Beurs gesloten -
London S.E.
14:46:36 17-04-2024
|
Nabeurs
22:00:17
|
37,65
USD
|
+6,52%
|
|
42,49
|
+12,86%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.750
|
24.332
|
31.639
|
40.083
|
42.371
|
51.675
|
-
|
-
|
Bedrijfswaarde
1 |
50.749
|
46.534
|
53.634
|
62.835
|
66.659
|
78.326
|
77.991
|
77.525
|
K/w-verhouding
|
33,4
x
|
118
x
|
21
x
|
19,7
x
|
13,4
x
|
23,4
x
|
20,5
x
|
18,7
x
|
Dividendrendement
|
6,41%
|
7,98%
|
6,3%
|
5,17%
|
-
|
4,5%
|
4,74%
|
4,99%
|
Marktkapitalisatie/omzet
|
3,51
x
|
3,15
x
|
2,98
x
|
3,66
x
|
3,88
x
|
4,79
x
|
4,49
x
|
4,13
x
|
Bedrijfswaarde/omzet
|
6,19
x
|
6,03
x
|
5,05
x
|
5,73
x
|
6,11
x
|
7,26
x
|
6,77
x
|
6,2
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
9,12
x
|
9,52
x
|
9,79
x
|
9,83
x
|
11,1
x
|
10,4
x
|
9,81
x
|
Bedrijfswaarde/FCF
|
41,7
x
|
21
x
|
19,8
x
|
23,8
x
|
19,5
x
|
32,8
x
|
24,9
x
|
21,3
x
|
FCF Yield
|
2,4%
|
4,77%
|
5,05%
|
4,2%
|
5,13%
|
3,04%
|
4,02%
|
4,69%
|
Price to Book
|
2,15
x
|
2,07
x
|
2,78
x
|
3,49
x
|
3,43
x
|
4,18
x
|
4,16
x
|
4,08
x
|
Aantal aandelen (in duizenden)
|
1.212.049
|
1.213.586
|
1.215.030
|
1.218.340
|
1.216.499
|
1.218.754
|
-
|
-
|
Referentieprijs
2 |
23,72
|
20,05
|
26,04
|
32,90
|
34,83
|
42,40
|
42,40
|
42,40
|
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
|
10.792
|
11.520
|
12.500
|
EBITDA
1 |
5.015
|
5.105
|
5.635
|
6.418
|
6.779
|
7.040
|
7.518
|
7.901
|
Bedrijfsresultaat (EBIT)
1 |
1.921
|
2.202
|
2.631
|
3.018
|
4.311
|
3.689
|
4.116
|
4.332
|
Operationele Marge
|
23,42%
|
28,53%
|
24,76%
|
27,52%
|
39,53%
|
34,18%
|
35,73%
|
34,65%
|
Resultaat voor belastingen (EBT)
1 |
1.064
|
277
|
2.073
|
2.542
|
4.405
|
3.030
|
3.480
|
3.872
|
Nettowinst (verlies)
1 |
862
|
208
|
1.514
|
2.046
|
3.176
|
2.242
|
2.586
|
2.858
|
Nettomarge
|
10,51%
|
2,69%
|
14,25%
|
18,66%
|
29,12%
|
20,77%
|
22,45%
|
22,87%
|
WPA
2 |
0,7100
|
0,1700
|
1,240
|
1,670
|
2,600
|
1,814
|
2,071
|
2,263
|
Free Cash Flow
1 |
1.217
|
2.221
|
2.706
|
2.636
|
3.422
|
2.384
|
3.136
|
3.635
|
FCF-marge
|
14,84%
|
28,77%
|
25,46%
|
24,04%
|
31,37%
|
22,09%
|
27,22%
|
29,08%
|
Kasstroomconversie (ebitda)
|
24,27%
|
43,51%
|
48,02%
|
41,07%
|
50,48%
|
33,87%
|
41,71%
|
46%
|
Kasstroomconversie (nettowinst)
|
141,18%
|
1.067,79%
|
178,73%
|
128,84%
|
107,75%
|
106,36%
|
121,26%
|
127,17%
|
Dividend per aandeel
2 |
1,520
|
1,600
|
1,640
|
1,700
|
-
|
1,906
|
2,009
|
2,116
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
21/02/22
|
20/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
3.257
|
2.524
|
2.490
|
3.021
|
2.930
|
3.081
|
2.483
|
2.559
|
2.784
|
2.771
|
2.495
|
2.557
|
2.613
|
2.998
|
2.817
|
EBITDA
1 |
1.483
|
1.511
|
1.415
|
1.637
|
1.774
|
1.795
|
1.611
|
1.652
|
1.721
|
1.934
|
1.670
|
1.694
|
1.781
|
1.861
|
1.828
|
Bedrijfsresultaat (EBIT)
1 |
937
|
654
|
472
|
820
|
1.072
|
1.360
|
870
|
994
|
1.087
|
1.012
|
825
|
857,1
|
941,2
|
1.026
|
958,6
|
Operationele Marge
|
28,77%
|
25,91%
|
18,96%
|
27,14%
|
36,59%
|
44,14%
|
35,04%
|
38,84%
|
39,04%
|
36,52%
|
33,07%
|
33,52%
|
36,02%
|
34,24%
|
34,03%
|
Resultaat voor belastingen (EBT)
1 |
830
|
510
|
362
|
717
|
953
|
1.241
|
756
|
861
|
1.547
|
855
|
674,2
|
718
|
787,8
|
893,2
|
831,1
|
Nettowinst (verlies)
1 |
621
|
379
|
400
|
599
|
668
|
926
|
460
|
653
|
1.146
|
631
|
501,3
|
539,7
|
590,7
|
649,5
|
600,2
|
Nettomarge
|
19,07%
|
15,02%
|
16,06%
|
19,83%
|
22,8%
|
30,06%
|
18,53%
|
25,52%
|
41,16%
|
22,77%
|
20,09%
|
21,1%
|
22,61%
|
21,67%
|
21,31%
|
WPA
2 |
0,5100
|
0,3100
|
0,3300
|
0,4900
|
0,5500
|
0,7600
|
0,3800
|
0,5400
|
0,9400
|
0,5200
|
0,4054
|
0,4119
|
0,4714
|
0,5394
|
0,4731
|
Dividend per aandeel
2 |
0,4100
|
0,4250
|
0,4250
|
0,4250
|
0,4250
|
0,4475
|
0,4475
|
-
|
-
|
-
|
0,4762
|
0,4762
|
0,4796
|
0,5023
|
0,5023
|
Datum van publicatie
|
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
|
6/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
21.999
|
22.202
|
21.995
|
22.752
|
24.288
|
26.651
|
26.316
|
25.850
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,387
x
|
4,349
x
|
3,903
x
|
3,545
x
|
3,583
x
|
3,785
x
|
3,501
x
|
3,272
x
|
Free Cash Flow
1 |
1.217
|
2.221
|
2.706
|
2.636
|
3.422
|
2.384
|
3.136
|
3.635
|
ROE (netto-inkomsten/eigen vermogen)
|
6,15%
|
1,66%
|
14,3%
|
17,9%
|
26,6%
|
18,1%
|
19,9%
|
22,1%
|
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
|
48.736
|
51.721
|
51.969
|
Nettoactief per aandeel
2 |
11,00
|
9,690
|
9,380
|
9,430
|
10,20
|
10,10
|
10,20
|
10,40
|
Cashflow per aandeel
2 |
3,040
|
2,880
|
3,240
|
4,000
|
4,950
|
4,420
|
4,730
|
4,750
|
Capex
1 |
2.109
|
1.239
|
1.239
|
2.253
|
2.633
|
2.760
|
2.629
|
2.473
|
Capex/omzet
|
25,72%
|
16,05%
|
11,66%
|
20,55%
|
24,14%
|
25,58%
|
22,82%
|
19,79%
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
21/02/22
|
20/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
42,4
USD Gemiddelde koersdoel
41,7
USD Spread / Gemiddelde doel -1,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,25% | 62,06 mld. | | +14,04% | 47,3 mld. | | +11,93% | 43,94 mld. | | +12,85% | 42,09 mld. | | +1,60% | 39,54 mld. | | +44,47% | 28,01 mld. | | -4,34% | 22,98 mld. | | +8,17% | 20,98 mld. | | +12,84% | 11,99 mld. |
Olie- en gastransportdiensten - Andere
|