Beurs gesloten -
Nyse
22:00:02 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,22
USD
|
-10,31%
|
|
-12,12%
|
-17,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.210
|
1.421
|
1.809
|
3.292
|
5.137
|
4.278
|
-
|
-
|
Bedrijfswaarde
1 |
11.681
|
8.074
|
8.003
|
9.956
|
11.788
|
10.587
|
9.838
|
9.082
|
K/w-verhouding
|
-3,36
x
|
-2,51
x
|
-2,97
x
|
-5,12
x
|
-5,12
x
|
-42,8
x
|
12,4
x
|
19,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,66%
|
Marktkapitalisatie/omzet
|
1,36
x
|
0,45
x
|
0,71
x
|
1,28
x
|
1,81
x
|
1,2
x
|
1,06
x
|
1,03
x
|
Bedrijfswaarde/omzet
|
3,78
x
|
2,56
x
|
3,13
x
|
3,87
x
|
4,16
x
|
2,96
x
|
2,44
x
|
2,19
x
|
Bedrijfswaarde/EBITDA
|
11,9
x
|
6,72
x
|
8,04
x
|
12,2
x
|
16
x
|
9,33
x
|
6,21
x
|
5,66
x
|
Bedrijfswaarde/FCF
|
-249
x
|
60,7
x
|
21,8
x
|
-37
x
|
-44,8
x
|
45,1
x
|
10,8
x
|
11,2
x
|
FCF Yield
|
-0,4%
|
1,65%
|
4,59%
|
-2,7%
|
-2,23%
|
2,22%
|
9,3%
|
8,94%
|
Price to Book
|
0,35
x
|
0,12
x
|
0,16
x
|
0,31
x
|
0,47
x
|
0,4
x
|
0,39
x
|
0,39
x
|
Aantal aandelen (in duizenden)
|
611.862
|
615.110
|
655.505
|
721.888
|
809.031
|
819.580
|
-
|
-
|
Referentieprijs
2 |
6,880
|
2,310
|
2,760
|
4,560
|
6,350
|
5,220
|
5,220
|
5,220
|
Datum van publicatie
|
17/02/20
|
22/02/21
|
22/02/22
|
21/02/23
|
19/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.088
|
3.152
|
2.556
|
2.575
|
2.832
|
3.575
|
4.029
|
4.156
|
EBITDA
1 |
979
|
1.201
|
995
|
816
|
738
|
1.135
|
1.584
|
1.605
|
Bedrijfsresultaat (EBIT)
1 |
-63
|
205
|
253
|
81
|
-6
|
395
|
862,6
|
871
|
Operationele Marge
|
-2,04%
|
6,5%
|
9,9%
|
3,15%
|
-0,21%
|
11,05%
|
21,41%
|
20,96%
|
Resultaat voor belastingen (EBT)
1 |
-1.198
|
-541
|
-470
|
-562
|
-941
|
-13,8
|
384,5
|
280,7
|
Nettowinst (verlies)
1 |
-1.255
|
-567
|
-592
|
-621
|
-954
|
-61,65
|
334,4
|
216,3
|
Nettomarge
|
-40,64%
|
-17,99%
|
-23,16%
|
-24,12%
|
-33,69%
|
-1,72%
|
8,3%
|
5,21%
|
WPA
2 |
-2,050
|
-0,9200
|
-0,9300
|
-0,8900
|
-1,240
|
-0,1220
|
0,4212
|
0,2667
|
Free Cash Flow
1 |
-47
|
133
|
367
|
-269
|
-263
|
234,7
|
914,8
|
812,3
|
FCF-marge
|
-1,52%
|
4,22%
|
14,36%
|
-10,45%
|
-9,29%
|
6,56%
|
22,7%
|
19,54%
|
Kasstroomconversie (ebitda)
|
-
|
11,07%
|
36,88%
|
-
|
-
|
20,68%
|
57,76%
|
50,6%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
273,56%
|
375,5%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,4000
|
Datum van publicatie
|
17/02/20
|
22/02/21
|
22/02/22
|
21/02/23
|
19/02/24
|
-
|
-
|
-
|
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 |
626
|
621
|
586
|
692
|
691
|
606
|
649
|
729
|
713
|
741
|
763
|
860,7
|
932,3
|
1.016
|
976,5
|
EBITDA
1 |
245
|
250
|
163
|
245
|
268
|
140
|
217
|
237
|
162
|
122
|
199
|
237,1
|
313,8
|
382,2
|
379,1
|
Bedrijfsresultaat (EBIT)
1 |
60
|
66
|
-20
|
61
|
86
|
-46
|
35
|
51
|
-30
|
-62
|
14
|
109,6
|
188
|
204,6
|
193,4
|
Operationele Marge
|
9,58%
|
10,63%
|
-3,41%
|
8,82%
|
12,45%
|
-7,59%
|
5,39%
|
7%
|
-4,21%
|
-8,37%
|
1,83%
|
12,73%
|
20,16%
|
20,15%
|
19,81%
|
Resultaat voor belastingen (EBT)
1 |
-103
|
-149
|
-149
|
-65
|
-33
|
-315
|
-414
|
-181
|
-263
|
-83
|
-93
|
-18,53
|
60,48
|
68,91
|
82,67
|
Nettowinst (verlies)
1 |
-130
|
-260
|
-175
|
-68
|
-28
|
-350
|
-465
|
-165
|
-220
|
-104
|
98
|
-23,77
|
31,82
|
58,12
|
48,99
|
Nettomarge
|
-20,77%
|
-41,87%
|
-29,86%
|
-9,83%
|
-4,05%
|
-57,76%
|
-71,65%
|
-22,63%
|
-30,86%
|
-14,04%
|
12,84%
|
-2,76%
|
3,41%
|
5,72%
|
5,02%
|
WPA
2 |
-0,2000
|
-0,4000
|
-0,2600
|
-0,1000
|
-0,0400
|
-0,4800
|
-0,6400
|
-0,2200
|
-0,2800
|
-0,1300
|
0,1100
|
-0,0389
|
0,0608
|
0,0869
|
0,0799
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/11/21
|
22/02/22
|
2/05/22
|
1/08/22
|
2/11/22
|
21/02/23
|
1/05/23
|
31/07/23
|
30/10/23
|
19/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.471
|
6.653
|
6.194
|
6.664
|
6.651
|
6.309
|
5.560
|
4.804
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,631
x
|
5,54
x
|
6,225
x
|
8,167
x
|
9,012
x
|
5,559
x
|
3,51
x
|
2,992
x
|
Free Cash Flow
1 |
-47
|
133
|
367
|
-269
|
-263
|
235
|
915
|
812
|
ROE (netto-inkomsten/eigen vermogen)
|
-7,1%
|
-4%
|
-5,23%
|
-5,65%
|
-10,8%
|
-0,71%
|
2,39%
|
3%
|
ROA (netto-inkomsten/totale activa)
|
-3,56%
|
-2,03%
|
-2,79%
|
-3,02%
|
-5,55%
|
-0,48%
|
1,44%
|
1,6%
|
Totale activa
1 |
35.209
|
27.930
|
21.241
|
20.559
|
17.191
|
12.898
|
23.304
|
13.521
|
Nettoactief per aandeel
2 |
19,40
|
18,60
|
17,10
|
14,90
|
13,60
|
13,00
|
13,40
|
13,40
|
Cashflow per aandeel
2 |
0,5600
|
0,6500
|
0,9000
|
0,6400
|
0,2100
|
0,7400
|
1,360
|
-
|
Capex
1 |
387
|
265
|
208
|
717
|
427
|
231
|
218
|
241
|
Capex/omzet
|
12,53%
|
8,41%
|
8,14%
|
27,84%
|
15,08%
|
6,46%
|
5,42%
|
5,8%
|
Datum van publicatie
|
17/02/20
|
22/02/21
|
22/02/22
|
21/02/23
|
19/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5,22
USD Gemiddelde koersdoel
7,394
USD Spread / Gemiddelde doel +41,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,80% | 4,28 mld. | | +2,12% | 16,82 mld. | | +5,51% | 9,27 mld. | | -7,85% | 6,34 mld. | | -16,75% | 5,84 mld. | | -5,12% | 4,71 mld. | | +0,19% | 4,36 mld. | | +8,59% | 3,88 mld. | | +9,28% | 3,87 mld. | | -19,90% | 3,63 mld. |
Olie- en gasboringen - Andere
|