Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
39,26
USD
|
-0,48%
|
|
+1,95%
|
+12,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.750
|
24.332
|
31.639
|
40.083
|
42.371
|
47.835
|
-
|
-
|
Bedrijfswaarde
1 |
50.749
|
46.534
|
53.634
|
62.835
|
66.659
|
73.711
|
73.737
|
73.198
|
K/w-verhouding
|
33,4
x
|
118
x
|
21
x
|
19,7
x
|
13,4
x
|
21,6
x
|
18,8
x
|
16,9
x
|
Dividendrendement
|
6,41%
|
7,98%
|
6,3%
|
5,17%
|
-
|
4,85%
|
5,11%
|
5,46%
|
Marktkapitalisatie/omzet
|
3,51
x
|
3,15
x
|
2,98
x
|
3,66
x
|
3,88
x
|
4,68
x
|
4,24
x
|
3,79
x
|
Bedrijfswaarde/omzet
|
6,19
x
|
6,03
x
|
5,05
x
|
5,73
x
|
6,11
x
|
7,2
x
|
6,53
x
|
5,79
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
9,12
x
|
9,52
x
|
9,79
x
|
9,83
x
|
10,6
x
|
9,89
x
|
9,37
x
|
Bedrijfswaarde/FCF
|
41,7
x
|
21
x
|
19,8
x
|
23,8
x
|
19,5
x
|
28,6
x
|
24,2
x
|
20,7
x
|
FCF Yield
|
2,4%
|
4,77%
|
5,05%
|
4,2%
|
5,13%
|
3,5%
|
4,13%
|
4,83%
|
Price to Book
|
2,15
x
|
2,07
x
|
2,78
x
|
3,49
x
|
3,43
x
|
3,88
x
|
3,86
x
|
3,97
x
|
Aantal aandelen (in duizenden)
|
1.212.049
|
1.213.586
|
1.215.030
|
1.218.340
|
1.216.499
|
1.218.425
|
-
|
-
|
Referentieprijs
2 |
23,72
|
20,05
|
26,04
|
32,90
|
34,83
|
39,26
|
39,26
|
39,26
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
21/02/22
|
20/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.201
|
7.719
|
10.627
|
10.965
|
10.907
|
10.231
|
11.293
|
12.634
|
EBITDA
1 |
5.015
|
5.105
|
5.635
|
6.418
|
6.779
|
6.958
|
7.457
|
7.816
|
Bedrijfsresultaat (EBIT)
1 |
1.921
|
2.202
|
2.631
|
3.018
|
4.311
|
3.488
|
3.870
|
4.352
|
Operationele Marge
|
23,42%
|
28,53%
|
24,76%
|
27,52%
|
39,53%
|
34,09%
|
34,27%
|
34,45%
|
Resultaat voor belastingen (EBT)
1 |
1.064
|
277
|
2.073
|
2.542
|
4.405
|
3.097
|
3.509
|
3.663
|
Nettowinst (verlies)
1 |
862
|
208
|
1.514
|
2.046
|
3.176
|
2.212
|
2.546
|
2.924
|
Nettomarge
|
10,51%
|
2,69%
|
14,25%
|
18,66%
|
29,12%
|
21,62%
|
22,54%
|
23,14%
|
WPA
2 |
0,7100
|
0,1700
|
1,240
|
1,670
|
2,600
|
1,816
|
2,090
|
2,324
|
Free Cash Flow
1 |
1.217
|
2.221
|
2.706
|
2.636
|
3.422
|
2.578
|
3.042
|
3.538
|
FCF-marge
|
14,84%
|
28,77%
|
25,46%
|
24,04%
|
31,37%
|
25,2%
|
26,94%
|
28,01%
|
Kasstroomconversie (ebitda)
|
24,27%
|
43,51%
|
48,02%
|
41,07%
|
50,48%
|
37,06%
|
40,8%
|
45,27%
|
Kasstroomconversie (nettowinst)
|
141,18%
|
1.067,79%
|
178,73%
|
128,84%
|
107,75%
|
116,56%
|
119,49%
|
121,03%
|
Dividend per aandeel
2 |
1,520
|
1,600
|
1,640
|
1,700
|
-
|
1,905
|
2,007
|
2,145
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
21/02/22
|
20/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
2.475
|
3.257
|
2.524
|
2.490
|
3.021
|
2.930
|
3.081
|
2.483
|
2.559
|
2.784
|
2.690
|
2.474
|
2.531
|
2.677
|
3.031
|
EBITDA
1 |
1.420
|
1.483
|
1.511
|
1.415
|
1.637
|
1.774
|
1.795
|
1.611
|
1.652
|
1.721
|
1.764
|
1.686
|
1.721
|
1.798
|
1.867
|
Bedrijfsresultaat (EBIT)
1 |
355
|
937
|
654
|
472
|
820
|
1.072
|
1.360
|
870
|
994
|
1.087
|
924,2
|
816,2
|
851,8
|
917,9
|
845,8
|
Operationele Marge
|
14,34%
|
28,77%
|
25,91%
|
18,96%
|
27,14%
|
36,59%
|
44,14%
|
35,04%
|
38,84%
|
39,04%
|
34,36%
|
32,99%
|
33,65%
|
34,29%
|
27,91%
|
Resultaat voor belastingen (EBT)
1 |
226
|
830
|
510
|
362
|
717
|
953
|
1.241
|
756
|
861
|
1.547
|
782
|
687,7
|
758,5
|
832,3
|
888,9
|
Nettowinst (verlies)
1 |
164
|
621
|
379
|
400
|
599
|
668
|
926
|
460
|
653
|
1.146
|
578,3
|
492,3
|
552,4
|
604,8
|
641,7
|
Nettomarge
|
6,63%
|
19,07%
|
15,02%
|
16,06%
|
19,83%
|
22,8%
|
30,06%
|
18,53%
|
25,52%
|
41,16%
|
21,5%
|
19,9%
|
21,83%
|
22,59%
|
21,17%
|
WPA
2 |
0,1300
|
0,5100
|
0,3100
|
0,3300
|
0,4900
|
0,5500
|
0,7600
|
0,3800
|
0,5400
|
0,9400
|
0,4932
|
0,4033
|
0,4303
|
0,4878
|
0,5824
|
Dividend per aandeel
2 |
0,4100
|
0,4100
|
0,4250
|
0,4250
|
0,4250
|
0,4250
|
0,4475
|
0,4475
|
-
|
-
|
0,4759
|
0,4759
|
0,4759
|
0,4796
|
0,5022
|
Datum van publicatie
|
1/11/21
|
21/02/22
|
2/05/22
|
1/08/22
|
31/10/22
|
20/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
21.999
|
22.202
|
21.995
|
22.752
|
24.288
|
25.876
|
25.901
|
25.363
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,387
x
|
4,349
x
|
3,903
x
|
3,545
x
|
3,583
x
|
3,719
x
|
3,474
x
|
3,245
x
|
Free Cash Flow
1 |
1.217
|
2.221
|
2.706
|
2.636
|
3.422
|
2.578
|
3.042
|
3.539
|
ROE (netto-inkomsten/eigen vermogen)
|
6,15%
|
1,66%
|
14,3%
|
17,9%
|
26,6%
|
17,8%
|
20,2%
|
22%
|
ROA (netto-inkomsten/totale activa)
|
1,85%
|
2,96%
|
3,61%
|
4,27%
|
6,29%
|
4,6%
|
5%
|
5,5%
|
Totale activa
1 |
46.480
|
7.039
|
41.903
|
47.953
|
50.493
|
48.088
|
50.920
|
53.157
|
Nettoactief per aandeel
2 |
11,00
|
9,690
|
9,380
|
9,430
|
10,20
|
10,10
|
10,20
|
9,880
|
Cashflow per aandeel
2 |
3,040
|
2,880
|
3,240
|
4,000
|
4,950
|
4,350
|
4,570
|
5,130
|
Capex
1 |
2.109
|
1.239
|
1.239
|
2.253
|
2.633
|
2.707
|
2.634
|
2.225
|
Capex/omzet
|
25,72%
|
16,05%
|
11,66%
|
20,55%
|
24,14%
|
26,46%
|
23,33%
|
17,61%
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
21/02/22
|
20/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
39,26
USD Gemiddelde koersdoel
39,41
USD Spread / Gemiddelde doel +0,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,72% | 47,84 mld. | | +2,64% | 76,02 mld. | | +10,28% | 63,11 mld. | | +15,44% | 47,31 mld. | | +14,24% | 42,4 mld. | | +5,90% | 41,46 mld. | | -4,75% | 37,36 mld. | | -1,57% | 23,72 mld. | | +7,32% | 20,73 mld. | | +17,95% | 12,53 mld. |
Olie- en gastransportdiensten - Andere
|