% | 41,96 mld. | | +4,68% | 40,87 mld. | | +35,85% | 26,16 mld. | | -3,47% | 23,26 mld. | | +11,73% | 21,48 mld. |
Olie- en gastransportdiensten - Andere
|