Geschatte realtime
Cboe BZX
15:55:19 16-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
71,32
USD
|
+0,16%
|
|
-4,14%
|
+31,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
523,2
|
286,2
|
594,6
|
1.402
|
1.047
|
1.400
|
-
|
-
|
Bedrijfswaarde
1 |
1.943
|
1.475
|
1.663
|
2.468
|
1.911
|
2.075
|
1.786
|
1.668
|
K/w-verhouding
|
90,5
x
|
-2,39
x
|
-3,36
x
|
-41
x
|
3,68
x
|
11,3
x
|
7,81
x
|
6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,34
x
|
0,31
x
|
0,6
x
|
0,87
x
|
0,54
x
|
0,7
x
|
0,67
x
|
0,65
x
|
Bedrijfswaarde/omzet
|
1,26
x
|
1,58
x
|
1,69
x
|
1,53
x
|
0,99
x
|
1,04
x
|
0,85
x
|
0,78
x
|
Bedrijfswaarde/EBITDA
|
4,96
x
|
5,6
x
|
8,63
x
|
7,92
x
|
3,13
x
|
3,74
x
|
2,92
x
|
2,8
x
|
Bedrijfswaarde/FCF
|
15,1
x
|
8,96
x
|
26,3
x
|
46,7
x
|
6,98
x
|
7,45
x
|
5,53
x
|
5,11
x
|
FCF Yield
|
6,6%
|
11,2%
|
3,81%
|
2,14%
|
14,3%
|
13,4%
|
18,1%
|
19,6%
|
Price to Book
|
0,33
x
|
0,2
x
|
0,49
x
|
1,14
x
|
0,7
x
|
0,82
x
|
0,74
x
|
-
|
Aantal aandelen (in duizenden)
|
14.452
|
13.672
|
13.304
|
13.516
|
14.556
|
14.469
|
-
|
-
|
Referentieprijs
2 |
36,20
|
20,93
|
44,69
|
103,7
|
71,96
|
96,74
|
96,74
|
96,74
|
Datum van publicatie
|
13/02/20
|
10/02/21
|
10/02/22
|
9/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.541
|
935,8
|
986,8
|
1.617
|
1.938
|
1.992
|
2.103
|
2.144
|
EBITDA
1 |
391,9
|
263,4
|
192,8
|
311,6
|
611,1
|
554,9
|
611
|
595,2
|
Bedrijfsresultaat (EBIT)
1 |
64,73
|
-34,86
|
-89,55
|
32,57
|
313,6
|
242,8
|
301,3
|
312
|
Operationele Marge
|
4,2%
|
-3,73%
|
-9,07%
|
2,01%
|
16,18%
|
12,19%
|
14,33%
|
14,55%
|
Resultaat voor belastingen (EBT)
1 |
-8,339
|
-109,2
|
-182,8
|
-14,14
|
265,8
|
184,2
|
266,4
|
267,3
|
Nettowinst (verlies)
1 |
6,618
|
-120,1
|
-177,4
|
-34,29
|
289,2
|
125,4
|
185,2
|
216,4
|
Nettomarge
|
0,43%
|
-12,84%
|
-17,98%
|
-2,12%
|
14,93%
|
6,3%
|
8,81%
|
10,09%
|
WPA
2 |
0,4000
|
-8,760
|
-13,32
|
-2,530
|
19,53
|
8,554
|
12,39
|
16,12
|
Free Cash Flow
1 |
128,3
|
164,6
|
63,28
|
52,85
|
273,8
|
278,3
|
322,7
|
326,5
|
FCF-marge
|
8,32%
|
17,59%
|
6,41%
|
3,27%
|
14,13%
|
13,97%
|
15,35%
|
15,22%
|
Kasstroomconversie (ebitda)
|
32,73%
|
62,48%
|
32,83%
|
16,96%
|
44,81%
|
50,16%
|
52,82%
|
54,86%
|
Kasstroomconversie (nettowinst)
|
1.938,24%
|
-
|
-
|
-
|
94,67%
|
221,91%
|
174,27%
|
150,84%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
10/02/21
|
10/02/22
|
9/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
295,2
|
351,3
|
326
|
429,3
|
510,5
|
558,6
|
425,6
|
446,8
|
506,9
|
527,8
|
425,4
|
495,4
|
510,4
|
532
|
423,8
|
EBITDA
1 |
63,88
|
36,86
|
64,1
|
119,6
|
91,09
|
203,2
|
142,1
|
114,6
|
151,2
|
143,1
|
106,8
|
142,4
|
153,4
|
168,1
|
117,2
|
Bedrijfsresultaat (EBIT)
1 |
-7,297
|
-31,6
|
-
|
50,11
|
19,72
|
131,7
|
68
|
41,38
|
72,5
|
64,94
|
26,35
|
65,5
|
75,52
|
85,2
|
29,9
|
Operationele Marge
|
-2,47%
|
-8,99%
|
-
|
11,67%
|
3,86%
|
23,57%
|
15,98%
|
9,26%
|
14,3%
|
12,3%
|
6,19%
|
13,22%
|
14,8%
|
16,01%
|
7,05%
|
Resultaat voor belastingen (EBT)
1 |
-26,67
|
-43,13
|
-
|
37
|
12,77
|
114,3
|
45,68
|
27,69
|
78,12
|
49,64
|
15,23
|
54,4
|
64,53
|
87,2
|
36,4
|
Nettowinst (verlies)
1 |
-27,34
|
-43,84
|
-
|
30,68
|
3,483
|
95,83
|
26,9
|
19,79
|
146,7
|
36,52
|
5,35
|
34,48
|
43,38
|
50,7
|
9,65
|
Nettomarge
|
-9,26%
|
-12,48%
|
-
|
7,15%
|
0,68%
|
17,16%
|
6,32%
|
4,43%
|
28,95%
|
6,92%
|
1,26%
|
6,96%
|
8,5%
|
9,53%
|
2,28%
|
WPA
2 |
-2,050
|
-3,250
|
-1,810
|
2,030
|
0,2700
|
5,570
|
1,630
|
1,450
|
9,810
|
2,530
|
0,4371
|
2,511
|
2,989
|
3,754
|
1,346
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/22
|
28/04/22
|
27/07/22
|
27/10/22
|
9/02/23
|
26/04/23
|
27/07/23
|
26/10/23
|
6/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.420
|
1.189
|
1.068
|
1.067
|
863
|
675
|
386
|
268
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,623
x
|
4,512
x
|
5,542
x
|
3,423
x
|
1,413
x
|
1,216
x
|
0,6323
x
|
0,4502
x
|
Free Cash Flow
1 |
128
|
165
|
63,3
|
52,9
|
274
|
278
|
323
|
327
|
ROE (netto-inkomsten/eigen vermogen)
|
-1,51%
|
-8,19%
|
-13,5%
|
-2,79%
|
20,6%
|
6,88%
|
9,03%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
-0,67%
|
-3,9%
|
-
|
-1,24%
|
-
|
3,8%
|
5,2%
|
-
|
Totale activa
1 |
-983,7
|
3.084
|
-
|
2.769
|
-
|
3.300
|
3.561
|
-
|
Nettoactief per aandeel
2 |
110,0
|
103,0
|
92,00
|
90,80
|
103,0
|
118,0
|
131,0
|
-
|
Cashflow per aandeel
2 |
19,40
|
16,50
|
10,50
|
17,50
|
32,70
|
32,40
|
37,90
|
39,70
|
Capex
1 |
160
|
61,5
|
75,9
|
184
|
227
|
198
|
199
|
219
|
Capex/omzet
|
10,37%
|
6,58%
|
7,7%
|
11,39%
|
11,7%
|
9,92%
|
9,48%
|
10,19%
|
Datum van publicatie
|
13/02/20
|
10/02/21
|
10/02/22
|
9/02/23
|
6/02/24
|
-
|
-
|
-
|
Laatste slotkoers
96,74
CAD Gemiddelde koersdoel
126,3
CAD Spread / Gemiddelde doel +30,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,23% | 18,77 mld. | | +9,02% | 9,4 mld. | | -1,29% | 6,79 mld. | | +10,91% | 5,5 mld. | | -24,75% | 5,23 mld. | | -4,57% | 4,95 mld. | | +2,50% | 4,42 mld. | | +17,53% | 3,93 mld. | | +5,77% | 3,8 mld. |
Olie- en gasboringen - Andere
|