Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,48
USD
|
+0,64%
|
|
+1,50%
|
+24,90%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
797,2
|
356
|
586,7
|
1.000
|
788,7
|
975,6
|
-
|
-
|
Bedrijfswaarde
1 |
718
|
186,9
|
501
|
1.009
|
731,8
|
1.018
|
1.021
|
975,6
|
K/w-verhouding
|
309
x
|
-1,03
x
|
-13
x
|
18,5
x
|
10,5
x
|
15,2
x
|
9,03
x
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
2,9%
|
2,53%
|
2,53%
|
2,53%
|
Marktkapitalisatie/omzet
|
0,62
x
|
0,59
x
|
0,77
x
|
0,72
x
|
0,5
x
|
0,62
x
|
0,58
x
|
0,55
x
|
Bedrijfswaarde/omzet
|
0,56
x
|
0,31
x
|
0,66
x
|
0,73
x
|
0,46
x
|
0,65
x
|
0,6
x
|
0,55
x
|
Bedrijfswaarde/EBITDA
|
3,93
x
|
8,94
x
|
10
x
|
5,18
x
|
2,83
x
|
3,82
x
|
3,11
x
|
2,94
x
|
Bedrijfswaarde/FCF
|
7,65
x
|
2,21
x
|
-8,91
x
|
30,4
x
|
4,9
x
|
9,68
x
|
7,02
x
|
-
|
FCF Yield
|
13,1%
|
45,2%
|
-11,2%
|
3,29%
|
20,4%
|
10,3%
|
14,3%
|
-
|
Price to Book
|
0,79
x
|
0,59
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
85.907
|
86.824
|
94.173
|
108.236
|
103.917
|
102.916
|
-
|
-
|
Referentieprijs
2 |
9,280
|
4,100
|
6,230
|
9,240
|
7,590
|
9,480
|
9,480
|
9,480
|
Datum van publicatie
|
24/02/20
|
23/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.292
|
605,1
|
764,6
|
1.387
|
1.585
|
1.564
|
1.694
|
1.784
|
EBITDA
1 |
182,7
|
20,9
|
49,97
|
194,8
|
258,3
|
266,3
|
328,4
|
331,4
|
Bedrijfsresultaat (EBIT)
1 |
33,26
|
-394,8
|
-65,54
|
39,16
|
61,19
|
98,68
|
155,8
|
191,8
|
Operationele Marge
|
2,57%
|
-65,24%
|
-8,57%
|
2,82%
|
3,86%
|
6,31%
|
9,2%
|
10,75%
|
Resultaat voor belastingen (EBT)
1 |
6,085
|
-403,2
|
-49,66
|
56,72
|
20,82
|
88,84
|
147,8
|
-
|
Nettowinst (verlies)
1 |
2,784
|
-338,7
|
-42,22
|
48,28
|
74,4
|
64,5
|
108,5
|
-
|
Nettomarge
|
0,22%
|
-55,97%
|
-5,52%
|
3,48%
|
4,69%
|
4,12%
|
6,41%
|
-
|
WPA
2 |
0,0300
|
-3,980
|
-0,4800
|
0,5000
|
0,7200
|
0,6250
|
1,050
|
-
|
Free Cash Flow
1 |
93,8
|
84,57
|
-56,24
|
33,23
|
149,5
|
105,2
|
145,5
|
-
|
FCF-marge
|
7,26%
|
13,98%
|
-7,36%
|
2,4%
|
9,43%
|
6,73%
|
8,59%
|
-
|
Kasstroomconversie (ebitda)
|
51,33%
|
404,55%
|
-
|
17,06%
|
57,87%
|
39,51%
|
44,31%
|
-
|
Kasstroomconversie (nettowinst)
|
3.369,43%
|
-
|
-
|
68,83%
|
200,92%
|
163,08%
|
134,12%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,2200
|
0,2400
|
0,2400
|
0,2400
|
Datum van publicatie
|
24/02/20
|
23/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
204,6
|
255,1
|
294,8
|
335,9
|
375,1
|
381,7
|
416,6
|
404,6
|
389,3
|
374,9
|
369,5
|
386
|
402,3
|
406,2
|
398,6
|
EBITDA
1 |
15,14
|
26,37
|
32,18
|
47,66
|
62,78
|
52,18
|
67,2
|
69,85
|
62,99
|
58,27
|
54,24
|
63,54
|
73,16
|
75,29
|
75,51
|
Bedrijfsresultaat (EBIT)
1 |
-13,78
|
-8,348
|
-4,291
|
8,279
|
28,43
|
6,742
|
12
|
25,74
|
16,75
|
6,705
|
12,02
|
21,82
|
31,54
|
33,3
|
33,32
|
Operationele Marge
|
-6,73%
|
-3,27%
|
-1,46%
|
2,46%
|
7,58%
|
1,77%
|
2,88%
|
6,36%
|
4,3%
|
1,79%
|
3,25%
|
5,65%
|
7,84%
|
8,2%
|
8,36%
|
Resultaat voor belastingen (EBT)
1 |
-14,11
|
11,66
|
8,328
|
14,99
|
25,21
|
8,193
|
14,27
|
23,32
|
16,78
|
-33,54
|
8,521
|
18,3
|
29,79
|
32,21
|
32,27
|
Nettowinst (verlies)
1 |
-12,04
|
9,493
|
6,802
|
12,5
|
21,32
|
7,649
|
12,35
|
20,12
|
14,35
|
27,6
|
6,176
|
13,22
|
21,67
|
23,44
|
28,39
|
Nettomarge
|
-5,89%
|
3,72%
|
2,31%
|
3,72%
|
5,69%
|
2%
|
2,96%
|
4,97%
|
3,69%
|
7,36%
|
1,67%
|
3,42%
|
5,39%
|
5,77%
|
7,12%
|
WPA
2 |
-0,1400
|
0,1000
|
0,0700
|
0,1300
|
0,2200
|
0,0700
|
0,1200
|
0,2000
|
0,1400
|
0,2700
|
0,0575
|
0,1300
|
0,2100
|
0,2275
|
0,2700
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0600
|
0,0600
|
0,0600
|
0,0600
|
0,0600
|
-
|
Datum van publicatie
|
2/11/21
|
22/02/22
|
3/05/22
|
2/08/22
|
2/11/22
|
21/02/23
|
2/05/23
|
2/08/23
|
31/10/23
|
20/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
8,68
|
-
|
42,4
|
45
|
-
|
Nettokaspositie
1 |
79,3
|
169
|
85,7
|
-
|
56,9
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,0445
x
|
-
|
0,1594
x
|
0,1371
x
|
-
|
Free Cash Flow
1 |
93,8
|
84,6
|
-56,2
|
33,2
|
149
|
105
|
145
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
3,22%
|
-2,56%
|
-7,13%
|
6,12%
|
9,67%
|
8%
|
11,3%
|
12,2%
|
ROA (netto-inkomsten/totale activa)
|
2,1%
|
-1,76%
|
-4,63%
|
4,44%
|
6,1%
|
6,5%
|
8,3%
|
-
|
Totale activa
1 |
132,6
|
19.254
|
912,8
|
1.087
|
1.221
|
992,4
|
1.307
|
-
|
Nettoactief per aandeel
|
11,70
|
6,960
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
2,200
|
1,050
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
110
|
21,2
|
40
|
71,9
|
136
|
164
|
157
|
-
|
Capex/omzet
|
8,53%
|
3,51%
|
5,23%
|
5,18%
|
8,57%
|
10,45%
|
9,27%
|
-
|
Datum van publicatie
|
24/02/20
|
23/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
9,48
USD Gemiddelde koersdoel
11,25
USD Spread / Gemiddelde doel +18,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,90% | 976 mln. | | +22,81% | 4,94 mld. | | +5,86% | 4,24 mld. | | +26,85% | 3,83 mld. | | +1,38% | 1,87 mld. | | +30,80% | 781 mln. | | +18,18% | 727 mln. | | +66,25% | 646 mln. | | +2,68% | 493 mln. | | +26,23% | 463 mln. |
Oliegerelateerde diensten
|