Beurs gesloten -
Nasdaq
22:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,77
USD
|
-2,42%
|
|
-6,52%
|
+11,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.449
|
1.587
|
1.969
|
2.417
|
3.133
|
3.507
|
-
|
-
|
Bedrijfswaarde
1 |
12.636
|
11.800
|
11.189
|
10.863
|
10.884
|
10.295
|
9.629
|
8.595
|
K/w-verhouding
|
9,67
x
|
-2,76
x
|
32,7
x
|
14,5
x
|
15,8
x
|
15,4
x
|
12,9
x
|
14,8
x
|
Dividendrendement
|
7,28%
|
8,52%
|
7,1%
|
7,4%
|
7,02%
|
7,21%
|
8,23%
|
9,06%
|
Marktkapitalisatie/omzet
|
0,1
x
|
0,07
x
|
0,05
x
|
0,04
x
|
0,06
x
|
0,07
x
|
0,07
x
|
0,06
x
|
Bedrijfswaarde/omzet
|
0,38
x
|
0,51
x
|
0,27
x
|
0,19
x
|
0,22
x
|
0,19
x
|
0,19
x
|
0,15
x
|
Bedrijfswaarde/EBITDA
|
4,89
x
|
4,61
x
|
4,89
x
|
3,78
x
|
4,01
x
|
3,82
x
|
3,5
x
|
3,12
x
|
Bedrijfswaarde/FCF
|
9,58
x
|
15,3
x
|
6,76
x
|
13,1
x
|
13,5
x
|
7,23
x
|
6,3
x
|
6,13
x
|
FCF Yield
|
10,4%
|
6,54%
|
14,8%
|
7,62%
|
7,43%
|
13,8%
|
15,9%
|
16,3%
|
Price to Book
|
1,6
x
|
1,1
x
|
1,28
x
|
1,58
x
|
2,05
x
|
2,15
x
|
2,08
x
|
3,15
x
|
Aantal aandelen (in duizenden)
|
182.006
|
187.786
|
194.142
|
194.286
|
196.417
|
197.252
|
-
|
-
|
Referentieprijs
2 |
18,95
|
8,450
|
10,14
|
12,44
|
15,95
|
17,78
|
17,78
|
17,78
|
Datum van publicatie
|
4/02/20
|
9/02/21
|
9/02/22
|
8/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
33.669
|
23.290
|
42.043
|
57.342
|
48.712
|
53.085
|
50.003
|
57.247
|
EBITDA
1 |
2.584
|
2.560
|
2.290
|
2.875
|
2.711
|
2.695
|
2.748
|
2.759
|
Bedrijfsresultaat (EBIT)
1 |
1.980
|
-2.383
|
1.133
|
1.910
|
2.119
|
1.682
|
1.790
|
1.817
|
Operationele Marge
|
5,88%
|
-10,23%
|
2,69%
|
3,33%
|
4,35%
|
3,17%
|
3,58%
|
3,17%
|
Resultaat voor belastingen (EBT)
1 |
2.238
|
-2.607
|
712
|
1.409
|
1.614
|
1.611
|
1.683
|
1.437
|
Nettowinst (verlies)
1 |
331
|
-568
|
60
|
168
|
198
|
233,2
|
308,8
|
408,9
|
Nettomarge
|
0,98%
|
-2,44%
|
0,14%
|
0,29%
|
0,41%
|
0,44%
|
0,62%
|
0,71%
|
WPA
2 |
1,960
|
-3,060
|
0,3100
|
0,8600
|
1,010
|
1,151
|
1,375
|
1,205
|
Free Cash Flow
1 |
1.319
|
772
|
1.655
|
828
|
809
|
1.424
|
1.528
|
1.401
|
FCF-marge
|
3,92%
|
3,31%
|
3,94%
|
1,44%
|
1,66%
|
2,68%
|
3,06%
|
2,45%
|
Kasstroomconversie (ebitda)
|
51,04%
|
30,16%
|
72,27%
|
28,8%
|
29,84%
|
52,81%
|
55,61%
|
50,78%
|
Kasstroomconversie (nettowinst)
|
398,49%
|
-
|
2.758,33%
|
492,86%
|
408,59%
|
610,36%
|
494,97%
|
342,67%
|
Dividend per aandeel
2 |
1,380
|
0,7200
|
0,7200
|
0,9200
|
1,120
|
1,282
|
1,463
|
1,611
|
Datum van publicatie
|
4/02/20
|
9/02/21
|
9/02/22
|
8/02/23
|
9/02/24
|
-
|
-
|
-
|
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 |
10.776
|
12.954
|
13.694
|
16.359
|
14.336
|
12.952
|
12.341
|
11.602
|
12.071
|
12.698
|
12.791
|
12.731
|
13.052
|
13.872
|
13.487
|
EBITDA
1 |
519
|
646
|
690
|
704
|
721
|
759
|
813
|
700
|
779
|
737
|
691,3
|
618,8
|
646,9
|
723,2
|
756,9
|
Bedrijfsresultaat (EBIT)
1 |
-40
|
379
|
291
|
408
|
624
|
505
|
471
|
375
|
232
|
602
|
437,3
|
380
|
419,4
|
482,5
|
446,8
|
Operationele Marge
|
-0,37%
|
2,93%
|
2,13%
|
2,49%
|
4,35%
|
3,9%
|
3,82%
|
3,23%
|
1,92%
|
4,74%
|
3,42%
|
2,98%
|
3,21%
|
3,48%
|
3,31%
|
Resultaat voor belastingen (EBT)
1 |
-87
|
583
|
244
|
295
|
549
|
320
|
526
|
389
|
263
|
437
|
436,6
|
373,3
|
440,8
|
466,9
|
473,4
|
Nettowinst (verlies)
1 |
-24
|
84
|
22
|
31
|
71
|
44
|
69
|
48
|
29
|
52
|
50,42
|
37,67
|
43,73
|
55,69
|
66,33
|
Nettomarge
|
-0,22%
|
0,65%
|
0,16%
|
0,19%
|
0,5%
|
0,34%
|
0,56%
|
0,41%
|
0,24%
|
0,41%
|
0,39%
|
0,3%
|
0,34%
|
0,4%
|
0,49%
|
WPA
2 |
-0,1200
|
0,4300
|
0,1100
|
0,1600
|
0,3600
|
0,2300
|
0,3500
|
0,2500
|
0,1500
|
0,2700
|
0,2982
|
0,2286
|
0,2941
|
0,2891
|
0,3353
|
Dividend per aandeel
2 |
0,1800
|
0,1800
|
0,2175
|
0,2175
|
0,2175
|
0,2675
|
0,2675
|
0,2675
|
0,2675
|
0,3175
|
0,3076
|
0,3076
|
0,3076
|
0,3375
|
0,3258
|
Datum van publicatie
|
2/11/21
|
9/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
8/02/23
|
5/05/23
|
4/08/23
|
3/11/23
|
9/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.187
|
10.213
|
9.220
|
8.446
|
7.751
|
6.788
|
6.121
|
5.088
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,555
x
|
3,989
x
|
4,026
x
|
2,938
x
|
2,859
x
|
2,518
x
|
2,228
x
|
1,844
x
|
Free Cash Flow
1 |
1.319
|
772
|
1.655
|
828
|
809
|
1.424
|
1.528
|
1.401
|
ROE (netto-inkomsten/eigen vermogen)
|
16,5%
|
-31,4%
|
4%
|
11%
|
12,9%
|
21,7%
|
27,3%
|
43,7%
|
ROA (netto-inkomsten/totale activa)
|
1,17%
|
-2,03%
|
0,21%
|
0,57%
|
0,69%
|
0,8%
|
1,4%
|
1,5%
|
Totale activa
1 |
28.400
|
27.960
|
27.959
|
29.593
|
28.901
|
29.155
|
22.055
|
27.258
|
Nettoactief per aandeel
2 |
11,80
|
7,660
|
7,890
|
7,860
|
7,780
|
8,250
|
8,560
|
5,640
|
Cashflow per aandeel
2 |
-
|
6,150
|
8,110
|
3,440
|
3,900
|
3,540
|
-
|
-
|
Capex
1 |
1.181
|
738
|
336
|
455
|
630
|
627
|
588
|
623
|
Capex/omzet
|
3,51%
|
3,17%
|
0,8%
|
0,79%
|
1,29%
|
1,18%
|
1,18%
|
1,09%
|
Datum van publicatie
|
4/02/20
|
9/02/21
|
9/02/22
|
8/02/23
|
9/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
17,78
USD Gemiddelde koersdoel
19,16
USD Spread / Gemiddelde doel +7,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,41% | 3,51 mld. | | +2,70% | 75,68 mld. | | +5,28% | 60,24 mld. | | +8,79% | 46,17 mld. | | +9,54% | 44,89 mld. | | +13,26% | 42,04 mld. | | +3,34% | 40,46 mld. | | +29,40% | 25,02 mld. | | -1,47% | 23,75 mld. | | +4,65% | 20,1 mld. |
Olie- en gastransportdiensten - Andere
|