Geschatte realtime
Tradegate
11:35:55 14-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,84
EUR
|
+0,69%
|
|
-4,92%
|
+17,88%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.216
|
1.639
|
4.434
|
6.031
|
7.342
|
8.611
|
-
|
-
|
Bedrijfswaarde
1 |
4.388
|
4.724
|
7.146
|
7.872
|
8.905
|
9.837
|
9.581
|
9.437
|
K/w-verhouding
|
-0,7
x
|
-2,27
x
|
11,1
x
|
5,33
x
|
8,53
x
|
17
x
|
11,3
x
|
10
x
|
Dividendrendement
|
1,65%
|
-
|
-
|
0,64%
|
1,05%
|
0,9%
|
0,96%
|
1%
|
Marktkapitalisatie/omzet
|
0,43
x
|
0,83
x
|
1,51
x
|
1,45
x
|
2,18
x
|
3,1
x
|
2,74
x
|
2,69
x
|
Bedrijfswaarde/omzet
|
1,55
x
|
2,4
x
|
2,44
x
|
1,9
x
|
2,64
x
|
3,54
x
|
3,05
x
|
2,94
x
|
Bedrijfswaarde/EBITDA
|
4,78
x
|
8,03
x
|
5,51
x
|
3,51
x
|
7,15
x
|
8,09
x
|
6,05
x
|
5,85
x
|
Bedrijfswaarde/FCF
|
-225
x
|
-28,4
x
|
19,1
x
|
5,09
x
|
24
x
|
21,1
x
|
11,8
x
|
11,8
x
|
FCF Yield
|
-0,44%
|
-3,53%
|
5,24%
|
19,6%
|
4,17%
|
4,73%
|
8,5%
|
8,49%
|
Price to Book
|
0,52
x
|
0,99
x
|
2,14
x
|
2,08
x
|
1,76
x
|
2,03
x
|
1,76
x
|
1,52
x
|
Aantal aandelen (in duizenden)
|
250.719
|
244.628
|
248.692
|
241.035
|
241.205
|
242.627
|
-
|
-
|
Referentieprijs
2 |
4,850
|
6,700
|
17,83
|
25,02
|
30,44
|
35,49
|
35,49
|
35,49
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
22/02/22
|
27/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.828
|
1.969
|
2.930
|
4.147
|
3.374
|
2.781
|
3.142
|
3.206
|
EBITDA
1 |
917,6
|
588,3
|
1.296
|
2.242
|
1.246
|
1.217
|
1.584
|
1.614
|
Bedrijfsresultaat (EBIT)
1 |
-2.022
|
-544,7
|
629,4
|
1.579
|
1.224
|
751,9
|
1.105
|
1.158
|
Operationele Marge
|
-71,52%
|
-27,67%
|
21,48%
|
38,08%
|
36,28%
|
27,04%
|
35,16%
|
36,13%
|
Resultaat voor belastingen (EBT)
1 |
-2.217
|
-737,3
|
402
|
1.414
|
1.100
|
603,4
|
999,1
|
1.144
|
Nettowinst (verlies)
1 |
-1.716
|
-711,8
|
411,8
|
1.183
|
871,1
|
485
|
749,2
|
852,9
|
Nettomarge
|
-60,7%
|
-36,15%
|
14,05%
|
28,54%
|
25,82%
|
17,44%
|
23,84%
|
26,6%
|
WPA
2 |
-6,920
|
-2,950
|
1,610
|
4,690
|
3,570
|
2,085
|
3,148
|
3,539
|
Free Cash Flow
1 |
-19,5
|
-166,6
|
374,3
|
1.546
|
371
|
465,1
|
814,2
|
801,3
|
FCF-marge
|
-0,69%
|
-8,46%
|
12,77%
|
37,28%
|
10,99%
|
16,73%
|
25,91%
|
24,99%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
28,88%
|
68,94%
|
29,77%
|
38,23%
|
51,4%
|
49,65%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
90,89%
|
130,64%
|
42,58%
|
95,91%
|
108,67%
|
93,94%
|
Dividend per aandeel
2 |
0,0800
|
-
|
-
|
0,1600
|
0,3200
|
0,3200
|
0,3400
|
0,3533
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
22/02/22
|
27/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
1.567
|
180,7
|
1.225
|
1.111
|
1.630
|
1.186
|
637
|
609,7
|
941,4
|
645,4
|
658,8
|
682,4
|
750,2
|
804,4
|
745
|
EBITDA
1 |
478,6
|
538,8
|
567,4
|
593,9
|
542,3
|
433,1
|
216,5
|
268
|
327,2
|
338,6
|
268,3
|
281,6
|
339,8
|
432,7
|
357
|
Bedrijfsresultaat (EBIT)
1 |
966,2
|
-525,7
|
598,2
|
471,4
|
1.035
|
635,5
|
76,06
|
95,73
|
417
|
140,8
|
160,6
|
172,2
|
234,1
|
332,9
|
250,4
|
Operationele Marge
|
61,67%
|
-290,87%
|
48,83%
|
42,45%
|
63,49%
|
53,57%
|
11,94%
|
15,7%
|
44,3%
|
21,81%
|
24,38%
|
25,24%
|
31,21%
|
41,38%
|
33,61%
|
Resultaat voor belastingen (EBT)
1 |
909,9
|
-572,9
|
556,2
|
432,7
|
997,8
|
603,3
|
44,94
|
65,13
|
386,9
|
110,3
|
133,8
|
147,7
|
209,4
|
280,6
|
196,3
|
Nettowinst (verlies)
1 |
891,4
|
-456,8
|
452,9
|
373,1
|
814,2
|
481,4
|
30,23
|
49,43
|
310
|
92,14
|
104,3
|
116
|
163,2
|
222,8
|
159
|
Nettomarge
|
56,89%
|
-252,75%
|
36,96%
|
33,59%
|
49,94%
|
40,58%
|
4,75%
|
8,11%
|
32,93%
|
14,28%
|
15,82%
|
17%
|
21,76%
|
27,7%
|
21,34%
|
WPA
2 |
3,470
|
-1,860
|
1,770
|
1,490
|
3,310
|
1,950
|
0,1200
|
0,2000
|
1,270
|
0,3800
|
0,4412
|
0,4980
|
0,6762
|
0,8958
|
0,6314
|
Dividend per aandeel
2 |
-
|
-
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
-
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
Datum van publicatie
|
22/02/22
|
26/04/22
|
25/07/22
|
24/10/22
|
27/02/23
|
24/04/23
|
24/07/23
|
24/10/23
|
21/02/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.172
|
3.085
|
2.711
|
1.842
|
1.562
|
1.227
|
970
|
827
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,457
x
|
5,244
x
|
2,092
x
|
0,8214
x
|
1,254
x
|
1,008
x
|
0,6122
x
|
0,5122
x
|
Free Cash Flow
1 |
-19,5
|
-167
|
374
|
1.546
|
371
|
465
|
814
|
801
|
ROE (netto-inkomsten/eigen vermogen)
|
3,07%
|
-1,11%
|
27%
|
47,7%
|
17,3%
|
14,3%
|
18,5%
|
14,7%
|
ROA (netto-inkomsten/totale activa)
|
1,21%
|
-0,35%
|
7,87%
|
17,8%
|
12,6%
|
7,07%
|
8,2%
|
6,8%
|
Totale activa
1 |
-142.349
|
205.900
|
5.233
|
6.643
|
6.915
|
6.855
|
9.135
|
12.543
|
Nettoactief per aandeel
2 |
9,400
|
6,780
|
8,350
|
12,00
|
17,30
|
17,50
|
20,10
|
23,30
|
Cashflow per aandeel
2 |
2,940
|
1,340
|
4,150
|
8,260
|
4,590
|
4,530
|
5,720
|
6,540
|
Capex
1 |
748
|
435
|
419
|
488
|
607
|
635
|
647
|
677
|
Capex/omzet
|
26,47%
|
22,11%
|
14,29%
|
11,77%
|
17,99%
|
22,85%
|
20,58%
|
21,1%
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
22/02/22
|
27/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
35,49
USD Gemiddelde koersdoel
37,6
USD Spread / Gemiddelde doel +5,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,30% | 303 mld. | | +4,76% | 142 mld. | | +50,31% | 126 mld. | | +20,32% | 81,54 mld. | | +6,99% | 74,37 mld. | | +5,36% | 55,78 mld. | | +10,72% | 49,01 mld. | | +29,46% | 35,81 mld. | | -9,37% | 35,54 mld. |
Olie- en gasexploratie en -productie - Andere
|