Beurs gesloten -
Euronext Amsterdam
17:35:07 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
34,04
EUR
|
+0,01%
|
|
+1,73%
|
+14,24%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
231.675
|
136.639
|
167.669
|
197.029
|
213.551
|
231.834
|
-
|
-
|
Bedrijfswaarde
1 |
310.045
|
212.025
|
220.224
|
241.866
|
257.092
|
270.535
|
265.987
|
263.098
|
K/w-verhouding
|
15,2
x
|
-6,38
x
|
8,54
x
|
4,93
x
|
11,5
x
|
8,86
x
|
8,35
x
|
8,01
x
|
Dividendrendement
|
6,34%
|
3,68%
|
4,07%
|
3,52%
|
3,95%
|
3,85%
|
4,08%
|
4,31%
|
Marktkapitalisatie/omzet
|
0,67
x
|
0,76
x
|
0,64
x
|
0,52
x
|
0,67
x
|
0,71
x
|
0,76
x
|
0,75
x
|
Bedrijfswaarde/omzet
|
0,9
x
|
1,17
x
|
0,84
x
|
0,63
x
|
0,81
x
|
0,83
x
|
0,88
x
|
0,85
x
|
Bedrijfswaarde/EBITDA
|
5,15
x
|
7,88
x
|
4
x
|
2,87
x
|
3,75
x
|
4,21
x
|
4,21
x
|
4,25
x
|
Bedrijfswaarde/FCF
|
16,1
x
|
10,2
x
|
5,46
x
|
5,28
x
|
7,05
x
|
9,96
x
|
10,2
x
|
10,6
x
|
FCF Yield
|
6,2%
|
9,82%
|
18,3%
|
18,9%
|
14,2%
|
10%
|
9,77%
|
9,45%
|
Price to Book
|
1,29
x
|
0,89
x
|
0,98
x
|
1,03
x
|
1,14
x
|
1,19
x
|
1,1
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
7.842.982
|
7.772.923
|
7.640.301
|
7.003.503
|
6.524.109
|
6.410.396
|
-
|
-
|
Referentieprijs
2 |
29,64
|
17,75
|
21,94
|
28,13
|
32,73
|
36,17
|
36,17
|
36,17
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
344.877
|
180.543
|
261.504
|
381.314
|
316.620
|
325.768
|
303.602
|
310.381
|
EBITDA
1 |
60.148
|
26.915
|
55.004
|
84.289
|
68.538
|
64.216
|
63.129
|
61.940
|
Bedrijfsresultaat (EBIT)
1 |
31.447
|
10.758
|
32.734
|
62.621
|
37.248
|
40.683
|
39.706
|
38.526
|
Operationele Marge
|
9,12%
|
5,96%
|
12,52%
|
16,42%
|
11,76%
|
12,49%
|
13,08%
|
12,41%
|
Resultaat voor belastingen (EBT)
1 |
25.486
|
-26.966
|
29.829
|
64.814
|
32.628
|
37.388
|
37.573
|
35.122
|
Nettowinst (verlies)
1 |
15.843
|
-21.680
|
20.101
|
42.309
|
19.360
|
25.540
|
25.798
|
25.076
|
Nettomarge
|
4,59%
|
-12,01%
|
7,69%
|
11,1%
|
6,11%
|
7,84%
|
8,5%
|
8,08%
|
WPA
2 |
1,950
|
-2,780
|
2,570
|
5,710
|
2,850
|
4,084
|
4,329
|
4,514
|
Free Cash Flow
1 |
19.208
|
20.828
|
40.345
|
45.814
|
36.460
|
27.166
|
25.985
|
24.867
|
FCF-marge
|
5,57%
|
11,54%
|
15,43%
|
12,01%
|
11,52%
|
8,34%
|
8,56%
|
8,01%
|
Kasstroomconversie (ebitda)
|
31,93%
|
77,38%
|
73,35%
|
54,35%
|
53,2%
|
42,3%
|
41,16%
|
40,15%
|
Kasstroomconversie (nettowinst)
|
121,24%
|
-
|
200,71%
|
108,28%
|
188,33%
|
106,37%
|
100,73%
|
99,17%
|
Dividend per aandeel
2 |
1,880
|
0,6530
|
0,8935
|
0,9900
|
1,294
|
1,392
|
1,476
|
1,559
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
60.044
|
85.280
|
84.204
|
100.059
|
95.749
|
101.303
|
86.959
|
74.578
|
76.350
|
78.732
|
88.075
|
94.664
|
91.411
|
79.303
|
75.616
|
EBITDA
1 |
13.460
|
16.349
|
19.028
|
23.150
|
21.512
|
20.600
|
21.432
|
14.435
|
16.336
|
16.335
|
16.716
|
15.599
|
15.661
|
14.725
|
16.091
|
Bedrijfsresultaat (EBIT)
1 |
7.428
|
11.199
|
14.445
|
18.108
|
14.879
|
14.591
|
15.500
|
6.563
|
10.425
|
5.114
|
7.682
|
-
|
-
|
-
|
-
|
Operationele Marge
|
12,37%
|
13,13%
|
17,15%
|
18,1%
|
15,54%
|
14,4%
|
17,82%
|
8,8%
|
13,65%
|
6,5%
|
8,72%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.193
|
16.269
|
10.776
|
26.160
|
11.435
|
16.443
|
14.354
|
5.348
|
11.291
|
1.635
|
8.174
|
8.387
|
8.149
|
6.538
|
8.108
|
Nettowinst (verlies)
1 |
-447
|
11.461
|
7.116
|
18.040
|
6.743
|
10.409
|
8.709
|
3.134
|
7.044
|
474
|
6.392
|
5.706
|
5.581
|
5.430
|
6.146
|
Nettomarge
|
-0,74%
|
13,44%
|
8,45%
|
18,03%
|
7,04%
|
10,28%
|
10,02%
|
4,2%
|
9,23%
|
0,6%
|
7,26%
|
6,03%
|
6,1%
|
6,85%
|
8,13%
|
WPA
2 |
-0,0600
|
1,480
|
0,9300
|
2,400
|
0,9200
|
1,460
|
1,250
|
0,4600
|
1,050
|
0,0700
|
1,088
|
0,8810
|
0,8818
|
1,029
|
1,098
|
Dividend per aandeel
2 |
0,2400
|
0,2400
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2875
|
0,3310
|
0,3310
|
0,3440
|
0,3413
|
0,3600
|
0,3600
|
0,3600
|
0,3638
|
Datum van publicatie
|
28/10/21
|
3/02/22
|
5/05/22
|
28/07/22
|
27/10/22
|
2/02/23
|
4/05/23
|
27/07/23
|
2/11/23
|
1/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
78.370
|
75.386
|
52.555
|
44.837
|
43.541
|
38.701
|
34.153
|
31.264
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,303
x
|
2,801
x
|
0,9555
x
|
0,5319
x
|
0,6353
x
|
0,6027
x
|
0,541
x
|
0,5047
x
|
Free Cash Flow
1 |
19.208
|
20.828
|
40.345
|
45.814
|
36.460
|
27.166
|
25.985
|
24.867
|
ROE (netto-inkomsten/eigen vermogen)
|
8,55%
|
2,84%
|
11,8%
|
23,3%
|
15%
|
13,4%
|
12,9%
|
12,6%
|
ROA (netto-inkomsten/totale activa)
|
4,1%
|
1,24%
|
4,92%
|
9,41%
|
6,7%
|
5,89%
|
5,96%
|
5,99%
|
Totale activa
1 |
386.658
|
-1.752.769
|
408.557
|
449.621
|
288.955
|
433.609
|
432.919
|
418.487
|
Nettoactief per aandeel
2 |
23,00
|
19,90
|
22,40
|
27,20
|
28,60
|
30,30
|
33,00
|
36,90
|
Cashflow per aandeel
2 |
5,200
|
4,370
|
5,780
|
9,230
|
7,970
|
8,330
|
8,370
|
9,430
|
Capex
1 |
22.971
|
16.585
|
19.000
|
22.600
|
22.993
|
23.378
|
23.697
|
24.019
|
Capex/omzet
|
6,66%
|
9,19%
|
7,27%
|
5,93%
|
7,26%
|
7,18%
|
7,81%
|
7,74%
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Laatste slotkoers
36,17
USD Gemiddelde koersdoel
39,28
USD Spread / Gemiddelde doel +8,63% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,79% | 1.942 mld. | | +17,98% | 465 mld. | | +46,12% | 259 mld. | | +11,84% | 108 mld. | | -5,74% | 80,36 mld. | | -0,57% | 52,04 mld. | | -.--% | 50,84 mld. | | +26,90% | 50,66 mld. | | +32,79% | 39,95 mld. |
Geïntegreerde olie & gas
|