Geschatte realtime
Cboe BZX
20:28:25 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,955
USD
|
+2,89%
|
|
-2,50%
|
+33,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
179
|
53,89
|
227,2
|
429,1
|
285,6
|
376,1
|
-
|
-
|
Bedrijfswaarde
1 |
179
|
365,2
|
227,2
|
840,3
|
712,7
|
751,9
|
699,4
|
376,1
|
K/w-verhouding
|
6
x
|
-0,19
x
|
76
x
|
2,51
x
|
2,7
x
|
4,32
x
|
4,04
x
|
2,57
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,91
x
|
0,48
x
|
1,16
x
|
1,24
x
|
0,79
x
|
1
x
|
0,97
x
|
0,85
x
|
Bedrijfswaarde/omzet
|
0,91
x
|
3,23
x
|
1,16
x
|
2,42
x
|
1,97
x
|
2
x
|
1,8
x
|
0,85
x
|
Bedrijfswaarde/EBITDA
|
1,49
x
|
4,24
x
|
2,73
x
|
4,3
x
|
3,02
x
|
3,07
x
|
2,73
x
|
1,24
x
|
Bedrijfswaarde/FCF
|
-4,01
x
|
13,4
x
|
14
x
|
12,8
x
|
-
|
15,7
x
|
11,4
x
|
3,33
x
|
FCF Yield
|
-24,9%
|
7,47%
|
7,16%
|
7,83%
|
-
|
6,38%
|
8,76%
|
30%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
67.812
|
81.669
|
99.640
|
174.411
|
195.630
|
197.934
|
-
|
-
|
Referentieprijs
2 |
2,640
|
0,6599
|
2,280
|
2,460
|
1,460
|
1,900
|
1,900
|
1,900
|
Datum van publicatie
|
16/03/20
|
16/03/21
|
16/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
195,7
|
113
|
196,3
|
347,2
|
361,1
|
375,2
|
387,9
|
444
|
EBITDA
1 |
120,4
|
86,1
|
83,32
|
195,2
|
236
|
244,6
|
255,8
|
304
|
Bedrijfsresultaat (EBIT)
1 |
60,14
|
-268,7
|
95,76
|
191,7
|
145,8
|
145,8
|
147,6
|
191
|
Operationele Marge
|
30,73%
|
-237,7%
|
48,78%
|
55,22%
|
40,38%
|
38,86%
|
38,07%
|
43,02%
|
Resultaat voor belastingen (EBT)
1 |
43,28
|
-259,4
|
3,413
|
147
|
105
|
98,16
|
108
|
162
|
Nettowinst (verlies)
1 |
29,5
|
-253,4
|
3,323
|
138,6
|
104,9
|
87,44
|
94,65
|
154
|
Nettomarge
|
15,07%
|
-224,21%
|
1,69%
|
39,92%
|
29,04%
|
23,3%
|
24,4%
|
34,68%
|
WPA
2 |
0,4400
|
-3,480
|
0,0300
|
0,9800
|
0,5400
|
0,4400
|
0,4700
|
0,7400
|
Free Cash Flow
1 |
-44,62
|
27,28
|
16,25
|
65,76
|
-
|
47,95
|
61,25
|
113
|
FCF-marge
|
-22,8%
|
24,14%
|
8,28%
|
18,94%
|
-
|
12,78%
|
15,79%
|
25,45%
|
Kasstroomconversie (ebitda)
|
-
|
31,69%
|
19,51%
|
33,68%
|
-
|
19,6%
|
23,95%
|
37,17%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
489,18%
|
47,43%
|
-
|
54,84%
|
64,71%
|
73,38%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/03/20
|
16/03/21
|
16/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
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 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
49,38
|
59,67
|
68,18
|
84,96
|
94,41
|
99,7
|
88,08
|
79,35
|
93,68
|
99,94
|
89,93
|
92,14
|
94,93
|
98,22
|
91,84
|
EBITDA
1 |
33,7
|
23,97
|
35,56
|
47,37
|
55,96
|
56,34
|
58,58
|
53,46
|
58,58
|
65,36
|
56,97
|
61,1
|
61,97
|
64,57
|
60,19
|
Bedrijfsresultaat (EBIT)
1 |
24,39
|
31,87
|
38,19
|
54,15
|
53,57
|
45,83
|
35,65
|
29,66
|
39,57
|
40,9
|
34,1
|
34,8
|
36,69
|
39,85
|
36
|
Operationele Marge
|
49,39%
|
53,41%
|
56,01%
|
63,74%
|
56,74%
|
45,97%
|
40,47%
|
37,38%
|
42,24%
|
40,92%
|
37,91%
|
37,77%
|
38,64%
|
40,57%
|
39,2%
|
Resultaat voor belastingen (EBT)
1 |
14,12
|
24,06
|
7,191
|
43,42
|
79,4
|
17,03
|
34,75
|
22,44
|
-10,95
|
58,76
|
22,58
|
23,28
|
24,52
|
27,77
|
25
|
Nettowinst (verlies)
1 |
14,16
|
24,11
|
7,112
|
41,94
|
75,09
|
14,49
|
32,72
|
28,79
|
-7,539
|
50,9
|
20,11
|
20,36
|
21,98
|
24,98
|
24
|
Nettomarge
|
28,69%
|
40,41%
|
10,43%
|
49,37%
|
79,53%
|
14,54%
|
37,14%
|
36,28%
|
-8,05%
|
50,93%
|
22,36%
|
22,1%
|
23,15%
|
25,44%
|
26,13%
|
WPA
2 |
0,1200
|
0,2000
|
0,0600
|
0,3200
|
0,4900
|
0,0800
|
0,1700
|
0,1500
|
-0,0400
|
0,2600
|
0,1000
|
0,1067
|
0,1100
|
0,1267
|
0,1100
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
16/03/22
|
10/05/22
|
4/08/22
|
9/11/22
|
9/03/23
|
3/05/23
|
3/08/23
|
2/11/23
|
7/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
311
|
-
|
411
|
427
|
376
|
323
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
3,616
x
|
-
|
2,107
x
|
1,81
x
|
1,536
x
|
1,264
x
|
-
|
Free Cash Flow
1 |
-44,6
|
27,3
|
16,3
|
65,8
|
-
|
48
|
61,3
|
113
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
1,600
|
0,9600
|
0,5700
|
1,220
|
1,010
|
1,010
|
1,070
|
1,310
|
Capex
1 |
152
|
42,5
|
53,2
|
131
|
-
|
158
|
162
|
161
|
Capex/omzet
|
77,73%
|
37,56%
|
27,12%
|
37,79%
|
-
|
42,11%
|
41,85%
|
36,26%
|
Datum van publicatie
|
16/03/20
|
16/03/21
|
16/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1,9
USD Gemiddelde koersdoel
3
USD Spread / Gemiddelde doel +57,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +33,56% | 376 mln. | | +8,71% | 295 mld. | | +6,51% | 143 mld. | | +51,69% | 128 mld. | | +19,66% | 79,7 mld. | | +8,22% | 74,72 mld. | | +19,90% | 63 mld. | | +8,64% | 57,08 mld. | | +10,43% | 48,78 mld. | | +31,82% | 35,94 mld. |
Olie- en gasexploratie en -productie - Andere
|