Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,87
USD
|
-0,03%
|
|
+1,38%
|
+22,59%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.920
|
5.752
|
9.095
|
10.339
|
11.105
|
13.648
|
-
|
-
|
Bedrijfswaarde
1 |
16.772
|
13.162
|
15.799
|
16.838
|
18.733
|
20.791
|
20.648
|
20.139
|
K/w-verhouding
|
12,4
x
|
11,7
x
|
10,2
x
|
8,95
x
|
11,3
x
|
10,9
x
|
10,3
x
|
9,54
x
|
Dividendrendement
|
12,5%
|
9%
|
5,77%
|
7,45%
|
7,86%
|
9,48%
|
9,05%
|
10,1%
|
Marktkapitalisatie/omzet
|
3,25
x
|
2,07
x
|
3,16
x
|
3,18
x
|
3,57
x
|
3,91
x
|
3,77
x
|
3,32
x
|
Bedrijfswaarde/omzet
|
6,11
x
|
4,75
x
|
5,49
x
|
5,18
x
|
6,03
x
|
5,95
x
|
5,7
x
|
4,9
x
|
Bedrijfswaarde/EBITDA
|
9,76
x
|
6,48
x
|
8,12
x
|
7,91
x
|
9,06
x
|
8,99
x
|
8,59
x
|
8,12
x
|
Bedrijfswaarde/FCF
|
-
|
10,7
x
|
10,6
x
|
14,8
x
|
14,8
x
|
17,4
x
|
13,9
x
|
13,8
x
|
FCF Yield
|
-
|
9,32%
|
9,43%
|
6,77%
|
6,77%
|
5,74%
|
7,18%
|
7,25%
|
Price to Book
|
2,55
x
|
2,06
x
|
3,02
x
|
3,47
x
|
3,84
x
|
4,53
x
|
4,28
x
|
4,2
x
|
Aantal aandelen (in duizenden)
|
453.032
|
416.196
|
408.390
|
385.070
|
379.516
|
380.484
|
-
|
-
|
Referentieprijs
2 |
19,69
|
13,82
|
22,27
|
26,85
|
29,26
|
35,87
|
35,87
|
35,87
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.746
|
2.773
|
2.877
|
3.252
|
3.106
|
3.495
|
3.623
|
4.112
|
EBITDA
1 |
1.719
|
2.030
|
1.947
|
2.128
|
2.069
|
2.312
|
2.404
|
2.481
|
Bedrijfsresultaat (EBIT)
1 |
1.231
|
870,3
|
1.336
|
1.484
|
1.390
|
1.689
|
1.782
|
1.910
|
Operationele Marge
|
44,84%
|
31,39%
|
46,44%
|
45,64%
|
44,73%
|
48,34%
|
49,19%
|
46,45%
|
Resultaat voor belastingen (EBT)
1 |
821,2
|
522,8
|
934,2
|
1.256
|
1.052
|
1.352
|
1.374
|
1.566
|
Nettowinst (verlies)
1 |
662,3
|
515,9
|
896,5
|
1.190
|
998,5
|
1.275
|
1.321
|
1.470
|
Nettomarge
|
24,12%
|
18,61%
|
31,16%
|
36,58%
|
32,14%
|
36,5%
|
36,45%
|
35,75%
|
WPA
2 |
1,590
|
1,180
|
2,180
|
3,000
|
2,600
|
3,288
|
3,478
|
3,760
|
Free Cash Flow
1 |
-
|
1.227
|
1.490
|
1.141
|
1.268
|
1.194
|
1.482
|
1.460
|
FCF-marge
|
-
|
44,26%
|
51,79%
|
35,08%
|
40,83%
|
34,17%
|
40,9%
|
35,51%
|
Kasstroomconversie (ebitda)
|
-
|
60,44%
|
76,55%
|
53,6%
|
61,32%
|
51,64%
|
61,65%
|
58,84%
|
Kasstroomconversie (nettowinst)
|
-
|
237,85%
|
166,22%
|
95,89%
|
127,03%
|
93,63%
|
112,2%
|
99,31%
|
Dividend per aandeel
2 |
2,470
|
1,244
|
1,284
|
2,000
|
2,300
|
3,400
|
3,245
|
3,634
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
763,8
|
719,2
|
758,3
|
876,4
|
837,6
|
779,4
|
734
|
738,3
|
776
|
858,2
|
875,9
|
880,1
|
877,7
|
890,3
|
914,6
|
EBITDA
1 |
531,6
|
480,9
|
539
|
548,3
|
524,8
|
515,8
|
498,7
|
488,3
|
510,9
|
570,7
|
570,6
|
572
|
575,8
|
595
|
596,9
|
Bedrijfsresultaat (EBIT)
1 |
383,6
|
326
|
404,5
|
398,5
|
357,1
|
324,1
|
290,2
|
336,7
|
362,2
|
398,4
|
413,3
|
415,3
|
412,2
|
421,8
|
424,6
|
Operationele Marge
|
50,22%
|
45,32%
|
53,34%
|
45,47%
|
42,64%
|
41,58%
|
39,54%
|
45,6%
|
46,68%
|
46,42%
|
47,18%
|
47,18%
|
46,96%
|
47,38%
|
46,42%
|
Resultaat voor belastingen (EBT)
1 |
265,5
|
236,6
|
319,5
|
316,7
|
274
|
345,5
|
209,8
|
260,2
|
285,3
|
297,2
|
342,4
|
356,1
|
312,6
|
333,3
|
338,4
|
Nettowinst (verlies)
1 |
255,7
|
238,2
|
301,9
|
299,6
|
259,5
|
328,6
|
199
|
247,1
|
270,8
|
281,6
|
311,9
|
331,7
|
310,3
|
323,3
|
331,1
|
Nettomarge
|
33,48%
|
33,12%
|
39,82%
|
34,18%
|
30,98%
|
42,16%
|
27,11%
|
33,47%
|
34,9%
|
32,82%
|
35,61%
|
37,69%
|
35,35%
|
36,31%
|
36,2%
|
WPA
2 |
0,6100
|
0,5800
|
0,7500
|
0,7400
|
0,6600
|
0,8500
|
0,5200
|
0,6400
|
0,7000
|
0,7400
|
0,8055
|
0,8601
|
0,8130
|
0,8480
|
0,8662
|
Dividend per aandeel
2 |
0,3230
|
0,3270
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,8560
|
0,5625
|
0,5750
|
0,5750
|
0,7925
|
0,8664
|
0,8664
|
0,8664
|
0,8650
|
Datum van publicatie
|
9/11/21
|
23/02/22
|
10/05/22
|
3/08/22
|
2/11/22
|
22/02/23
|
3/05/23
|
8/08/23
|
1/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.852
|
7.410
|
6.705
|
6.499
|
7.629
|
7.143
|
7.000
|
6.491
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,567
x
|
3,649
x
|
3,444
x
|
3,054
x
|
3,688
x
|
3,089
x
|
2,912
x
|
2,616
x
|
Free Cash Flow
1 |
-
|
1.227
|
1.490
|
1.141
|
1.268
|
1.194
|
1.482
|
1.460
|
ROE (netto-inkomsten/eigen vermogen)
|
23,9%
|
17,2%
|
32,1%
|
36,6%
|
33,9%
|
43,3%
|
45%
|
49%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
7,720
|
6,710
|
7,360
|
7,730
|
7,630
|
7,930
|
8,390
|
8,530
|
Cashflow per aandeel
2 |
3,180
|
3,760
|
4,290
|
4,290
|
4,320
|
5,070
|
5,220
|
-
|
Capex
1 |
1.189
|
423
|
314
|
487
|
735
|
802
|
643
|
605
|
Capex/omzet
|
43,29%
|
15,26%
|
10,9%
|
14,98%
|
23,66%
|
22,96%
|
17,73%
|
14,71%
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
35,87
USD Gemiddelde koersdoel
34,04
USD Spread / Gemiddelde doel -5,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,59% | 13,65 mld. | | +12,39% | 221 mld. | | +12,58% | 107 mld. | | +17,36% | 103 mld. | | +33,72% | 71,49 mld. | | +13,72% | 64,2 mld. | | +27,54% | 54,22 mld. | | +32,11% | 28,33 mld. | | -11,77% | 20,79 mld. | | +9,44% | 19,12 mld. |
Olie- en gasraffinage en marketing - NEC
|