Geschatte realtime
Tradegate
15:28:24 04-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,7
EUR
|
+0,37%
|
|
+3,41%
|
-6,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
407.219
|
373.468
|
387.853
|
345.928
|
497.645
|
505.530
|
-
|
-
|
Bedrijfswaarde
1 |
725.086
|
701.736
|
653.631
|
570.438
|
725.444
|
747.670
|
749.293
|
698.513
|
K/w-verhouding
|
9,8
x
|
52,5
x
|
3,48
x
|
1,7
x
|
3,89
x
|
4,43
x
|
4,54
x
|
4,34
x
|
Dividendrendement
|
2,45%
|
2,78%
|
30%
|
61,6%
|
15%
|
15,3%
|
9,82%
|
10,8%
|
Marktkapitalisatie/omzet
|
1,35
x
|
1,28
x
|
0,86
x
|
0,54
x
|
0,98
x
|
1,01
x
|
1,05
x
|
1,03
x
|
Bedrijfswaarde/omzet
|
2,4
x
|
2,41
x
|
1,44
x
|
0,89
x
|
1,42
x
|
1,49
x
|
1,55
x
|
1,42
x
|
Bedrijfswaarde/EBITDA
|
5,61
x
|
5,13
x
|
2,79
x
|
1,68
x
|
2,78
x
|
2,77
x
|
2,95
x
|
2,71
x
|
Bedrijfswaarde/FCF
|
10,7
x
|
5,94
x
|
3,87
x
|
2,77
x
|
4,54
x
|
6,1
x
|
9,57
x
|
7,41
x
|
FCF Yield
|
9,34%
|
16,8%
|
25,9%
|
36,1%
|
22%
|
16,4%
|
10,5%
|
13,5%
|
Price to Book
|
1,33
x
|
1,2
x
|
0,96
x
|
0,88
x
|
1,27
x
|
1,17
x
|
0,75
x
|
0,66
x
|
Aantal aandelen (in duizenden)
|
13.044.201
|
13.044.201
|
13.044.201
|
13.044.201
|
13.015.466
|
12.909.288
|
-
|
-
|
Referentieprijs
2 |
30,18
|
28,34
|
28,45
|
24,50
|
37,24
|
37,84
|
37,84
|
37,84
|
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
|
500.531
|
482.373
|
491.541
|
EBITDA
1 |
129.249
|
136.690
|
234.576
|
340.482
|
261.016
|
269.742
|
254.367
|
258.132
|
Bedrijfsresultaat (EBIT)
1 |
70.747
|
74.714
|
171.528
|
272.280
|
194.883
|
197.804
|
179.768
|
177.932
|
Operationele Marge
|
23,41%
|
25,7%
|
37,89%
|
42,46%
|
38,21%
|
39,52%
|
37,27%
|
36,2%
|
Resultaat voor belastingen (EBT)
1 |
47.242
|
-1.224
|
151.575
|
274.998
|
176.269
|
168.222
|
155.892
|
164.055
|
Nettowinst (verlies)
1 |
40.137
|
6.179
|
106.668
|
188.328
|
123.920
|
117.021
|
111.125
|
113.895
|
Nettomarge
|
13,28%
|
2,13%
|
23,56%
|
29,37%
|
24,3%
|
23,38%
|
23,04%
|
23,17%
|
WPA
2 |
3,080
|
0,5400
|
8,180
|
14,44
|
9,570
|
8,543
|
8,336
|
8,722
|
Free Cash Flow
1 |
67.756
|
118.132
|
168.992
|
205.754
|
159.925
|
122.667
|
78.337
|
94.232
|
FCF-marge
|
22,42%
|
40,64%
|
37,33%
|
32,09%
|
31,36%
|
24,51%
|
16,24%
|
19,17%
|
Kasstroomconversie (ebitda)
|
52,42%
|
86,42%
|
72,04%
|
60,43%
|
61,27%
|
45,48%
|
30,8%
|
36,51%
|
Kasstroomconversie (nettowinst)
|
168,81%
|
1.911,91%
|
158,43%
|
109,25%
|
129,05%
|
104,82%
|
70,49%
|
82,74%
|
Dividend per aandeel
2 |
0,7387
|
0,7874
|
8,534
|
15,09
|
5,569
|
5,799
|
3,717
|
4,076
|
Datum van publicatie
|
19/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
8/03/24
|
-
|
-
|
-
|
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 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
134.190
|
136.994
|
180.914
|
170.076
|
158.579
|
132.974
|
111.441
|
124.828
|
134.990
|
117.721
|
127.425
|
-
|
129.788
|
127.419
|
EBITDA
1 |
62.945
|
77.710
|
98.260
|
91.421
|
73.091
|
72.497
|
56.690
|
66.188
|
67.079
|
60.044
|
58.500
|
-
|
73.622
|
70.069
|
Bedrijfsresultaat (EBIT)
1 |
46.717
|
61.106
|
81.264
|
74.278
|
55.632
|
57.311
|
40.608
|
49.233
|
48.992
|
43.396
|
44.421
|
-
|
51.115
|
47.790
|
Operationele Marge
|
34,81%
|
44,6%
|
44,92%
|
43,67%
|
35,08%
|
43,1%
|
36,44%
|
39,44%
|
36,29%
|
36,86%
|
34,86%
|
-
|
39,38%
|
37,51%
|
Resultaat voor belastingen (EBT)
1 |
44.485
|
66.580
|
85.236
|
66.639
|
59.301
|
54.469
|
40.907
|
-
|
41.074
|
34.448
|
45.793
|
-
|
46.489
|
46.169
|
Nettowinst (verlies)
1 |
31.504
|
43.357
|
57.397
|
46.096
|
43.341
|
36.463
|
28.264
|
26.625
|
31.169
|
23.700
|
24.230
|
-
|
33.834
|
32.206
|
Nettomarge
|
23,48%
|
31,65%
|
31,73%
|
27,1%
|
27,33%
|
27,42%
|
25,36%
|
21,33%
|
23,09%
|
20,13%
|
19,01%
|
-
|
26,07%
|
25,28%
|
WPA
2 |
2,420
|
3,325
|
4,375
|
3,379
|
3,320
|
2,782
|
2,182
|
2,040
|
2,400
|
1,830
|
1,968
|
-
|
2,471
|
2,369
|
Dividend per aandeel
2 |
2,861
|
-
|
6,723
|
-
|
2,750
|
-
|
1,894
|
-
|
-
|
1,042
|
1,344
|
1,580
|
1,306
|
1,283
|
Datum van publicatie
|
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
|
14/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
317.867
|
328.268
|
265.778
|
224.510
|
227.799
|
242.140
|
243.763
|
192.983
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,459
x
|
2,402
x
|
1,133
x
|
0,6594
x
|
0,8727
x
|
0,8977
x
|
0,9583
x
|
0,7476
x
|
Free Cash Flow
1 |
67.756
|
118.132
|
168.992
|
205.754
|
159.925
|
122.667
|
78.337
|
94.232
|
ROE (netto-inkomsten/eigen vermogen)
|
14%
|
2,35%
|
30,7%
|
50,2%
|
33,5%
|
27%
|
21,8%
|
20,2%
|
ROA (netto-inkomsten/totale activa)
|
4,49%
|
0,74%
|
10,9%
|
19,3%
|
12,3%
|
11,6%
|
10%
|
9,36%
|
Totale activa
1 |
893.323
|
831.639
|
980.224
|
974.830
|
1.008.216
|
1.013.127
|
1.108.812
|
1.217.151
|
Nettoactief per aandeel
2 |
22,70
|
23,60
|
29,70
|
27,80
|
29,40
|
32,30
|
50,70
|
57,70
|
Cashflow per aandeel
2 |
7,800
|
11,40
|
15,60
|
19,60
|
16,60
|
14,10
|
14,50
|
14,00
|
Capex
1 |
34.010
|
29.974
|
34.134
|
49.656
|
62.297
|
81.420
|
102.357
|
96.465
|
Capex/omzet
|
11,25%
|
10,31%
|
7,54%
|
7,74%
|
12,22%
|
16,27%
|
21,22%
|
19,63%
|
Datum van publicatie
|
19/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
8/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
37,84
BRL Gemiddelde koersdoel
43,08
BRL Spread / Gemiddelde doel +13,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,55% | 1.797 mld. | | +14,78% | 452 mld. | | +65,50% | 258 mld. | | +12,48% | 231 mld. | | +6,38% | 162 mld. | | -4,98% | 78,37 mld. | | -.--% | 52,93 mld. | | +25,84% | 50,23 mld. | | -.--% | 37,72 mld. |
Geïntegreerde olie & gas
|