Beurs gesloten -
Nyse
22:00:02 16-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
51,8
USD
|
-0,63%
|
|
+0,94%
|
+22,55%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.480
|
12.303
|
19.440
|
26.218
|
29.128
|
36.830
|
-
|
-
|
Bedrijfswaarde
1 |
16.288
|
19.734
|
26.081
|
32.073
|
34.918
|
33.073
|
33.217
|
32.432
|
K/w-verhouding
|
36,9
x
|
-14,3
x
|
6,86
x
|
6,71
x
|
12,1
x
|
20,8
x
|
24,5
x
|
22,4
x
|
Dividendrendement
|
0,89%
|
0,87%
|
0,55%
|
1,95%
|
1,79%
|
0,73%
|
1,02%
|
1,07%
|
Marktkapitalisatie/omzet
|
1,05
x
|
1,37
x
|
1,44
x
|
1,41
x
|
1,94
x
|
2,23
x
|
3,4
x
|
3,43
x
|
Bedrijfswaarde/omzet
|
1,36
x
|
2,21
x
|
1,93
x
|
1,72
x
|
2,33
x
|
2
x
|
3,07
x
|
3,02
x
|
Bedrijfswaarde/EBITDA
|
3,83
x
|
7,68
x
|
3,97
x
|
3,35
x
|
5,48
x
|
4,62
x
|
7,08
x
|
6,96
x
|
Bedrijfswaarde/FCF
|
1.018
x
|
-9,56
x
|
1.043
x
|
12,7
x
|
-20,6
x
|
-642
x
|
32,1
x
|
20,7
x
|
FCF Yield
|
0,1%
|
-10,5%
|
0,1%
|
7,85%
|
-4,86%
|
-0,16%
|
3,12%
|
4,83%
|
Price to Book
|
0,55
x
|
0,61
x
|
0,85
x
|
1,03
x
|
1,07
x
|
1,35
x
|
1,32
x
|
1,24
x
|
Aantal aandelen (in duizenden)
|
554.120
|
531.102
|
533.239
|
512.248
|
520.061
|
519.090
|
-
|
-
|
Referentieprijs
2 |
22,52
|
23,10
|
36,43
|
51,17
|
56,01
|
70,95
|
70,95
|
70,95
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
23/02/22
|
21/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.934
|
8.948
|
13.481
|
18.628
|
15.011
|
16.501
|
10.832
|
10.751
|
EBITDA
1 |
4.253
|
2.570
|
6.573
|
9.568
|
6.367
|
7.152
|
4.690
|
4.660
|
Bedrijfsresultaat (EBIT)
1 |
979
|
-910
|
4.742
|
6.715
|
4.106
|
4.780
|
3.450
|
3.616
|
Operationele Marge
|
8,2%
|
-10,17%
|
35,18%
|
36,05%
|
27,35%
|
28,97%
|
31,85%
|
33,64%
|
Resultaat voor belastingen (EBT)
1 |
661
|
-1.136
|
4.532
|
6.565
|
3.944
|
4.123
|
3.081
|
3.200
|
Nettowinst (verlies)
1 |
339
|
-864
|
2.868
|
4.089
|
2.435
|
1.793
|
1.504
|
1.647
|
Nettomarge
|
2,84%
|
-9,66%
|
21,27%
|
21,95%
|
16,22%
|
10,87%
|
13,89%
|
15,32%
|
WPA
2 |
0,6100
|
-1,620
|
5,310
|
7,630
|
4,640
|
3,408
|
2,901
|
3,169
|
Free Cash Flow
1 |
16
|
-2.065
|
25
|
2.518
|
-1.698
|
-51,5
|
1.035
|
1.567
|
FCF-marge
|
0,13%
|
-23,08%
|
0,19%
|
13,52%
|
-11,31%
|
-0,31%
|
9,56%
|
14,58%
|
Kasstroomconversie (ebitda)
|
0,38%
|
-
|
0,38%
|
26,32%
|
-
|
-
|
22,08%
|
33,63%
|
Kasstroomconversie (nettowinst)
|
4,72%
|
-
|
0,87%
|
61,58%
|
-
|
-
|
68,82%
|
95,14%
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2000
|
1,000
|
1,000
|
0,5157
|
0,7217
|
0,7620
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
23/02/22
|
21/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
4.406
|
5.032
|
5.787
|
4.669
|
3.140
|
3.785
|
3.519
|
3.599
|
4.108
|
3.988
|
3.975
|
4.723
|
4.686
|
2.668
|
2.648
|
EBITDA
1 |
2.521
|
3.044
|
3.290
|
1.901
|
1.333
|
1.972
|
1.479
|
1.213
|
1.703
|
1.693
|
1.624
|
1.934
|
2.128
|
1.141
|
1.117
|
Bedrijfsresultaat (EBIT)
1 |
2.261
|
2.499
|
2.709
|
1.408
|
617
|
1.855
|
1.055
|
561
|
748
|
993
|
1.037
|
1.376
|
1.544
|
743,5
|
787,5
|
Operationele Marge
|
51,32%
|
49,66%
|
46,81%
|
30,16%
|
19,65%
|
49,01%
|
29,98%
|
15,59%
|
18,21%
|
24,9%
|
26,09%
|
29,13%
|
32,94%
|
27,87%
|
29,74%
|
Resultaat voor belastingen (EBT)
1 |
2.208
|
2.450
|
2.663
|
-76
|
594
|
1.856
|
805
|
589
|
694
|
741
|
817,3
|
1.046
|
1.357
|
725,5
|
740
|
Nettowinst (verlies)
1 |
1.487
|
1.571
|
1.675
|
-195
|
247
|
1.140
|
510
|
276
|
483
|
343
|
421,9
|
507,6
|
711,5
|
336,1
|
323,6
|
Nettomarge
|
33,75%
|
31,22%
|
28,94%
|
-4,18%
|
7,87%
|
30,12%
|
14,49%
|
7,67%
|
11,76%
|
8,6%
|
10,61%
|
10,75%
|
15,18%
|
12,6%
|
12,22%
|
WPA
2 |
2,740
|
2,870
|
3,070
|
-0,3700
|
0,4700
|
2,180
|
0,9700
|
0,5200
|
0,9200
|
0,6500
|
0,7497
|
1,040
|
1,208
|
0,7079
|
0,6595
|
Dividend per aandeel
2 |
0,1000
|
0,1250
|
0,1250
|
0,1250
|
0,6250
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
-
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
Datum van publicatie
|
23/02/22
|
27/04/22
|
27/07/22
|
27/10/22
|
21/02/23
|
26/04/23
|
27/07/23
|
24/10/23
|
22/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.808
|
7.431
|
6.641
|
5.855
|
5.790
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
3.756
|
3.613
|
4.397
|
Hefboom (schuld/ebitda)
|
0,8954
x
|
2,891
x
|
1,01
x
|
0,6119
x
|
0,9094
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
16
|
-2.065
|
25
|
2.518
|
-1.698
|
-51,5
|
1.035
|
1.567
|
ROE (netto-inkomsten/eigen vermogen)
|
6,88%
|
2,71%
|
14,2%
|
16,9%
|
9,28%
|
6,97%
|
5,29%
|
5,75%
|
ROA (netto-inkomsten/totale activa)
|
3,87%
|
1,39%
|
6,9%
|
8,2%
|
4,99%
|
2,9%
|
2,73%
|
2,9%
|
Totale activa
1 |
8.749
|
-62.087
|
41.583
|
49.863
|
48.827
|
61.824
|
55.061
|
56.793
|
Nettoactief per aandeel
2 |
40,70
|
37,70
|
43,10
|
49,60
|
52,20
|
52,60
|
53,50
|
57,40
|
Cashflow per aandeel
2 |
6,160
|
2,920
|
8,770
|
14,90
|
7,770
|
7,560
|
6,930
|
7,790
|
Capex
1 |
3.468
|
3.628
|
4.713
|
5.465
|
5.782
|
3.803
|
1.835
|
2.928
|
Capex/omzet
|
29,06%
|
40,55%
|
34,96%
|
29,34%
|
38,52%
|
23,05%
|
16,94%
|
27,23%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
23/02/22
|
21/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
70,95
CAD Gemiddelde koersdoel
71,16
CAD Spread / Gemiddelde doel +0,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,64% | 149 mld. | | -3,30% | 120 mld. | | +4,43% | 75,12 mld. | | +10,42% | 48,48 mld. | | +2,78% | 48,46 mld. | | +33,41% | 40,34 mld. | | +83,41% | 28,38 mld. | | +54,47% | 18,6 mld. | | +12,61% | 11,07 mld. |
Geïntegreerde mijnbouw
|