Beurs gesloten -
Nyse
22:00:02 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,94
USD
|
-0,43%
|
|
+0,27%
|
+7,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.639
|
16.553
|
21.117
|
25.253
|
25.062
|
29.150
|
-
|
-
|
Bedrijfswaarde
1 |
35.481
|
27.348
|
32.313
|
35.759
|
35.424
|
43.336
|
42.447
|
41.808
|
K/w-verhouding
|
18,2
x
|
-35
x
|
19,3
x
|
8,98
x
|
15,3
x
|
15,9
x
|
15,1
x
|
14,2
x
|
Dividendrendement
|
4,9%
|
8,37%
|
6,57%
|
5,55%
|
5,83%
|
5,46%
|
5,64%
|
5,77%
|
Marktkapitalisatie/omzet
|
3,41
x
|
2,67
x
|
2,45
x
|
2,17
x
|
2,75
x
|
3,26
x
|
3,05
x
|
2,86
x
|
Bedrijfswaarde/omzet
|
4,91
x
|
4,41
x
|
3,75
x
|
3,08
x
|
3,88
x
|
4,85
x
|
4,44
x
|
4,11
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
8,34
x
|
9,41
x
|
9,55
x
|
9,26
x
|
10,3
x
|
9,7
x
|
9,27
x
|
Bedrijfswaarde/FCF
|
40
x
|
22,4
x
|
16,2
x
|
15,4
x
|
17,5
x
|
21,6
x
|
16,7
x
|
15,5
x
|
FCF Yield
|
2,5%
|
4,47%
|
6,16%
|
6,5%
|
5,73%
|
4,62%
|
5,99%
|
6,45%
|
Price to Book
|
1,58
x
|
1,11
x
|
1,48
x
|
1,62
x
|
1,59
x
|
2,11
x
|
2,15
x
|
2,15
x
|
Aantal aandelen (in duizenden)
|
511.928
|
549.942
|
550.363
|
549.455
|
549.370
|
579.521
|
-
|
-
|
Referentieprijs
2 |
48,13
|
30,10
|
38,37
|
45,96
|
45,62
|
50,30
|
50,30
|
50,30
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.230
|
6.202
|
8.627
|
11.611
|
9.125
|
8.944
|
9.567
|
10.181
|
EBITDA
1 |
3.061
|
3.281
|
3.433
|
3.746
|
3.824
|
4.203
|
4.374
|
4.512
|
Bedrijfsresultaat (EBIT)
1 |
2.550
|
2.581
|
2.710
|
3.063
|
3.161
|
3.443
|
3.529
|
3.696
|
Operationele Marge
|
35,27%
|
41,62%
|
31,41%
|
26,38%
|
34,64%
|
38,49%
|
36,88%
|
36,3%
|
Resultaat voor belastingen (EBT)
1 |
1.528
|
-416
|
1.665
|
3.219
|
2.189
|
2.407
|
2.645
|
2.797
|
Nettowinst (verlies)
1 |
1.361
|
-476
|
1.098
|
2.842
|
1.648
|
1.803
|
1.934
|
2.073
|
Nettomarge
|
18,82%
|
-7,67%
|
12,73%
|
24,48%
|
18,06%
|
20,16%
|
20,21%
|
20,36%
|
WPA
2 |
2,650
|
-0,8600
|
1,990
|
5,120
|
2,990
|
3,161
|
3,331
|
3,545
|
Free Cash Flow
1 |
887
|
1.223
|
1.992
|
2.324
|
2.029
|
2.004
|
2.543
|
2.698
|
FCF-marge
|
12,27%
|
19,72%
|
23,09%
|
20,02%
|
22,24%
|
22,41%
|
26,58%
|
26,5%
|
Kasstroomconversie (ebitda)
|
28,98%
|
37,28%
|
58,03%
|
62,04%
|
53,06%
|
47,69%
|
58,14%
|
59,79%
|
Kasstroomconversie (nettowinst)
|
65,17%
|
-
|
181,42%
|
81,77%
|
123,12%
|
111,16%
|
131,52%
|
130,15%
|
Dividend per aandeel
2 |
2,360
|
2,520
|
2,520
|
2,550
|
2,660
|
2,745
|
2,838
|
2,902
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
2.560
|
3.038
|
3.095
|
2.779
|
2.699
|
2.297
|
2.070
|
2.292
|
2.466
|
1.540
|
1.953
|
2.024
|
2.261
|
-
|
-
|
EBITDA
1 |
970
|
1.006
|
849
|
967
|
925
|
947
|
823
|
1.021
|
1.033
|
1.044
|
989,5
|
1.061
|
1.120
|
1.102
|
1.088
|
Bedrijfsresultaat (EBIT)
1 |
790
|
829
|
651
|
821
|
763
|
792
|
657
|
-
|
855
|
888
|
808
|
884
|
897
|
808,5
|
-
|
Operationele Marge
|
30,86%
|
27,29%
|
21,03%
|
29,54%
|
28,27%
|
34,48%
|
31,74%
|
-
|
34,67%
|
57,66%
|
41,37%
|
43,68%
|
39,67%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
133
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
529
|
557
|
664
|
680
|
-
|
-
|
Nettowinst (verlies)
1 |
44
|
448
|
418
|
1.795
|
214
|
338
|
328
|
316
|
666
|
404
|
392
|
433
|
486
|
-
|
-
|
Nettomarge
|
1,72%
|
14,75%
|
13,51%
|
64,59%
|
7,93%
|
14,71%
|
15,85%
|
13,79%
|
27,01%
|
26,23%
|
20,07%
|
21,39%
|
21,49%
|
-
|
-
|
WPA
2 |
0,0800
|
0,8100
|
0,6900
|
3,230
|
0,3900
|
0,6100
|
0,6000
|
0,5700
|
1,210
|
0,7300
|
0,7039
|
0,7424
|
0,8480
|
3,260
|
0,8300
|
Dividend per aandeel
2 |
0,6300
|
0,6300
|
0,6300
|
0,6400
|
0,6500
|
0,6500
|
0,6700
|
0,6700
|
0,6700
|
-
|
0,6900
|
0,6900
|
0,6900
|
0,6988
|
0,7300
|
Datum van publicatie
|
24/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
22/02/24
|
9/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.842
|
10.795
|
11.196
|
10.506
|
10.362
|
14.186
|
13.297
|
12.658
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,542
x
|
3,29
x
|
3,261
x
|
2,805
x
|
2,71
x
|
3,375
x
|
3,04
x
|
2,806
x
|
Free Cash Flow
1 |
887
|
1.223
|
1.992
|
2.324
|
2.029
|
2.004
|
2.543
|
2.698
|
ROE (netto-inkomsten/eigen vermogen)
|
10,6%
|
7,33%
|
8,28%
|
12,1%
|
10,4%
|
11,9%
|
12%
|
12,7%
|
ROA (netto-inkomsten/totale activa)
|
5,52%
|
3,63%
|
3,85%
|
3,49%
|
5,14%
|
5,4%
|
5,73%
|
6,35%
|
Totale activa
1 |
24.670
|
-13.121
|
28.512
|
81.444
|
32.052
|
33.389
|
33.776
|
32.643
|
Nettoactief per aandeel
2 |
30,50
|
27,20
|
26,00
|
28,40
|
28,80
|
23,90
|
23,40
|
23,40
|
Cashflow per aandeel
2 |
4,940
|
4,100
|
4,820
|
5,300
|
4,790
|
5,070
|
5,360
|
5,300
|
Capex
1 |
1.645
|
1.029
|
658
|
605
|
606
|
907
|
769
|
832
|
Capex/omzet
|
22,75%
|
16,59%
|
7,63%
|
5,21%
|
6,64%
|
10,14%
|
8,04%
|
8,17%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
50,3
CAD Gemiddelde koersdoel
54,12
CAD Spread / Gemiddelde doel +7,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,91% | 78,2 mld. | | +8,39% | 62,02 mld. | | +18,49% | 50,3 mld. | | +17,67% | 48,23 mld. | | +11,68% | 43,72 mld. | | +10,16% | 41,35 mld. | | +2,30% | 40,38 mld. | | -0,54% | 23,97 mld. | | +14,65% | 12,18 mld. |
Olie- en gastransportdiensten - Andere
|