Beurs gesloten -
Nasdaq
22:00:00 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,1
USD
|
-2,70%
|
|
+1,39%
|
+13,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.116
|
848,3
|
2.315
|
1.975
|
1.783
|
2.743
|
-
|
-
|
Bedrijfswaarde
1 |
2.580
|
2.225
|
3.386
|
2.976
|
2.760
|
3.577
|
3.406
|
3.154
|
K/w-verhouding
|
-69,5
x
|
88,3
x
|
3,38
x
|
3,48
x
|
12,1
x
|
6,17
x
|
6,39
x
|
5,72
x
|
Dividendrendement
|
0,85%
|
-
|
18,7%
|
26,5%
|
6,68%
|
11,2%
|
12,9%
|
12%
|
Marktkapitalisatie/omzet
|
1,87
x
|
1,72
x
|
1,93
x
|
1,72
x
|
2,56
x
|
2,58
x
|
2,37
x
|
2,27
x
|
Bedrijfswaarde/omzet
|
4,31
x
|
4,51
x
|
2,82
x
|
2,59
x
|
3,97
x
|
3,37
x
|
2,95
x
|
2,61
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
9,71
x
|
3,76
x
|
3,68
x
|
7,28
x
|
5,48
x
|
4,51
x
|
3,92
x
|
Bedrijfswaarde/FCF
|
-13,5
x
|
22,6
x
|
5,32
x
|
3,97
x
|
4,83
x
|
5,51
x
|
6,9
x
|
6,32
x
|
FCF Yield
|
-7,41%
|
4,43%
|
18,8%
|
25,2%
|
20,7%
|
18,1%
|
14,5%
|
15,8%
|
Price to Book
|
0,73
x
|
0,55
x
|
1,06
x
|
0,98
x
|
1,08
x
|
1,11
x
|
1,11
x
|
1,04
x
|
Aantal aandelen (in duizenden)
|
94.535
|
96.068
|
102.130
|
102.688
|
83.862
|
113.811
|
-
|
-
|
Referentieprijs
2 |
11,81
|
8,830
|
22,67
|
19,23
|
21,26
|
24,10
|
24,10
|
24,10
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
598,4
|
493,2
|
1.201
|
1.151
|
695,4
|
1.063
|
1.156
|
1.209
|
EBITDA
1 |
237,2
|
229,1
|
900,2
|
808,6
|
379,2
|
652,2
|
755,6
|
805
|
Bedrijfsresultaat (EBIT)
1 |
113
|
86,78
|
747,6
|
651,9
|
240,8
|
504,5
|
581
|
539,1
|
Operationele Marge
|
18,88%
|
17,6%
|
62,23%
|
56,65%
|
34,62%
|
47,47%
|
50,24%
|
44,6%
|
Resultaat voor belastingen (EBT)
1 |
-16,09
|
9,812
|
680,5
|
566,2
|
173,7
|
405,5
|
414,3
|
478,5
|
Nettowinst (verlies)
1 |
-16,2
|
9,66
|
680,5
|
566
|
173,6
|
417,4
|
442,6
|
496,9
|
Nettomarge
|
-2,71%
|
1,96%
|
56,65%
|
49,19%
|
24,96%
|
39,27%
|
38,27%
|
41,1%
|
WPA
2 |
-0,1700
|
0,1000
|
6,710
|
5,520
|
1,760
|
3,907
|
3,769
|
4,216
|
Free Cash Flow
1 |
-191,3
|
98,49
|
636,9
|
749
|
571,3
|
648,8
|
494
|
499
|
FCF-marge
|
-31,97%
|
19,97%
|
53,02%
|
65,1%
|
82,15%
|
61,05%
|
42,72%
|
41,28%
|
Kasstroomconversie (ebitda)
|
-
|
43%
|
70,75%
|
92,63%
|
150,65%
|
99,47%
|
65,38%
|
61,99%
|
Kasstroomconversie (nettowinst)
|
-
|
1.019,6%
|
93,59%
|
132,34%
|
329,17%
|
155,44%
|
111,6%
|
100,43%
|
Dividend per aandeel
2 |
0,1000
|
-
|
4,250
|
5,100
|
1,420
|
2,688
|
3,120
|
2,880
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
427,6
|
307,5
|
351
|
271,8
|
220,4
|
156,5
|
177,5
|
165,5
|
195,8
|
202,3
|
257,5
|
284,1
|
315,5
|
250,7
|
252,1
|
EBITDA
1 |
355,1
|
225,9
|
258,3
|
189,8
|
134,6
|
84,8
|
96,18
|
84,19
|
114
|
123
|
146,4
|
164,7
|
210,1
|
210,8
|
175,1
|
Bedrijfsresultaat (EBIT)
1 |
315,9
|
187,4
|
219,3
|
150,3
|
94,88
|
49,73
|
61,18
|
49,71
|
80,16
|
90,98
|
104,5
|
136,7
|
157,9
|
121,6
|
131,7
|
Operationele Marge
|
73,88%
|
60,95%
|
62,48%
|
55,29%
|
43,05%
|
31,77%
|
34,46%
|
30,04%
|
40,93%
|
44,97%
|
40,59%
|
48,11%
|
50,04%
|
48,5%
|
52,25%
|
Resultaat voor belastingen (EBT)
1 |
300,2
|
170,4
|
200,1
|
109,7
|
86
|
45,98
|
44,23
|
43,75
|
39,66
|
74,75
|
85,71
|
108
|
136,9
|
29,5
|
45,5
|
Nettowinst (verlies)
1 |
300,2
|
170,4
|
200,1
|
109,7
|
85,8
|
45,88
|
44,32
|
43,66
|
39,71
|
74,86
|
89,76
|
111,6
|
141,1
|
29,5
|
45,5
|
Nettomarge
|
70,19%
|
55,41%
|
57,03%
|
40,35%
|
38,93%
|
29,31%
|
24,96%
|
26,38%
|
20,28%
|
37%
|
34,86%
|
39,3%
|
44,71%
|
11,77%
|
18,05%
|
WPA
2 |
2,930
|
1,670
|
1,950
|
1,070
|
0,8400
|
0,4400
|
0,4300
|
0,4500
|
0,4500
|
0,8900
|
0,8181
|
0,9642
|
1,199
|
0,2600
|
0,4000
|
Dividend per aandeel
2 |
2,000
|
1,650
|
1,650
|
1,200
|
0,6000
|
0,3500
|
0,4000
|
0,2200
|
0,4500
|
-
|
0,6133
|
0,6200
|
0,8540
|
0,6650
|
0,8700
|
Datum van publicatie
|
16/02/22
|
24/05/22
|
4/08/22
|
16/11/22
|
16/02/23
|
16/05/23
|
3/08/23
|
13/11/23
|
13/02/24
|
22/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.464
|
1.377
|
1.070
|
1.001
|
977
|
835
|
663
|
411
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,171
x
|
6,011
x
|
1,189
x
|
1,238
x
|
2,577
x
|
1,28
x
|
0,878
x
|
0,5105
x
|
Free Cash Flow
1 |
-191
|
98,5
|
637
|
749
|
571
|
649
|
494
|
499
|
ROE (netto-inkomsten/eigen vermogen)
|
-1,06%
|
0,62%
|
37,5%
|
27,6%
|
9,43%
|
19,7%
|
16,6%
|
18,4%
|
ROA (netto-inkomsten/totale activa)
|
-0,52%
|
0,3%
|
19,6%
|
15,7%
|
5,37%
|
8,1%
|
4,3%
|
11,4%
|
Totale activa
1 |
3.131
|
3.215
|
3.473
|
3.594
|
3.231
|
5.153
|
10.294
|
4.359
|
Nettoactief per aandeel
2 |
16,10
|
16,10
|
21,40
|
19,60
|
19,80
|
21,70
|
21,80
|
23,20
|
Cashflow per aandeel
2 |
0,9400
|
1,770
|
7,560
|
7,510
|
3,400
|
5,330
|
6,000
|
6,260
|
Capex
1 |
280
|
72,1
|
130
|
20,9
|
15,3
|
84
|
81
|
87
|
Capex/omzet
|
46,76%
|
14,61%
|
10,83%
|
1,81%
|
2,2%
|
7,9%
|
7%
|
7,2%
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
24,1
USD Gemiddelde koersdoel
30,55
USD Spread / Gemiddelde doel +26,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,36% | 2,74 mld. | | +42,16% | 13,54 mld. | | +14,27% | 4,06 mld. | | +11,07% | 3,28 mld. | | +99,09% | 2,36 mld. | | +30,08% | 2,16 mld. | | +61,86% | 2,01 mld. | | +15,86% | 1,84 mld. | | +24,29% | 1,78 mld. | | -21,14% | 1,76 mld. |
Diepzeevracht
|