Beurs gesloten -
Euronext Amsterdam
17:35:06 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,09
EUR
|
-0,07%
|
|
-3,23%
|
+13,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.638
|
3.331
|
2.631
|
2.794
|
2.460
|
2.683
|
-
|
-
|
Bedrijfswaarde
1 |
8.054
|
7.424
|
9.311
|
10.675
|
2.460
|
9.631
|
10.410
|
8.777
|
K/w-verhouding
|
15,8
x
|
95,1
x
|
22,6
x
|
24,1
x
|
4,71
x
|
15,1
x
|
8,53
x
|
13,9
x
|
Dividendrendement
|
4,09%
|
4,66%
|
6,72%
|
7,01%
|
-
|
7,76%
|
8,57%
|
8,51%
|
Marktkapitalisatie/omzet
|
1,68
x
|
1,45
x
|
1,17
x
|
0,85
x
|
0,54
x
|
0,77
x
|
0,58
x
|
0,74
x
|
Bedrijfswaarde/omzet
|
3,71
x
|
3,24
x
|
4,15
x
|
3,25
x
|
0,54
x
|
2,78
x
|
2,27
x
|
2,42
x
|
Bedrijfswaarde/EBITDA
|
9,68
x
|
7,86
x
|
10
x
|
10,6
x
|
1,86
x
|
8,51
x
|
7,64
x
|
6,91
x
|
Bedrijfswaarde/FCF
|
-8,96
x
|
-43,9
x
|
-12,1
x
|
-19,7
x
|
-
|
-13,5
x
|
68
x
|
-36,7
x
|
FCF Yield
|
-11,2%
|
-2,28%
|
-8,25%
|
-5,09%
|
-
|
-7,4%
|
1,47%
|
-2,72%
|
Price to Book
|
1,34
x
|
1,38
x
|
1,06
x
|
0,83
x
|
-
|
0,65
x
|
0,6
x
|
-
|
Aantal aandelen (in duizenden)
|
195.585
|
175.228
|
176.682
|
178.062
|
179.012
|
178.397
|
-
|
-
|
Referentieprijs
2 |
18,60
|
19,01
|
14,89
|
15,69
|
13,74
|
15,04
|
15,04
|
15,04
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.171
|
2.291
|
2.242
|
3.288
|
4.532
|
3.468
|
4.589
|
3.621
|
EBITDA
1 |
832
|
944
|
931
|
1.010
|
1.319
|
1.132
|
1.363
|
1.270
|
Bedrijfsresultaat (EBIT)
1 |
329
|
629
|
366
|
392
|
-
|
602,5
|
798,4
|
667,9
|
Operationele Marge
|
15,15%
|
27,46%
|
16,32%
|
11,92%
|
-
|
17,37%
|
17,4%
|
18,44%
|
Resultaat voor belastingen (EBT)
1 |
542
|
366
|
543
|
660
|
-
|
350
|
417
|
156
|
Nettowinst (verlies)
1 |
235
|
38
|
121
|
115
|
524
|
225,6
|
295,9
|
200,6
|
Nettomarge
|
10,82%
|
1,66%
|
5,4%
|
3,5%
|
11,56%
|
6,5%
|
6,45%
|
5,54%
|
WPA
2 |
1,180
|
0,2000
|
0,6600
|
0,6500
|
2,920
|
0,9959
|
1,764
|
1,082
|
Free Cash Flow
1 |
-899
|
-169
|
-768
|
-543
|
-
|
-713
|
153
|
-239
|
FCF-marge
|
-41,41%
|
-7,38%
|
-34,26%
|
-16,51%
|
-
|
-20,56%
|
3,33%
|
-6,6%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
11,22%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
51,7%
|
-
|
Dividend per aandeel
2 |
0,7600
|
0,8854
|
1,000
|
1,100
|
-
|
1,167
|
1,289
|
1,280
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
---|
Omzet
|
1.206
|
1.179
|
1.112
|
-
|
-
|
-
|
EBITDA
|
433
|
523
|
421
|
-
|
429
|
-
|
Bedrijfsresultaat (EBIT)
|
178
|
-
|
297
|
-
|
-
|
-
|
Operationele Marge
|
14,76%
|
-
|
26,71%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
174
|
38
|
-
|
296
|
-181
|
179
|
Nettomarge
|
14,43%
|
3,22%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,8800
|
0,2000
|
-
|
1,650
|
-
|
0,9900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
6/08/20
|
11/02/21
|
4/08/22
|
23/02/23
|
10/08/23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.416
|
4.093
|
6.680
|
7.881
|
-
|
6.948
|
7.726
|
6.093
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,308
x
|
4,336
x
|
7,175
x
|
7,803
x
|
-
|
6,139
x
|
5,668
x
|
4,797
x
|
Free Cash Flow
1 |
-899
|
-169
|
-768
|
-543
|
-
|
-713
|
153
|
-239
|
ROE (netto-inkomsten/eigen vermogen)
|
8,73%
|
9,27%
|
16,6%
|
13,7%
|
-
|
12,1%
|
17,5%
|
7,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,88%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
979,4
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
13,80
|
13,80
|
14,00
|
18,80
|
-
|
23,10
|
25,30
|
-
|
Cashflow per aandeel
2 |
-0,1100
|
-0,6700
|
3,890
|
4,490
|
-
|
2,870
|
4,670
|
5,180
|
Capex
1 |
679
|
41
|
1.483
|
1.342
|
-
|
1.299
|
946
|
532
|
Capex/omzet
|
31,28%
|
1,79%
|
66,15%
|
40,82%
|
-
|
37,45%
|
20,6%
|
14,68%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
15,04
USD Gemiddelde koersdoel
21,47
USD Spread / Gemiddelde doel +42,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,17% | 2,68 mld. | | -5,46% | 70,32 mld. | | +6,61% | 34,12 mld. | | -3,92% | 32,77 mld. | | +30,81% | 9,36 mld. | | -6,95% | 7,46 mld. | | +19,34% | 6,64 mld. | | +46,67% | 5,86 mld. | | +32,74% | 5 mld. | | +48,78% | 4,66 mld. |
Oliegerelateerde diensten en apparatuur - Andere
|