Beurs gesloten -
Nyse
22:00:01 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,34
USD
|
+2,36%
|
|
+1,70%
|
+8,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
407.219
|
373.468
|
387.853
|
345.928
|
497.645
|
562.560
|
-
|
-
|
Bedrijfswaarde
1 |
725.086
|
701.736
|
653.631
|
570.438
|
497.645
|
788.718
|
792.574
|
769.690
|
K/w-verhouding
|
9,8
x
|
52,5
x
|
3,48
x
|
1,7
x
|
-
|
4,6
x
|
5,19
x
|
5,12
x
|
Dividendrendement
|
2,45%
|
2,78%
|
30%
|
61,6%
|
-
|
13,2%
|
8,99%
|
8,7%
|
Marktkapitalisatie/omzet
|
1,35
x
|
1,28
x
|
0,86
x
|
0,54
x
|
0,98
x
|
1,13
x
|
1,18
x
|
1,16
x
|
Bedrijfswaarde/omzet
|
2,4
x
|
2,41
x
|
1,44
x
|
0,89
x
|
0,98
x
|
1,59
x
|
1,66
x
|
1,58
x
|
Bedrijfswaarde/EBITDA
|
5,61
x
|
5,13
x
|
2,79
x
|
1,68
x
|
1,91
x
|
2,94
x
|
3,15
x
|
2,96
x
|
Bedrijfswaarde/FCF
|
10,7
x
|
5,94
x
|
3,87
x
|
2,77
x
|
-
|
7,6
x
|
9,71
x
|
7,66
x
|
FCF Yield
|
9,34%
|
16,8%
|
25,9%
|
36,1%
|
-
|
13,2%
|
10,3%
|
13%
|
Price to Book
|
1,33
x
|
1,2
x
|
0,96
x
|
0,88
x
|
-
|
1,24
x
|
1,1
x
|
1,12
x
|
Aantal aandelen (in duizenden)
|
13.044.201
|
13.044.201
|
13.044.201
|
13.044.201
|
13.015.466
|
12.940.137
|
-
|
-
|
Referentieprijs
2 |
30,18
|
28,34
|
28,45
|
24,50
|
37,24
|
42,18
|
42,18
|
42,18
|
Datum van publicatie
|
19/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
8/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
302.245
|
290.704
|
452.668
|
641.256
|
509.987
|
497.273
|
476.646
|
486.648
|
EBITDA
1 |
129.249
|
136.690
|
234.576
|
340.482
|
261.016
|
268.083
|
251.687
|
260.408
|
Bedrijfsresultaat (EBIT)
1 |
70.747
|
74.714
|
171.528
|
272.280
|
194.883
|
194.429
|
177.976
|
180.033
|
Operationele Marge
|
23,41%
|
25,7%
|
37,89%
|
42,46%
|
38,21%
|
39,1%
|
37,34%
|
36,99%
|
Resultaat voor belastingen (EBT)
1 |
47.242
|
-1.224
|
151.575
|
274.998
|
176.269
|
174.453
|
153.049
|
157.962
|
Nettowinst (verlies)
1 |
40.137
|
6.179
|
106.668
|
188.328
|
123.920
|
115.710
|
103.514
|
107.632
|
Nettomarge
|
13,28%
|
2,13%
|
23,56%
|
29,37%
|
24,3%
|
23,27%
|
21,72%
|
22,12%
|
WPA
2 |
3,080
|
0,5400
|
8,180
|
14,44
|
-
|
9,165
|
8,121
|
8,236
|
Free Cash Flow
1 |
67.756
|
118.132
|
168.992
|
205.754
|
-
|
103.749
|
81.624
|
100.444
|
FCF-marge
|
22,42%
|
40,64%
|
37,33%
|
32,09%
|
-
|
20,86%
|
17,12%
|
20,64%
|
Kasstroomconversie (ebitda)
|
52,42%
|
86,42%
|
72,04%
|
60,43%
|
-
|
38,7%
|
32,43%
|
38,57%
|
Kasstroomconversie (nettowinst)
|
168,81%
|
1.911,91%
|
158,43%
|
109,25%
|
-
|
89,66%
|
78,85%
|
93,32%
|
Dividend per aandeel
2 |
0,7387
|
0,7874
|
8,534
|
15,09
|
-
|
5,556
|
3,793
|
3,670
|
Datum van publicatie
|
19/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
8/03/24
|
-
|
-
|
-
|
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 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
121.594
|
134.190
|
136.994
|
180.914
|
170.076
|
158.579
|
132.974
|
111.441
|
124.828
|
134.990
|
123.966
|
136.267
|
-
|
134.112
|
132.205
|
EBITDA
1 |
60.744
|
62.945
|
77.710
|
98.260
|
91.421
|
73.091
|
72.497
|
56.690
|
66.188
|
67.079
|
68.800
|
68.725
|
-
|
68.929
|
70.258
|
Bedrijfsresultaat (EBIT)
1 |
44.482
|
46.717
|
61.106
|
81.264
|
74.278
|
55.632
|
57.311
|
40.608
|
49.233
|
48.992
|
50.797
|
52.257
|
-
|
50.916
|
51.476
|
Operationele Marge
|
36,58%
|
34,81%
|
44,6%
|
44,92%
|
43,67%
|
35,08%
|
43,1%
|
36,44%
|
39,44%
|
36,29%
|
40,98%
|
38,35%
|
-
|
37,97%
|
38,94%
|
Resultaat voor belastingen (EBT)
1 |
40.977
|
44.485
|
66.580
|
85.236
|
66.639
|
59.301
|
54.469
|
40.907
|
-
|
41.074
|
45.507
|
38.211
|
-
|
39.914
|
-
|
Nettowinst (verlies)
1 |
31.142
|
31.504
|
43.357
|
57.397
|
46.096
|
43.341
|
36.463
|
28.264
|
26.625
|
31.169
|
29.013
|
30.470
|
-
|
31.196
|
31.817
|
Nettomarge
|
25,61%
|
23,48%
|
31,65%
|
31,73%
|
27,1%
|
27,33%
|
27,42%
|
25,36%
|
21,33%
|
23,09%
|
23,4%
|
22,36%
|
-
|
23,26%
|
24,07%
|
WPA
2 |
2,390
|
2,420
|
3,325
|
4,375
|
3,379
|
3,320
|
2,782
|
2,182
|
2,040
|
-
|
2,244
|
2,520
|
-
|
2,477
|
2,356
|
Dividend per aandeel
2 |
-
|
2,861
|
-
|
6,723
|
-
|
2,750
|
-
|
1,894
|
-
|
-
|
1,070
|
1,337
|
1,580
|
1,478
|
1,468
|
Datum van publicatie
|
28/10/21
|
24/02/22
|
5/05/22
|
28/07/22
|
3/11/22
|
2/03/23
|
11/05/23
|
3/08/23
|
9/11/23
|
8/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
317.867
|
328.268
|
265.778
|
224.510
|
-
|
225.903
|
229.763
|
206.787
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,459
x
|
2,402
x
|
1,133
x
|
0,6594
x
|
-
|
0,8427
x
|
0,9129
x
|
0,7941
x
|
Free Cash Flow
1 |
67.756
|
118.132
|
168.992
|
205.754
|
-
|
103.416
|
81.376
|
99.982
|
ROE (netto-inkomsten/eigen vermogen)
|
14%
|
2,35%
|
30,7%
|
50,2%
|
-
|
26,8%
|
21,5%
|
20,7%
|
ROA (netto-inkomsten/totale activa)
|
4,49%
|
0,74%
|
10,9%
|
19,3%
|
-
|
11,7%
|
9,63%
|
9,29%
|
Totale activa
1 |
893.323
|
831.639
|
980.224
|
974.830
|
-
|
987.789
|
1.075.355
|
1.158.146
|
Nettoactief per aandeel
2 |
22,70
|
23,60
|
29,70
|
27,80
|
-
|
34,00
|
38,50
|
37,70
|
Cashflow per aandeel
2 |
7,800
|
11,40
|
15,60
|
19,60
|
-
|
14,60
|
13,20
|
13,90
|
Capex
1 |
34.010
|
29.974
|
34.134
|
49.656
|
-
|
89.019
|
102.304
|
99.126
|
Capex/omzet
|
11,25%
|
10,31%
|
7,54%
|
7,74%
|
-
|
17,92%
|
21,48%
|
20,39%
|
Datum van publicatie
|
19/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
8/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
42,18
BRL Gemiddelde koersdoel
42,54
BRL Spread / Gemiddelde doel +0,84% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,79% | 1.932 mld. | | +16,26% | 458 mld. | | +37,79% | 249 mld. | | +11,47% | 229 mld. | | +8,51% | 166 mld. | | -7,42% | 79,16 mld. | | -.--% | 50,9 mld. | | +22,61% | 48,87 mld. | | +27,58% | 38,34 mld. |
Geïntegreerde olie & gas
|