Beurs gesloten -
London S.E.
17:35:14 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
66,15
EUR
|
-0,75%
|
|
-4,96%
|
+6,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
142.670
|
113.142
|
132.372
|
155.896
|
159.912
|
165.668
|
-
|
-
|
Bedrijfswaarde
1 |
173.794
|
159.176
|
175.577
|
174.890
|
176.132
|
185.891
|
184.108
|
182.502
|
K/w-verhouding
|
13,2
x
|
-14,9
x
|
8,57
x
|
8
x
|
7,84
x
|
7,38
x
|
7,49
x
|
7,63
x
|
Dividendrendement
|
5,34%
|
7,37%
|
5,98%
|
6,51%
|
4,76%
|
4,73%
|
5,08%
|
5,28%
|
Marktkapitalisatie/omzet
|
0,81
x
|
0,95
x
|
0,72
x
|
0,59
x
|
0,73
x
|
0,75
x
|
0,8
x
|
0,83
x
|
Bedrijfswaarde/omzet
|
0,99
x
|
1,33
x
|
0,95
x
|
0,66
x
|
0,8
x
|
0,85
x
|
0,89
x
|
0,91
x
|
Bedrijfswaarde/EBITDA
|
5,4
x
|
8,64
x
|
4,53
x
|
2,44
x
|
3,52
x
|
4,02
x
|
4,09
x
|
4,02
x
|
Bedrijfswaarde/FCF
|
13,5
x
|
39,4
x
|
9,72
x
|
5,52
x
|
7,67
x
|
12,2
x
|
11,9
x
|
12,1
x
|
FCF Yield
|
7,41%
|
2,54%
|
10,3%
|
18,1%
|
13%
|
8,19%
|
8,39%
|
8,27%
|
Price to Book
|
1,22
x
|
1,09
x
|
1,18
x
|
1,39
x
|
1,37
x
|
1,34
x
|
1,22
x
|
1,12
x
|
Aantal aandelen (in duizenden)
|
2.586.407
|
2.624.209
|
2.608.696
|
2.483.722
|
2.351.973
|
2.317.506
|
-
|
-
|
Referentieprijs
2 |
55,16
|
43,11
|
50,74
|
62,77
|
67,99
|
71,49
|
71,49
|
71,49
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
10/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
176.249
|
119.704
|
184.634
|
263.310
|
218.945
|
219.482
|
206.678
|
199.604
|
EBITDA
1 |
32.192
|
18.431
|
38.740
|
71.578
|
50.030
|
46.263
|
45.028
|
45.370
|
Bedrijfsresultaat (EBIT)
1 |
17.381
|
5.119
|
24.397
|
50.522
|
32.150
|
32.485
|
31.098
|
30.662
|
Operationele Marge
|
9,86%
|
4,28%
|
13,21%
|
19,19%
|
14,68%
|
14,8%
|
15,05%
|
15,36%
|
Resultaat voor belastingen (EBT)
1 |
17.310
|
-7.018
|
25.953
|
43.286
|
34.811
|
32.322
|
29.918
|
25.927
|
Nettowinst (verlies)
1 |
11.267
|
-7.242
|
16.032
|
20.526
|
21.384
|
22.041
|
21.134
|
19.949
|
Nettomarge
|
6,39%
|
-6,05%
|
8,68%
|
7,8%
|
9,77%
|
10,04%
|
10,23%
|
9,99%
|
WPA
2 |
4,170
|
-2,900
|
5,920
|
7,850
|
8,670
|
9,686
|
9,545
|
9,366
|
Free Cash Flow
1 |
12.875
|
4.039
|
18.067
|
31.677
|
22.957
|
15.226
|
15.438
|
15.098
|
FCF-marge
|
7,31%
|
3,37%
|
9,79%
|
12,03%
|
10,49%
|
6,94%
|
7,47%
|
7,56%
|
Kasstroomconversie (ebitda)
|
39,99%
|
21,91%
|
46,64%
|
44,26%
|
45,89%
|
32,91%
|
34,28%
|
33,28%
|
Kasstroomconversie (nettowinst)
|
114,27%
|
-
|
112,69%
|
154,33%
|
107,36%
|
69,08%
|
73,05%
|
75,68%
|
Dividend per aandeel
2 |
2,943
|
3,177
|
3,033
|
4,088
|
3,239
|
3,381
|
3,630
|
3,772
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
10/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
55.298
|
63.950
|
70.445
|
64.962
|
63.953
|
58.233
|
51.534
|
54.413
|
54.765
|
51.883
|
48.146
|
49.384
|
48.272
|
-
|
-
|
EBITDA
1 |
13.208
|
17.061
|
16.983
|
19.420
|
15.997
|
14.167
|
11.105
|
13.062
|
11.696
|
11.493
|
12.246
|
12.254
|
11.587
|
11.156
|
11.141
|
Bedrijfsresultaat (EBIT)
1 |
8.986
|
12.483
|
13.662
|
13.729
|
10.648
|
9.958
|
7.304
|
9.875
|
6.736
|
7.430
|
8.014
|
8.190
|
8.349
|
7.468
|
8.349
|
Operationele Marge
|
16,25%
|
19,52%
|
19,39%
|
21,13%
|
16,65%
|
17,1%
|
14,17%
|
18,15%
|
12,3%
|
14,32%
|
16,64%
|
16,58%
|
17,29%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
9.550
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
5.837
|
4.944
|
5.692
|
6.626
|
3.264
|
5.557
|
4.088
|
6.676
|
5.063
|
5.721
|
5.710
|
5.504
|
5.794
|
6.229
|
5.977
|
Nettomarge
|
10,56%
|
7,73%
|
8,08%
|
10,2%
|
5,1%
|
9,54%
|
7,93%
|
12,27%
|
9,24%
|
11,03%
|
11,86%
|
11,15%
|
12%
|
-
|
-
|
WPA
2 |
2,170
|
1,850
|
2,160
|
2,560
|
1,260
|
2,210
|
1,640
|
2,730
|
2,090
|
2,400
|
2,466
|
2,563
|
2,789
|
2,714
|
2,631
|
Dividend per aandeel
2 |
0,7582
|
0,7261
|
0,7012
|
0,6905
|
0,7939
|
0,8156
|
0,8133
|
0,7793
|
0,8500
|
0,8434
|
0,8562
|
0,8562
|
0,8724
|
0,8786
|
0,9103
|
Datum van publicatie
|
10/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
8/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
7/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
31.124
|
46.034
|
43.205
|
18.994
|
16.220
|
20.223
|
18.440
|
16.834
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9668
x
|
2,498
x
|
1,115
x
|
0,2654
x
|
0,3242
x
|
0,4371
x
|
0,4095
x
|
0,371
x
|
Free Cash Flow
1 |
12.875
|
4.039
|
18.067
|
31.677
|
22.957
|
15.226
|
15.438
|
15.098
|
ROE (netto-inkomsten/eigen vermogen)
|
9,7%
|
3,68%
|
16,8%
|
32,4%
|
20,3%
|
18%
|
16,3%
|
15,2%
|
ROA (netto-inkomsten/totale activa)
|
4,25%
|
1,5%
|
6,45%
|
12,1%
|
7,89%
|
6,9%
|
7,05%
|
6,37%
|
Totale activa
1 |
265.031
|
-481.228
|
248.376
|
169.359
|
271.044
|
319.434
|
299.810
|
313.300
|
Nettoactief per aandeel
2 |
45,20
|
39,40
|
42,90
|
45,00
|
49,60
|
53,30
|
58,60
|
63,70
|
Cashflow per aandeel
2 |
9,430
|
5,650
|
11,50
|
18,40
|
16,70
|
14,40
|
14,80
|
14,40
|
Capex
1 |
11.810
|
10.764
|
12.343
|
15.690
|
17.722
|
17.453
|
17.622
|
17.750
|
Capex/omzet
|
6,7%
|
8,99%
|
6,69%
|
5,96%
|
8,09%
|
7,95%
|
8,53%
|
8,89%
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
10/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
71,49
USD Gemiddelde koersdoel
78,63
USD Spread / Gemiddelde doel +9,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,09% | 1.933 mld. | | +16,02% | 457 mld. | | +36,43% | 249 mld. | | +11,16% | 229 mld. | | +7,12% | 105 mld. | | -7,47% | 80,36 mld. | | -.--% | 51,18 mld. | | +23,11% | 49,16 mld. | | +26,95% | 38,11 mld. |
Geïntegreerde olie & gas
|