Geschatte realtime
Cboe BZX
21:29:13 12-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,34
USD
|
+2,40%
|
|
+1,49%
|
-12,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.726
|
16.834
|
15.438
|
45.846
|
40.162
|
34.464
|
-
|
-
|
Bedrijfswaarde
1 |
25.517
|
20.722
|
19.210
|
46.429
|
44.911
|
38.476
|
38.190
|
36.907
|
K/w-verhouding
|
65,7
x
|
-4,13
x
|
7,8
x
|
5,66
x
|
24,3
x
|
13,1
x
|
13,7
x
|
15,5
x
|
Dividendrendement
|
3,77%
|
2,17%
|
8,48%
|
-
|
6,62%
|
6,03%
|
5,53%
|
4,84%
|
Marktkapitalisatie/omzet
|
5,13
x
|
4,88
x
|
2,28
x
|
2,76
x
|
2,86
x
|
2,65
x
|
2,59
x
|
2,63
x
|
Bedrijfswaarde/omzet
|
5,76
x
|
6
x
|
2,83
x
|
2,79
x
|
3,2
x
|
2,96
x
|
2,87
x
|
2,82
x
|
Bedrijfswaarde/EBITDA
|
7,23
x
|
10,8
x
|
4,65
x
|
4,13
x
|
4,8
x
|
4,25
x
|
4,21
x
|
4,39
x
|
Bedrijfswaarde/FCF
|
12,2
x
|
48,1
x
|
13,9
x
|
8,18
x
|
52,6
x
|
13
x
|
12
x
|
9,43
x
|
FCF Yield
|
8,2%
|
2,08%
|
7,22%
|
12,2%
|
1,9%
|
7,68%
|
8,35%
|
10,6%
|
Price to Book
|
1,37
x
|
1,39
x
|
1,15
x
|
1,26
x
|
1,17
x
|
1
x
|
0,99
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
942.287
|
962.226
|
969.638
|
1.898.750
|
1.898.750
|
1.898.750
|
-
|
-
|
Referentieprijs
2 |
24,12
|
17,50
|
15,92
|
24,15
|
21,15
|
18,62
|
18,62
|
18,62
|
Datum van publicatie
|
12/02/20
|
17/02/21
|
16/02/22
|
26/02/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.427
|
3.451
|
6.778
|
16.615
|
14.028
|
12.994
|
13.321
|
13.088
|
EBITDA
1 |
3.531
|
1.922
|
4.135
|
11.234
|
9.363
|
9.060
|
9.081
|
8.412
|
Bedrijfsresultaat (EBIT)
1 |
1.811
|
-293
|
2.435
|
8.286
|
5.224
|
4.565
|
4.465
|
3.993
|
Operationele Marge
|
40,91%
|
-8,49%
|
35,93%
|
49,87%
|
37,24%
|
35,13%
|
33,52%
|
30,51%
|
Resultaat voor belastingen (EBT)
1 |
862
|
-5.440
|
3.290
|
9.174
|
3.273
|
4.374
|
4.454
|
4.034
|
Nettowinst (verlies)
1 |
343
|
-4.028
|
1.983
|
6.498
|
1.660
|
2.694
|
2.524
|
2.096
|
Nettomarge
|
7,75%
|
-116,72%
|
29,26%
|
39,11%
|
11,83%
|
20,73%
|
18,95%
|
16,02%
|
WPA
2 |
0,3670
|
-4,235
|
2,041
|
4,263
|
0,8690
|
1,420
|
1,359
|
1,202
|
Free Cash Flow
1 |
2.092
|
431
|
1.386
|
5.675
|
854
|
2.955
|
3.189
|
3.913
|
FCF-marge
|
47,26%
|
12,49%
|
20,45%
|
34,16%
|
6,09%
|
22,74%
|
23,94%
|
29,9%
|
Kasstroomconversie (ebitda)
|
59,25%
|
22,42%
|
33,52%
|
50,52%
|
9,12%
|
32,62%
|
35,12%
|
46,51%
|
Kasstroomconversie (nettowinst)
|
609,91%
|
-
|
69,89%
|
87,33%
|
51,45%
|
109,69%
|
126,34%
|
186,64%
|
Dividend per aandeel
2 |
0,9100
|
0,3800
|
1,350
|
-
|
1,400
|
1,124
|
1,030
|
0,9014
|
Datum van publicatie
|
12/02/20
|
17/02/21
|
16/02/22
|
26/02/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Omzet
|
2.468
|
1.907
|
2.504
|
-
|
2.355
|
3.389
|
5.748
|
5.504
|
5.160
|
11.018
|
4.330
|
3.084
|
7.414
|
3.259
|
3.355
|
6.614
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
2.069
|
1.421
|
1.496
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.888
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.112
|
474
|
621
|
-
|
-
|
-
|
-
|
-
|
-
|
5.304
|
-
|
-
|
2.791
|
-
|
-
|
2.433
|
-
|
-
|
1.941
|
-
|
-
|
2.044
|
-
|
2.036
|
1.904
|
Operationele Marge
|
45,06%
|
24,86%
|
24,8%
|
-
|
-
|
-
|
-
|
-
|
-
|
48,14%
|
-
|
-
|
37,64%
|
-
|
-
|
36,79%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
503
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
445
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-4.067
|
317
|
1.666
|
-
|
-
|
1.640
|
-
|
-
|
4.858
|
-
|
-
|
1.740
|
-
|
-
|
-
|
698,9
|
686,5
|
1.385
|
713,6
|
704,5
|
1.418
|
695,5
|
1.335
|
1.262
|
Nettomarge
|
-
|
-213,27%
|
12,66%
|
-
|
-
|
-
|
28,53%
|
-
|
-
|
44,09%
|
-
|
-
|
23,47%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-0,0810
|
-
|
0,3330
|
-
|
-
|
-
|
1,440
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0,0420
|
0,3680
|
0,3620
|
0,7150
|
0,3760
|
0,3710
|
0,8185
|
0,3660
|
0,7265
|
0,6975
|
Dividend per aandeel
2 |
-
|
0,2600
|
0,3000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,8000
|
-
|
-
|
-
|
0,2940
|
0,2890
|
0,5840
|
0,3010
|
0,2970
|
0,5970
|
0,2930
|
0,5620
|
0,5320
|
Datum van publicatie
|
12/02/20
|
12/08/20
|
17/08/21
|
16/02/22
|
26/04/22
|
29/08/22
|
29/08/22
|
26/02/23
|
26/02/23
|
26/02/23
|
21/04/23
|
21/08/23
|
21/08/23
|
23/10/23
|
23/01/24
|
23/01/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.791
|
3.888
|
3.772
|
583
|
4.749
|
4.013
|
3.726
|
2.443
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7904
x
|
2,023
x
|
0,9122
x
|
0,0519
x
|
0,5072
x
|
0,4429
x
|
0,4103
x
|
0,2904
x
|
Free Cash Flow
1 |
2.092
|
431
|
1.386
|
5.675
|
854
|
2.955
|
3.189
|
3.913
|
ROE (netto-inkomsten/eigen vermogen)
|
6,23%
|
3,12%
|
12,7%
|
26,1%
|
9,39%
|
7,38%
|
6,73%
|
5,78%
|
ROA (netto-inkomsten/totale activa)
|
3,77%
|
1,66%
|
7,76%
|
15,1%
|
5,79%
|
6,08%
|
5,77%
|
5,34%
|
Totale activa
1 |
9.106
|
-243.193
|
25.548
|
42.898
|
28.671
|
44.320
|
43.720
|
39.283
|
Nettoactief per aandeel
2 |
17,60
|
12,50
|
13,90
|
19,10
|
18,10
|
18,50
|
18,80
|
19,00
|
Cashflow per aandeel
2 |
3,530
|
1,940
|
3,900
|
5,780
|
3,220
|
3,390
|
3,450
|
3,540
|
Capex
1 |
1.213
|
1.418
|
2.406
|
3.136
|
5.701
|
5.344
|
3.984
|
2.996
|
Capex/omzet
|
27,4%
|
41,09%
|
35,5%
|
18,87%
|
40,64%
|
41,12%
|
29,91%
|
22,89%
|
Datum van publicatie
|
12/02/20
|
17/02/21
|
16/02/22
|
26/02/23
|
23/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
18,62
USD Gemiddelde koersdoel
21,41
USD Spread / Gemiddelde doel +14,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,50% | 288 mld. | | +67,69% | 134 mld. | | -3,42% | 133 mld. | | +12,08% | 76,03 mld. | | 0,00% | 70,13 mld. | | +0,79% | 53,74 mld. | | +0,33% | 45,45 mld. | | +24,79% | 34,54 mld. | | +3,12% | 29,92 mld. |
Olie- en gasexploratie en -productie - Andere
|