Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
57,78
USD
|
+0,49%
|
|
+3,33%
|
+31,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.760
|
852,9
|
1.560
|
4.996
|
5.372
|
6.908
|
-
|
-
|
Bedrijfswaarde
1 |
5.010
|
3.904
|
4.514
|
4.752
|
4.834
|
6.506
|
6.576
|
6.759
|
K/w-verhouding
|
11,9
x
|
-0,61
x
|
6,83
x
|
1,79
x
|
2,66
x
|
7,64
x
|
9,9
x
|
11,4
x
|
Dividendrendement
|
3,83%
|
4,23%
|
-
|
0,49%
|
1,93%
|
1,75%
|
1,84%
|
1,82%
|
Marktkapitalisatie/omzet
|
0,15
x
|
0,06
x
|
0,06
x
|
0,11
x
|
0,14
x
|
0,19
x
|
0,2
x
|
0,21
x
|
Bedrijfswaarde/omzet
|
0,2
x
|
0,26
x
|
0,17
x
|
0,1
x
|
0,13
x
|
0,18
x
|
0,19
x
|
0,21
x
|
Bedrijfswaarde/EBITDA
|
6,33
x
|
-4,15
x
|
10,3
x
|
1,01
x
|
1,87
x
|
3,47
x
|
4,39
x
|
5,19
x
|
Bedrijfswaarde/FCF
|
27,1
x
|
-3,81
x
|
55,3
x
|
1,26
x
|
29,3
x
|
9,83
x
|
10,2
x
|
11,2
x
|
FCF Yield
|
3,68%
|
-26,3%
|
1,81%
|
79,2%
|
3,41%
|
10,2%
|
9,83%
|
8,96%
|
Price to Book
|
1,24
x
|
0,52
x
|
0,81
x
|
1,08
x
|
0,82
x
|
0,97
x
|
0,89
x
|
0,83
x
|
Aantal aandelen (in duizenden)
|
119.844
|
120.128
|
120.246
|
122.520
|
122.201
|
119.558
|
-
|
-
|
Referentieprijs
2 |
31,37
|
7,100
|
12,97
|
40,78
|
43,96
|
57,78
|
57,78
|
57,78
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.508
|
15.116
|
27.253
|
46.830
|
38.325
|
36.124
|
34.665
|
32.224
|
EBITDA
1 |
791,9
|
-941,9
|
440,3
|
4.719
|
2.591
|
1.872
|
1.499
|
1.303
|
Bedrijfsresultaat (EBIT)
1 |
365,7
|
-1.441
|
-42,8
|
4.202
|
2.018
|
1.223
|
807,2
|
606,8
|
Operationele Marge
|
1,49%
|
-9,53%
|
-0,16%
|
8,97%
|
5,26%
|
3,39%
|
2,33%
|
1,88%
|
Resultaat voor belastingen (EBT)
1 |
479,5
|
-1.331
|
327,6
|
3.558
|
2.886
|
1.097
|
790
|
664,6
|
Nettowinst (verlies)
1 |
319,4
|
-1.392
|
231
|
2.877
|
2.140
|
855,6
|
654,6
|
574,6
|
Nettomarge
|
1,3%
|
-9,21%
|
0,85%
|
6,14%
|
5,59%
|
2,37%
|
1,89%
|
1,78%
|
WPA
2 |
2,640
|
-11,64
|
1,900
|
22,84
|
16,52
|
7,567
|
5,834
|
5,086
|
Free Cash Flow
1 |
184,6
|
-1.025
|
81,6
|
3.761
|
164,9
|
661,7
|
646,4
|
605,5
|
FCF-marge
|
0,75%
|
-6,78%
|
0,3%
|
8,03%
|
0,43%
|
1,83%
|
1,86%
|
1,88%
|
Kasstroomconversie (ebitda)
|
23,31%
|
-
|
18,53%
|
79,69%
|
6,36%
|
35,34%
|
43,12%
|
46,45%
|
Kasstroomconversie (nettowinst)
|
57,8%
|
-
|
35,32%
|
130,74%
|
7,7%
|
77,35%
|
98,75%
|
105,36%
|
Dividend per aandeel
2 |
1,200
|
0,3000
|
-
|
0,2000
|
0,8500
|
1,014
|
1,064
|
1,052
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
7.187
|
8.244
|
9.142
|
14.078
|
12.765
|
10.846
|
9.295
|
9.158
|
10.734
|
9.139
|
8.321
|
9.216
|
9.239
|
8.742
|
8.078
|
EBITDA
1 |
237
|
409,5
|
258,8
|
1.919
|
1.533
|
1.012
|
665,4
|
560,3
|
1.298
|
93,4
|
275,3
|
634
|
598,2
|
341
|
337
|
Bedrijfsresultaat (EBIT)
1 |
101
|
294,5
|
141,3
|
1.784
|
1.403
|
873
|
516,1
|
403,7
|
1.146
|
-46,1
|
115,2
|
404,7
|
412,1
|
221,3
|
209
|
Operationele Marge
|
1,41%
|
3,57%
|
1,55%
|
12,67%
|
10,99%
|
8,05%
|
5,55%
|
4,41%
|
10,67%
|
-0,5%
|
1,38%
|
4,39%
|
4,46%
|
2,53%
|
2,59%
|
Resultaat voor belastingen (EBT)
1 |
99
|
184,8
|
-9,4
|
1.367
|
1.275
|
924,6
|
512,4
|
1.378
|
1.049
|
-53,6
|
109
|
492,2
|
497,9
|
88,62
|
62,7
|
Nettowinst (verlies)
1 |
59,1
|
165,3
|
-21,1
|
1.204
|
1.056
|
637,8
|
382,1
|
1.020
|
786,4
|
-48,4
|
79,82
|
372
|
378,5
|
71,56
|
91,9
|
Nettomarge
|
0,82%
|
2,01%
|
-0,23%
|
8,55%
|
8,28%
|
5,88%
|
4,11%
|
11,14%
|
7,33%
|
-0,53%
|
0,96%
|
4,04%
|
4,1%
|
0,82%
|
1,14%
|
WPA
2 |
0,4900
|
1,360
|
-0,1800
|
9,650
|
8,400
|
4,860
|
2,860
|
7,880
|
6,110
|
-0,4000
|
0,6550
|
3,120
|
3,232
|
0,6240
|
0,7867
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2500
|
0,2500
|
0,2500
|
0,2571
|
0,2638
|
0,2812
|
Datum van publicatie
|
28/10/21
|
10/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
16/02/23
|
5/05/23
|
3/08/23
|
2/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.250
|
3.052
|
2.954
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
245
|
538
|
402
|
332
|
149
|
Hefboom (schuld/ebitda)
|
1,578
x
|
-3,24
x
|
6,71
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
185
|
-1.025
|
81,6
|
3.761
|
165
|
662
|
646
|
605
|
ROE (netto-inkomsten/eigen vermogen)
|
3,82%
|
-60,7%
|
-16,9%
|
83,9%
|
37,5%
|
12%
|
8,45%
|
5,2%
|
ROA (netto-inkomsten/totale activa)
|
1,28%
|
-14,5%
|
-2,73%
|
23,5%
|
10,6%
|
5,2%
|
4,7%
|
-
|
Totale activa
1 |
25.041
|
9.614
|
-8.459
|
12.227
|
20.239
|
16.453
|
13.928
|
-
|
Nettoactief per aandeel
2 |
25,40
|
13,70
|
16,00
|
37,80
|
53,90
|
59,70
|
64,60
|
69,60
|
Cashflow per aandeel
2 |
7,660
|
-5,280
|
3,890
|
37,60
|
10,30
|
14,10
|
11,50
|
12,10
|
Capex
1 |
405
|
393
|
396
|
1.011
|
1.174
|
830
|
803
|
769
|
Capex/omzet
|
1,65%
|
2,6%
|
1,45%
|
2,16%
|
3,06%
|
2,3%
|
2,32%
|
2,39%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
57,78
USD Gemiddelde koersdoel
58,82
USD Spread / Gemiddelde doel +1,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +31,44% | 6,91 mld. | | +12,39% | 221 mld. | | +12,58% | 107 mld. | | +17,36% | 103 mld. | | +33,72% | 71,49 mld. | | +13,72% | 64,2 mld. | | +27,54% | 54,22 mld. | | +32,11% | 28,33 mld. | | -11,77% | 20,79 mld. | | +9,44% | 19,12 mld. |
Olie- en gasraffinage en marketing - NEC
|