Geschatte realtime
Cboe BZX
20:39:40 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,92
USD
|
-2,17%
|
|
+0,93%
|
-1,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.309
|
900,7
|
2.581
|
3.912
|
2.605
|
2.667
|
-
|
-
|
Bedrijfswaarde
1 |
5.303
|
3.007
|
4.225
|
5.256
|
3.683
|
3.423
|
3.296
|
3.253
|
K/w-verhouding
|
101
x
|
-0,59
x
|
2,23
x
|
3,07
x
|
-11
x
|
12
x
|
12,2
x
|
5,95
x
|
Dividendrendement
|
13%
|
10,1%
|
-
|
1,17%
|
2,5%
|
2,85%
|
2,89%
|
2,88%
|
Marktkapitalisatie/omzet
|
1,96
x
|
0,8
x
|
1,24
x
|
1,13
x
|
1,29
x
|
1,24
x
|
1,32
x
|
1,21
x
|
Bedrijfswaarde/omzet
|
3,14
x
|
2,69
x
|
2,03
x
|
1,51
x
|
1,82
x
|
1,59
x
|
1,63
x
|
1,47
x
|
Bedrijfswaarde/EBITDA
|
5,95
x
|
7,46
x
|
2,01
x
|
1,9
x
|
7,19
x
|
2,51
x
|
2,73
x
|
2,6
x
|
Bedrijfswaarde/FCF
|
13,8
x
|
22,6
x
|
7,75
x
|
4,85
x
|
6,67
x
|
5,75
x
|
8,96
x
|
7,13
x
|
FCF Yield
|
7,26%
|
4,42%
|
12,9%
|
20,6%
|
15%
|
17,4%
|
11,2%
|
14%
|
Price to Book
|
1,35
x
|
0,97
x
|
1,25
x
|
1,15
x
|
0,85
x
|
0,87
x
|
0,83
x
|
-
|
Aantal aandelen (in duizenden)
|
155.884
|
158.577
|
162.300
|
163.200
|
163.114
|
160.100
|
-
|
-
|
Referentieprijs
2 |
21,23
|
5,680
|
15,90
|
23,97
|
15,97
|
16,66
|
16,66
|
16,66
|
Datum van publicatie
|
6/03/20
|
8/03/21
|
7/03/22
|
8/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.690
|
1.120
|
2.080
|
3.476
|
2.023
|
2.146
|
2.019
|
2.206
|
EBITDA
1 |
890,5
|
403
|
2.098
|
2.769
|
512,1
|
1.364
|
1.205
|
1.251
|
Bedrijfsresultaat (EBIT)
1 |
215,3
|
-177,5
|
1.527
|
2.192
|
-200,6
|
554,9
|
561,9
|
609,2
|
Operationele Marge
|
12,74%
|
-15,85%
|
73,4%
|
63,06%
|
-9,92%
|
25,85%
|
27,82%
|
27,62%
|
Resultaat voor belastingen (EBT)
1 |
141,1
|
-1.877
|
1.382
|
2.051
|
-278,3
|
433
|
390,7
|
487,3
|
Nettowinst (verlies)
1 |
32,8
|
-1.517
|
1.149
|
1.313
|
-237,6
|
226,9
|
288,8
|
389,8
|
Nettomarge
|
1,94%
|
-135,54%
|
55,23%
|
37,77%
|
-11,75%
|
10,57%
|
14,3%
|
17,67%
|
WPA
2 |
0,2100
|
-9,610
|
7,130
|
7,800
|
-1,450
|
1,390
|
1,361
|
2,800
|
Free Cash Flow
1 |
384,9
|
133
|
545,1
|
1.083
|
552,4
|
595,8
|
367,7
|
456,5
|
FCF-marge
|
22,78%
|
11,88%
|
26,21%
|
31,15%
|
27,31%
|
27,76%
|
18,21%
|
20,7%
|
Kasstroomconversie (ebitda)
|
43,22%
|
32,99%
|
25,98%
|
39,11%
|
107,88%
|
43,67%
|
30,51%
|
36,49%
|
Kasstroomconversie (nettowinst)
|
1.173,48%
|
-
|
47,45%
|
82,48%
|
-
|
262,58%
|
127,29%
|
117,11%
|
Dividend per aandeel
2 |
2,760
|
0,5750
|
-
|
0,2800
|
0,4000
|
0,4740
|
0,4809
|
0,4800
|
Datum van publicatie
|
6/03/20
|
8/03/21
|
7/03/22
|
8/03/23
|
6/03/24
|
-
|
-
|
-
|
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 |
765,9
|
810,2
|
858,8
|
964,7
|
842,7
|
552,7
|
471,4
|
475,5
|
523
|
508
|
574,9
|
581,3
|
611,4
|
-
|
-
|
EBITDA
1 |
557
|
429,3
|
691,9
|
607,4
|
1.083
|
557,6
|
313,4
|
259,9
|
-636,1
|
271,9
|
335
|
344
|
371
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
408,8
|
427,1
|
551,1
|
477,2
|
911,4
|
426,6
|
159,1
|
108,8
|
-895,1
|
93,49
|
70
|
173
|
198,9
|
-
|
-
|
Operationele Marge
|
53,37%
|
52,72%
|
64,17%
|
49,46%
|
108,15%
|
77,19%
|
33,74%
|
22,89%
|
-171,16%
|
18,4%
|
12,18%
|
29,76%
|
32,53%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
397,2
|
280,2
|
497,6
|
411,2
|
862
|
387,6
|
181,1
|
68,14
|
-915,1
|
55,38
|
150,9
|
153,8
|
179,7
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
380,3
|
127,9
|
57,31
|
-803,1
|
2,305
|
122,2
|
124,6
|
145,5
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
68,81%
|
27,14%
|
12,05%
|
-153,57%
|
0,45%
|
21,26%
|
21,43%
|
23,8%
|
-
|
-
|
WPA
2 |
2,120
|
1,690
|
2,140
|
1,650
|
2,360
|
2,266
|
0,7800
|
0,3500
|
-4,910
|
0,0100
|
0,6236
|
0,6385
|
0,9300
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,0600
|
0,0600
|
0,0800
|
0,0800
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
-
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
Datum van publicatie
|
7/03/22
|
11/05/22
|
11/08/22
|
9/11/22
|
8/03/23
|
3/05/23
|
2/08/23
|
1/11/23
|
6/03/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.993
|
2.106
|
1.645
|
1.345
|
1.079
|
756
|
629
|
586
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,238
x
|
5,226
x
|
0,7839
x
|
0,4855
x
|
2,106
x
|
0,5541
x
|
0,5216
x
|
0,468
x
|
Free Cash Flow
1 |
385
|
133
|
545
|
1.083
|
552
|
596
|
368
|
457
|
ROE (netto-inkomsten/eigen vermogen)
|
1,25%
|
-9,72%
|
76,8%
|
48%
|
21,1%
|
41%
|
16,7%
|
-
|
ROA (netto-inkomsten/totale activa)
|
0,54%
|
-3,29%
|
22,9%
|
20,4%
|
10,2%
|
20,4%
|
17%
|
-
|
Totale activa
1 |
6.074
|
46.080
|
5.007
|
6.448
|
-2.320
|
1.112
|
1.700
|
-
|
Nettoactief per aandeel
2 |
15,70
|
5,830
|
12,70
|
20,80
|
18,70
|
19,10
|
20,10
|
-
|
Cashflow per aandeel
2 |
5,280
|
3,170
|
5,580
|
9,710
|
6,980
|
7,950
|
6,940
|
7,200
|
Capex
1 |
523
|
367
|
375
|
552
|
590
|
617
|
636
|
684
|
Capex/omzet
|
30,96%
|
32,8%
|
18,02%
|
15,87%
|
29,18%
|
28,77%
|
31,49%
|
31,01%
|
Datum van publicatie
|
6/03/20
|
8/03/21
|
7/03/22
|
8/03/23
|
6/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
16,66
CAD Gemiddelde koersdoel
20,94
CAD Spread / Gemiddelde doel +25,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,55% | 1.926 mld. | | +17,71% | 467 mld. | | +48,84% | 246 mld. | | +14,56% | 233 mld. | | +11,49% | 171 mld. | | +11,98% | 107 mld. | | -2,92% | 81,86 mld. | | +29,49% | 51,58 mld. | | -.--% | 50,49 mld. |
Geïntegreerde olie & gas
|