Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
165,8
USD
|
-0,80%
|
|
+1,17%
|
+27,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.458
|
23.069
|
30.708
|
48.907
|
44.259
|
54.216
|
-
|
-
|
Bedrijfswaarde
1 |
45.547
|
34.433
|
40.456
|
55.680
|
50.359
|
59.288
|
58.946
|
58.732
|
K/w-verhouding
|
16
x
|
-16,2
x
|
33,1
x
|
4,37
x
|
5,22
x
|
9,92
x
|
11,6
x
|
13,6
x
|
Dividendrendement
|
3,84%
|
6,93%
|
5,22%
|
3,09%
|
3,14%
|
2,58%
|
2,66%
|
2,72%
|
Marktkapitalisatie/omzet
|
0,36
x
|
0,36
x
|
0,27
x
|
0,28
x
|
0,31
x
|
0,41
x
|
0,42
x
|
0,48
x
|
Bedrijfswaarde/omzet
|
0,42
x
|
0,53
x
|
0,35
x
|
0,32
x
|
0,35
x
|
0,44
x
|
0,46
x
|
0,52
x
|
Bedrijfswaarde/EBITDA
|
7,48
x
|
34,2
x
|
8,62
x
|
3,07
x
|
3,46
x
|
5,63
x
|
6,43
x
|
7,24
x
|
Bedrijfswaarde/FCF
|
15,3
x
|
-23,1
x
|
11,9
x
|
5,66
x
|
6,89
x
|
8,54
x
|
11
x
|
13,3
x
|
FCF Yield
|
6,55%
|
-4,32%
|
8,41%
|
17,7%
|
14,5%
|
11,7%
|
9,08%
|
7,5%
|
Price to Book
|
1,78
x
|
1,22
x
|
1,66
x
|
2
x
|
1,64
x
|
1,85
x
|
1,83
x
|
1,72
x
|
Aantal aandelen (in duizenden)
|
410.653
|
407.789
|
408.836
|
385.523
|
340.453
|
326.996
|
-
|
-
|
Referentieprijs
2 |
93,65
|
56,57
|
75,11
|
126,9
|
130,0
|
165,8
|
165,8
|
165,8
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
108.324
|
64.912
|
113.977
|
176.383
|
144.766
|
133.762
|
127.787
|
112.405
|
EBITDA
1 |
6.091
|
1.007
|
4.691
|
18.163
|
14.559
|
10.532
|
9.161
|
8.109
|
Bedrijfsresultaat (EBIT)
1 |
3.836
|
-1.344
|
2.333
|
15.690
|
11.858
|
7.403
|
6.435
|
5.459
|
Operationele Marge
|
3,54%
|
-2,07%
|
2,05%
|
8,9%
|
8,19%
|
5,53%
|
5,04%
|
4,86%
|
Resultaat voor belastingen (EBT)
1 |
3.486
|
-2.010
|
1.543
|
15.307
|
11.768
|
7.412
|
6.033
|
5.963
|
Nettowinst (verlies)
1 |
2.422
|
-1.421
|
930
|
11.528
|
8.835
|
5.382
|
4.325
|
3.229
|
Nettomarge
|
2,24%
|
-2,19%
|
0,82%
|
6,54%
|
6,1%
|
4,02%
|
3,38%
|
2,87%
|
WPA
2 |
5,840
|
-3,500
|
2,270
|
29,04
|
24,92
|
16,71
|
14,32
|
12,20
|
Free Cash Flow
1 |
2.982
|
-1.488
|
3.401
|
9.837
|
7.313
|
6.944
|
5.354
|
4.408
|
FCF-marge
|
2,75%
|
-2,29%
|
2,98%
|
5,58%
|
5,05%
|
5,19%
|
4,19%
|
3,92%
|
Kasstroomconversie (ebitda)
|
48,96%
|
-
|
72,5%
|
54,16%
|
50,23%
|
65,93%
|
58,44%
|
54,36%
|
Kasstroomconversie (nettowinst)
|
123,12%
|
-
|
365,7%
|
85,33%
|
82,77%
|
129,02%
|
123,79%
|
136,51%
|
Dividend per aandeel
2 |
3,600
|
3,920
|
3,920
|
3,920
|
4,080
|
4,272
|
4,415
|
4,507
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
35.903
|
38.542
|
51.641
|
44.454
|
41.746
|
36.439
|
34.509
|
38.404
|
35.414
|
31.759
|
31.697
|
33.222
|
31.734
|
30.471
|
32.269
|
EBITDA
1 |
2.183
|
1.990
|
6.821
|
4.017
|
4.928
|
4.703
|
3.428
|
3.764
|
2.243
|
2.362
|
3.130
|
2.990
|
2.213
|
2.201
|
2.791
|
Bedrijfsresultaat (EBIT)
1 |
1.597
|
1.384
|
6.219
|
3.792
|
4.295
|
4.043
|
2.759
|
3.503
|
1.553
|
1.679
|
1.748
|
2.091
|
1.560
|
1.445
|
2.054
|
Operationele Marge
|
4,45%
|
3,59%
|
12,04%
|
8,53%
|
10,29%
|
11,1%
|
8%
|
9,12%
|
4,39%
|
5,29%
|
5,52%
|
6,29%
|
4,92%
|
4,74%
|
6,37%
|
Resultaat voor belastingen (EBT)
1 |
1.279
|
1.219
|
6.110
|
3.728
|
4.250
|
4.026
|
2.717
|
3.476
|
1.549
|
1.683
|
2.120
|
2.421
|
1.507
|
1.371
|
2.074
|
Nettowinst (verlies)
1 |
1.009
|
905
|
4.693
|
2.817
|
3.113
|
3.067
|
1.944
|
2.622
|
1.202
|
1.245
|
1.560
|
1.756
|
1.059
|
949
|
1.481
|
Nettomarge
|
2,81%
|
2,35%
|
9,09%
|
6,34%
|
7,46%
|
8,42%
|
5,63%
|
6,83%
|
3,39%
|
3,92%
|
4,92%
|
5,29%
|
3,34%
|
3,11%
|
4,59%
|
WPA
2 |
2,460
|
2,210
|
11,57
|
7,190
|
8,150
|
8,290
|
5,400
|
7,490
|
3,550
|
3,750
|
4,850
|
5,630
|
3,460
|
2,580
|
4,535
|
Dividend per aandeel
2 |
0,9800
|
0,9800
|
0,9800
|
0,9800
|
0,9800
|
1,020
|
1,020
|
1,020
|
1,020
|
-
|
1,070
|
1,070
|
1,070
|
1,114
|
1,121
|
Datum van publicatie
|
27/01/22
|
26/04/22
|
28/07/22
|
25/10/22
|
26/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.089
|
11.364
|
9.748
|
6.773
|
6.100
|
5.072
|
4.730
|
4.516
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,164
x
|
11,29
x
|
2,078
x
|
0,3729
x
|
0,419
x
|
0,4816
x
|
0,5164
x
|
0,557
x
|
Free Cash Flow
1 |
2.982
|
-1.488
|
3.401
|
9.837
|
7.313
|
6.944
|
5.354
|
4.408
|
ROE (netto-inkomsten/eigen vermogen)
|
10,9%
|
-6,23%
|
5%
|
54,9%
|
35,4%
|
16,7%
|
15,8%
|
13,6%
|
ROA (netto-inkomsten/totale activa)
|
4,54%
|
-2,39%
|
1,7%
|
19,4%
|
14,2%
|
8,72%
|
7,19%
|
-
|
Totale activa
1 |
53.353
|
59.333
|
54.835
|
59.435
|
62.019
|
61.716
|
60.129
|
-
|
Nettoactief per aandeel
2 |
52,70
|
46,20
|
45,30
|
63,30
|
79,20
|
89,70
|
90,40
|
96,20
|
Cashflow per aandeel
2 |
12,60
|
3,180
|
8,930
|
35,90
|
26,10
|
28,70
|
26,10
|
24,20
|
Capex
1 |
2.774
|
2.436
|
2.458
|
2.737
|
1.916
|
2.004
|
2.058
|
1.888
|
Capex/omzet
|
2,56%
|
3,75%
|
2,16%
|
1,55%
|
1,32%
|
1,5%
|
1,61%
|
1,68%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
165,8
USD Gemiddelde koersdoel
181,7
USD Spread / Gemiddelde doel +9,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +27,54% | 54,22 mld. | | +12,39% | 221 mld. | | +12,58% | 107 mld. | | +17,36% | 103 mld. | | +33,72% | 71,49 mld. | | +13,72% | 64,2 mld. | | +27,93% | 37,8 mld. | | +32,11% | 28,33 mld. | | -11,77% | 20,79 mld. | | +9,44% | 19,12 mld. |
Olie- en gasraffinage en marketing - NEC
|