Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
58,66
USD
|
+0,91%
|
|
+3,77%
|
+17,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
806
|
371,5
|
368,3
|
1.045
|
1.703
|
2.010
|
-
|
-
|
Bedrijfswaarde
1 |
1.735
|
890,9
|
957,6
|
1.397
|
1.477
|
1.372
|
835
|
403
|
K/w-verhouding
|
19,5
x
|
4,28
x
|
-1,52
x
|
4,61
x
|
3,36
x
|
4,28
x
|
4,54
x
|
5,22
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
3,5%
|
2,45%
|
2,15%
|
2,27%
|
Marktkapitalisatie/omzet
|
1,49
x
|
0,63
x
|
1,62
x
|
1,84
x
|
1,91
x
|
2,48
x
|
2,51
x
|
2,77
x
|
Bedrijfswaarde/omzet
|
3,21
x
|
1,51
x
|
4,21
x
|
2,46
x
|
1,66
x
|
1,69
x
|
1,04
x
|
0,56
x
|
Bedrijfswaarde/EBITDA
|
6,83
x
|
2,65
x
|
318
x
|
4,01
x
|
2,37
x
|
2,44
x
|
1,68
x
|
0,82
x
|
Bedrijfswaarde/FCF
|
13,8
x
|
2,11
x
|
-7,32
x
|
5,71
x
|
2,31
x
|
2,55
x
|
1,78
x
|
0,92
x
|
FCF Yield
|
7,26%
|
47,4%
|
-13,7%
|
17,5%
|
43,3%
|
39,2%
|
56,2%
|
108%
|
Price to Book
|
0,81
x
|
0,34
x
|
0,44
x
|
0,98
x
|
-
|
1,04
x
|
0,87
x
|
0,74
x
|
Aantal aandelen (in duizenden)
|
33.624
|
33.738
|
33.789
|
33.908
|
34.080
|
34.258
|
-
|
-
|
Referentieprijs
2 |
23,97
|
11,01
|
10,90
|
30,81
|
49,97
|
58,66
|
58,66
|
58,66
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
540,4
|
589,2
|
227,2
|
567,5
|
890,1
|
810,3
|
800
|
725,3
|
EBITDA
1 |
253,9
|
335,6
|
3,016
|
348,1
|
623,6
|
562,1
|
495,5
|
489
|
Bedrijfsresultaat (EBIT)
1 |
122,7
|
141,6
|
-194,1
|
255,9
|
535,9
|
451,4
|
440,2
|
401,5
|
Operationele Marge
|
22,7%
|
24,03%
|
-85,41%
|
45,1%
|
60,21%
|
55,71%
|
55,03%
|
55,36%
|
Resultaat voor belastingen (EBT)
1 |
41,36
|
94,6
|
-244,3
|
229,6
|
523,2
|
467,4
|
432,1
|
384,9
|
Nettowinst (verlies)
1 |
41,36
|
87,32
|
-242,4
|
229,1
|
513,7
|
467,4
|
441,5
|
384,9
|
Nettomarge
|
7,65%
|
14,82%
|
-106,66%
|
40,37%
|
57,71%
|
57,69%
|
55,19%
|
53,07%
|
WPA
2 |
1,230
|
2,570
|
-7,160
|
6,680
|
14,86
|
13,70
|
12,91
|
11,23
|
Free Cash Flow
1 |
126
|
422,5
|
-130,9
|
244,5
|
639,4
|
538
|
469,5
|
436,5
|
FCF-marge
|
23,32%
|
71,7%
|
-57,6%
|
43,08%
|
71,84%
|
66,4%
|
58,69%
|
60,18%
|
Kasstroomconversie (ebitda)
|
49,64%
|
125,86%
|
-
|
70,23%
|
102,55%
|
95,7%
|
94,74%
|
89,26%
|
Kasstroomconversie (nettowinst)
|
304,73%
|
483,82%
|
-
|
106,72%
|
124,48%
|
115,1%
|
106,34%
|
113,4%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
1,750
|
1,440
|
1,264
|
1,333
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
37,56
|
64,34
|
72,4
|
115,4
|
144,4
|
235,3
|
270,5
|
252,6
|
172,6
|
194,5
|
224,9
|
187,3
|
162,2
|
235,9
|
215
|
EBITDA
1 |
-15,79
|
9,69
|
17,54
|
58,14
|
91,83
|
180,1
|
205,8
|
184,5
|
106,1
|
127,2
|
157,1
|
126,2
|
96,68
|
161,6
|
149,5
|
Bedrijfsresultaat (EBIT)
1 |
-41,49
|
-21,32
|
-7,776
|
34,08
|
75,37
|
154,3
|
181,9
|
159,6
|
81,58
|
112,9
|
138,4
|
102,4
|
73,12
|
137,8
|
132
|
Operationele Marge
|
-110,49%
|
-33,14%
|
-10,74%
|
29,53%
|
52,21%
|
65,56%
|
67,24%
|
63,18%
|
47,27%
|
58,06%
|
61,54%
|
54,66%
|
45,09%
|
58,41%
|
61,4%
|
Resultaat voor belastingen (EBT)
1 |
-52,73
|
-39,52
|
-14,76
|
27,73
|
69,32
|
147,3
|
171,6
|
159,4
|
78,84
|
113,3
|
143,4
|
101
|
78,25
|
155,9
|
137
|
Nettowinst (verlies)
1 |
-129,1
|
-39,81
|
-13,94
|
28,55
|
68,05
|
146,4
|
169,4
|
151,2
|
81,37
|
111,7
|
139,7
|
106,3
|
77,67
|
143,8
|
137
|
Nettomarge
|
-343,88%
|
-61,87%
|
-19,26%
|
24,74%
|
47,14%
|
62,22%
|
62,62%
|
59,88%
|
47,15%
|
57,44%
|
62,11%
|
56,75%
|
47,9%
|
60,95%
|
63,72%
|
WPA
2 |
-3,830
|
-1,170
|
-0,4100
|
0,8400
|
1,980
|
4,250
|
4,900
|
4,380
|
2,350
|
3,230
|
4,088
|
3,167
|
2,230
|
4,041
|
3,855
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
1,250
|
0,2500
|
0,2500
|
0,2500
|
0,7750
|
0,2750
|
0,2750
|
0,2750
|
-
|
Datum van publicatie
|
4/11/21
|
24/02/22
|
12/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
11/05/23
|
3/08/23
|
2/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
929
|
519
|
589
|
352
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
226
|
637
|
1.175
|
1.607
|
Hefboom (schuld/ebitda)
|
3,659
x
|
1,548
x
|
195,4
x
|
1,012
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
126
|
422
|
-131
|
244
|
639
|
538
|
470
|
437
|
ROE (netto-inkomsten/eigen vermogen)
|
4,27%
|
8,44%
|
-14,5%
|
24%
|
39,6%
|
27,7%
|
21,5%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
1,88%
|
4,29%
|
-14%
|
13,5%
|
28,1%
|
22,4%
|
17,8%
|
16%
|
Totale activa
1 |
2.200
|
2.035
|
1.729
|
1.701
|
1.829
|
2.087
|
2.480
|
2.406
|
Nettoactief per aandeel
2 |
29,40
|
32,00
|
24,70
|
31,50
|
-
|
56,20
|
67,00
|
79,80
|
Cashflow per aandeel
2 |
3,490
|
10,30
|
-3,230
|
5,640
|
18,10
|
16,40
|
14,60
|
-
|
Capex
1 |
11,6
|
16
|
21,4
|
15,4
|
10,2
|
27,5
|
20,3
|
26
|
Capex/omzet
|
2,15%
|
2,72%
|
9,44%
|
2,72%
|
1,15%
|
3,39%
|
2,54%
|
3,58%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
58,66
USD Gemiddelde koersdoel
70,43
USD Spread / Gemiddelde doel +20,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,39% | 2,01 mld. | | +2,64% | 76,02 mld. | | +10,28% | 63,11 mld. | | +12,72% | 47,84 mld. | | +15,44% | 47,31 mld. | | +14,24% | 42,4 mld. | | +5,90% | 41,46 mld. | | -4,75% | 37,36 mld. | | -1,57% | 23,72 mld. | | +7,32% | 20,73 mld. |
Olie- en gastransportdiensten - Andere
|