Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
128
USD
|
+3,49%
|
|
+13,46%
|
+30,81%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.956
|
420,1
|
1.945
|
3.595
|
7.055
|
9.362
|
-
|
-
|
Bedrijfswaarde
1 |
3.502
|
420,1
|
3.260
|
4.731
|
7.875
|
9.735
|
9.160
|
8.568
|
K/w-verhouding
|
-
|
-
|
-4,31
x
|
141
x
|
17,3
x
|
17,5
x
|
14,8
x
|
12,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
0,34%
|
-
|
Marktkapitalisatie/omzet
|
0,38
x
|
0,11
x
|
0,53
x
|
0,83
x
|
1,37
x
|
1,63
x
|
1,51
x
|
1,48
x
|
Bedrijfswaarde/omzet
|
0,67
x
|
0,11
x
|
0,89
x
|
1,09
x
|
1,53
x
|
1,69
x
|
1,48
x
|
1,35
x
|
Bedrijfswaarde/EBITDA
|
6,18
x
|
0,92
x
|
5,71
x
|
5,79
x
|
6,64
x
|
6,8
x
|
5,89
x
|
5,51
x
|
Bedrijfswaarde/FCF
|
-3,66
x
|
-
|
13,8
x
|
21,8
x
|
12,6
x
|
18
x
|
14
x
|
12,2
x
|
FCF Yield
|
-27,3%
|
-
|
7,27%
|
4,59%
|
7,91%
|
5,54%
|
7,13%
|
8,18%
|
Price to Book
|
-
|
-
|
-
|
6,76
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
70.000
|
70.017
|
70.162
|
70.609
|
72.119
|
73.154
|
-
|
-
|
Referentieprijs
2 |
27,95
|
6,000
|
27,72
|
50,92
|
97,83
|
128,0
|
128,0
|
128,0
|
Datum van publicatie
|
16/03/20
|
17/02/21
|
16/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.215
|
3.685
|
3.645
|
4.331
|
5.135
|
5.758
|
6.198
|
6.341
|
EBITDA
1 |
567
|
459
|
571
|
817
|
1.186
|
1.431
|
1.554
|
1.554
|
Bedrijfsresultaat (EBIT)
1 |
71
|
-1.486
|
106
|
443
|
824
|
1.048
|
1.190
|
1.249
|
Operationele Marge
|
1,36%
|
-40,33%
|
2,91%
|
10,23%
|
16,05%
|
18,21%
|
19,21%
|
19,7%
|
Resultaat voor belastingen (EBT)
1 |
3.804
|
-
|
-343
|
138
|
506
|
805
|
920,5
|
1.005
|
Nettowinst (verlies)
1 |
3.635
|
-
|
-450
|
26
|
417
|
552,4
|
659,4
|
775
|
Nettomarge
|
69,7%
|
-
|
-12,35%
|
0,6%
|
8,12%
|
9,59%
|
10,64%
|
12,22%
|
WPA
2 |
-
|
-
|
-6,430
|
0,3600
|
5,660
|
7,298
|
8,646
|
10,05
|
Free Cash Flow
1 |
-956
|
-
|
237
|
217
|
623
|
539,5
|
653,4
|
700,5
|
FCF-marge
|
-18,33%
|
-
|
6,5%
|
5,01%
|
12,13%
|
9,37%
|
10,54%
|
11,05%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
41,51%
|
26,56%
|
52,53%
|
37,71%
|
42,05%
|
45,08%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
834,62%
|
149,4%
|
97,66%
|
99,09%
|
90,39%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,4312
|
-
|
Datum van publicatie
|
16/03/20
|
17/02/21
|
16/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
965
|
938
|
1.064
|
1.120
|
1.209
|
1.186
|
1.274
|
1.313
|
1.362
|
1.358
|
1.403
|
1.475
|
1.535
|
1.469
|
1.538
|
EBITDA
1 |
154
|
151
|
186
|
214
|
266
|
269
|
291
|
305
|
321
|
336
|
354,8
|
373
|
393,2
|
362,2
|
388
|
Bedrijfsresultaat (EBIT)
1 |
39
|
57
|
90
|
121
|
175
|
185
|
201
|
218
|
229
|
238
|
256,7
|
274,3
|
293,3
|
270,7
|
295,7
|
Operationele Marge
|
4,04%
|
6,08%
|
8,46%
|
10,8%
|
14,47%
|
15,6%
|
15,78%
|
16,6%
|
16,81%
|
17,53%
|
18,29%
|
18,6%
|
19,11%
|
18,43%
|
19,23%
|
Resultaat voor belastingen (EBT)
1 |
-137
|
-46
|
24
|
63
|
-
|
119
|
74
|
164
|
149
|
182
|
196
|
211
|
224
|
200
|
229
|
Nettowinst (verlies)
1 |
-161
|
-80
|
6
|
28
|
72
|
72
|
82
|
123
|
140
|
72,9
|
127,4
|
141,5
|
156,8
|
136,5
|
153,5
|
Nettomarge
|
-16,68%
|
-8,53%
|
0,56%
|
2,5%
|
5,96%
|
6,07%
|
6,44%
|
9,37%
|
10,28%
|
5,37%
|
9,08%
|
9,6%
|
10,22%
|
9,29%
|
9,98%
|
WPA
2 |
-2,300
|
-1,140
|
0,0800
|
0,3900
|
0,9900
|
0,9700
|
1,140
|
1,660
|
1,900
|
1,500
|
1,715
|
1,885
|
2,072
|
1,785
|
2,018
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/02/22
|
27/04/22
|
27/07/22
|
25/10/22
|
7/02/23
|
25/04/23
|
25/07/23
|
24/10/23
|
6/02/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.546
|
-
|
1.315
|
1.136
|
820
|
373
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
201
|
794
|
Hefboom (schuld/ebitda)
|
2,727
x
|
-
|
2,303
x
|
1,39
x
|
0,6914
x
|
0,2607
x
|
-
|
-
|
Free Cash Flow
1 |
-956
|
-
|
237
|
217
|
623
|
540
|
653
|
701
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-65,3%
|
5,16%
|
64,7%
|
49,5%
|
37,9%
|
30,1%
|
ROA (netto-inkomsten/totale activa)
|
-6,97%
|
-
|
-8,8%
|
0,55%
|
9,64%
|
11,8%
|
12,7%
|
12,4%
|
Totale activa
1 |
-52.175
|
-
|
5.114
|
4.747
|
4.324
|
4.681
|
5.192
|
6.250
|
Nettoactief per aandeel
|
-
|
-
|
-
|
7,540
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-0,6400
|
3,000
|
4,600
|
4,850
|
11,20
|
10,60
|
12,60
|
13,60
|
Capex
1 |
270
|
-
|
85
|
132
|
209
|
287
|
291
|
314
|
Capex/omzet
|
5,18%
|
-
|
2,33%
|
3,05%
|
4,07%
|
4,99%
|
4,69%
|
4,95%
|
Datum van publicatie
|
16/03/20
|
17/02/21
|
16/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Laatste slotkoers
128
USD Gemiddelde koersdoel
142,2
USD Spread / Gemiddelde doel +11,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +30,81% | 9,36 mld. | | -5,46% | 70,32 mld. | | +6,61% | 34,12 mld. | | -3,92% | 32,77 mld. | | +32,03% | 11,46 mld. | | -6,95% | 7,46 mld. | | +19,34% | 6,64 mld. | | +46,67% | 5,86 mld. | | +32,74% | 5,04 mld. | | +48,78% | 4,66 mld. |
Oliegerelateerde diensten en apparatuur - Andere
|