Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
72,77
USD
|
+1,34%
|
|
+4,66%
|
+19,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.155
|
607
|
698,9
|
2.881
|
2.977
|
3.630
|
-
|
-
|
Bedrijfswaarde
1 |
5.075
|
3.467
|
3.586
|
4.437
|
4.210
|
4.018
|
3.350
|
2.666
|
K/w-verhouding
|
-40,6
x
|
6,7
x
|
-2,99
x
|
5,2
x
|
6,06
x
|
5,87
x
|
6,75
x
|
8,75
x
|
Dividendrendement
|
1,02%
|
3,57%
|
3,12%
|
0,74%
|
1,73%
|
2,79%
|
3,09%
|
2,82%
|
Marktkapitalisatie/omzet
|
3,09
x
|
0,67
x
|
1,3
x
|
1,96
x
|
2,24
x
|
2,61
x
|
2,94
x
|
3,16
x
|
Bedrijfswaarde/omzet
|
7,27
x
|
3,82
x
|
6,67
x
|
3,02
x
|
3,17
x
|
2,89
x
|
2,71
x
|
2,32
x
|
Bedrijfswaarde/EBITDA
|
13,9
x
|
6,44
x
|
23,9
x
|
4,14
x
|
4,64
x
|
4,13
x
|
4,41
x
|
3,73
x
|
Bedrijfswaarde/FCF
|
1.999
x
|
14,2
x
|
171
x
|
5,77
x
|
5
x
|
4,83
x
|
5,02
x
|
4,75
x
|
FCF Yield
|
0,05%
|
7,06%
|
0,59%
|
17,3%
|
20%
|
20,7%
|
19,9%
|
21,1%
|
Price to Book
|
1,16
x
|
0,31
x
|
0,41
x
|
1,31
x
|
1,26
x
|
1,17
x
|
1,04
x
|
1,01
x
|
Aantal aandelen (in duizenden)
|
54.783
|
54.245
|
54.563
|
53.589
|
48.965
|
49.877
|
-
|
-
|
Referentieprijs
2 |
39,34
|
11,19
|
12,81
|
53,77
|
60,80
|
72,77
|
72,77
|
72,77
|
Datum van publicatie
|
19/02/20
|
18/02/21
|
14/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
698,2
|
907,9
|
537,3
|
1.470
|
1.328
|
1.390
|
1.236
|
1.148
|
EBITDA
1 |
364
|
538
|
149,7
|
1.071
|
907,7
|
974
|
760
|
715,5
|
Bedrijfsresultaat (EBIT)
1 |
130
|
245,3
|
-90,51
|
864,2
|
705,2
|
747,3
|
564,6
|
513,8
|
Operationele Marge
|
18,62%
|
27,02%
|
-16,84%
|
58,78%
|
53,1%
|
53,78%
|
45,69%
|
44,75%
|
Resultaat voor belastingen (EBT)
1 |
-48,49
|
94,12
|
-234,4
|
637,3
|
546,9
|
660,2
|
478,7
|
455,7
|
Nettowinst (verlies)
1 |
-48,49
|
94,12
|
-234,4
|
637,3
|
546,9
|
638
|
499,6
|
389,2
|
Nettomarge
|
-6,95%
|
10,37%
|
-43,63%
|
43,35%
|
41,18%
|
45,91%
|
40,42%
|
33,9%
|
WPA
2 |
-0,9700
|
1,670
|
-4,280
|
10,34
|
10,03
|
12,39
|
10,77
|
8,315
|
Free Cash Flow
1 |
2,539
|
244,9
|
21,02
|
769,3
|
842,4
|
831,4
|
667,6
|
561,5
|
FCF-marge
|
0,36%
|
26,97%
|
3,91%
|
52,33%
|
63,43%
|
59,83%
|
54,02%
|
48,91%
|
Kasstroomconversie (ebitda)
|
0,7%
|
45,52%
|
14,04%
|
71,83%
|
92,81%
|
85,36%
|
87,83%
|
78,47%
|
Kasstroomconversie (nettowinst)
|
-
|
260,19%
|
-
|
120,73%
|
154,03%
|
130,32%
|
133,62%
|
144,26%
|
Dividend per aandeel
2 |
0,4000
|
0,4000
|
0,4000
|
0,4000
|
1,050
|
2,028
|
2,250
|
2,050
|
Datum van publicatie
|
19/02/20
|
18/02/21
|
14/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
118,6
|
147,9
|
172
|
381,6
|
456,3
|
460,3
|
377,2
|
327,6
|
289,2
|
334,1
|
381,1
|
345,1
|
300,1
|
344,1
|
290,8
|
EBITDA
1 |
19,68
|
50,03
|
7
|
281,9
|
354
|
360,4
|
281,2
|
235,2
|
192,6
|
212,4
|
278,1
|
244,7
|
199
|
236,2
|
187,2
|
Bedrijfsresultaat (EBIT)
1 |
-40,44
|
-10,06
|
-46,83
|
231
|
303
|
309,2
|
231,2
|
170,8
|
141,4
|
161,7
|
221,7
|
182,9
|
133,3
|
185,2
|
137,7
|
Operationele Marge
|
-34,09%
|
-6,8%
|
-27,22%
|
60,55%
|
66,41%
|
67,18%
|
61,31%
|
52,14%
|
48,9%
|
48,41%
|
58,17%
|
53%
|
44,43%
|
53,81%
|
47,34%
|
Resultaat voor belastingen (EBT)
1 |
-73,27
|
-45,99
|
-84,45
|
191,1
|
266,2
|
264,4
|
193,2
|
132,4
|
100,4
|
120,9
|
190,2
|
172,2
|
129,4
|
168,6
|
123,6
|
Nettowinst (verlies)
1 |
-73,27
|
-45,99
|
-84,45
|
191,1
|
266,2
|
264,4
|
193,2
|
132,4
|
100,4
|
120,9
|
186,7
|
162,1
|
118,6
|
163,8
|
123,6
|
Nettomarge
|
-61,77%
|
-31,1%
|
-49,09%
|
50,09%
|
58,33%
|
57,44%
|
51,23%
|
40,42%
|
34,71%
|
36,19%
|
48,99%
|
46,99%
|
39,51%
|
47,61%
|
42,51%
|
WPA
2 |
-1,340
|
-0,8300
|
-1,520
|
3,060
|
4,310
|
4,370
|
3,270
|
2,400
|
1,930
|
2,340
|
3,575
|
2,988
|
1,941
|
2,893
|
2,440
|
Dividend per aandeel
2 |
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,2500
|
0,2500
|
0,2500
|
0,3500
|
0,4125
|
0,7250
|
0,7250
|
0,7250
|
1,100
|
Datum van publicatie
|
11/11/21
|
14/02/22
|
28/04/22
|
28/07/22
|
1/11/22
|
16/02/23
|
2/05/23
|
2/08/23
|
9/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.920
|
2.860
|
2.887
|
1.555
|
1.233
|
388
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
280
|
963
|
Hefboom (schuld/ebitda)
|
8,023
x
|
5,316
x
|
19,28
x
|
1,452
x
|
1,358
x
|
0,3987
x
|
-
|
-
|
Free Cash Flow
1 |
2,54
|
245
|
21
|
769
|
842
|
831
|
668
|
562
|
ROE (netto-inkomsten/eigen vermogen)
|
-2,54%
|
4,66%
|
-12%
|
29,3%
|
43,6%
|
25%
|
16,3%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
-0,97%
|
1,82%
|
-4,61%
|
13,3%
|
12,4%
|
16,1%
|
11%
|
6,74%
|
Totale activa
1 |
4.974
|
5.160
|
5.086
|
4.787
|
4.394
|
3.973
|
4.522
|
5.774
|
Nettoactief per aandeel
2 |
34,00
|
35,60
|
31,50
|
40,90
|
48,10
|
62,40
|
70,20
|
72,40
|
Cashflow per aandeel
2 |
4,200
|
7,440
|
1,340
|
12,10
|
15,90
|
18,20
|
16,10
|
12,30
|
Capex
1 |
3
|
-
|
52,3
|
-
|
23,1
|
47,8
|
34
|
52,7
|
Capex/omzet
|
0,43%
|
-
|
9,73%
|
-
|
1,74%
|
3,44%
|
2,75%
|
4,59%
|
Datum van publicatie
|
19/02/20
|
18/02/21
|
14/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
72,77
USD Gemiddelde koersdoel
84,58
USD Spread / Gemiddelde doel +16,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,69% | 3,63 mld. | | +20,49% | 9,03 mld. | | +18,70% | 5,3 mld. | | +21,22% | 2,7 mld. | | +36,43% | 2,53 mld. | | +17,33% | 1,86 mld. | | +2,31% | 1,85 mld. | | -4,76% | 1,7 mld. | | -10,01% | 1,41 mld. | | +49,36% | 1,21 mld. |
Zeetankers
|