Geschatte realtime
Tradegate
11:14:20 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,37
EUR
|
+1,85%
|
|
+9,01%
|
+113,52%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.980
|
2.064
|
1.187
|
2.492
|
-
|
-
|
Bedrijfswaarde
1 |
6.616
|
2.064
|
5.276
|
6.721
|
6.970
|
7.486
|
K/w-verhouding
|
1,51
x
|
0,45
x
|
-0,44
x
|
7,28
x
|
-8,05
x
|
-13,7
x
|
Dividendrendement
|
33,1%
|
-
|
-
|
4,37%
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,65
x
|
0,16
x
|
0,23
x
|
0,39
x
|
0,47
x
|
0,45
x
|
Bedrijfswaarde/omzet
|
0,62
x
|
0,16
x
|
1,02
x
|
1,04
x
|
1,31
x
|
1,36
x
|
Bedrijfswaarde/EBITDA
|
1
x
|
0,27
x
|
5,03
x
|
4,31
x
|
7,67
x
|
8,22
x
|
Bedrijfswaarde/FCF
|
1,33
x
|
0,36
x
|
-
|
14,7
x
|
17,7
x
|
-
|
FCF Yield
|
75,1%
|
281%
|
-
|
6,8%
|
5,65%
|
-
|
Price to Book
|
1,53
x
|
-
|
0,48
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
118.588
|
120.047
|
120.252
|
120.321
|
-
|
-
|
Referentieprijs
2 |
58,86
|
17,19
|
9,870
|
20,71
|
20,71
|
20,71
|
Datum van publicatie
|
9/03/22
|
13/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.300
|
3.992
|
10.729
|
12.562
|
5.162
|
6.434
|
5.323
|
5.487
|
EBITDA
1 |
-
|
1.036
|
6.597
|
7.541
|
1.049
|
1.560
|
908,8
|
911,3
|
Bedrijfsresultaat (EBIT)
1 |
-
|
722
|
5.820
|
6.145
|
-422
|
324,4
|
-3,305
|
31,05
|
Operationele Marge
|
-
|
18,09%
|
54,25%
|
48,92%
|
-8,17%
|
5,04%
|
-0,06%
|
0,57%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
5.659
|
6.027
|
-2.816
|
58,42
|
-282,5
|
-204
|
Nettowinst (verlies)
1 |
-18,15
|
-
|
4.640
|
4.619
|
-2.696
|
342,9
|
-308,7
|
-182,5
|
Nettomarge
|
-0,55%
|
-
|
43,25%
|
36,77%
|
-52,22%
|
5,33%
|
-5,8%
|
-3,33%
|
WPA
2 |
-
|
-
|
39,02
|
38,35
|
-22,42
|
2,846
|
-2,573
|
-1,517
|
Free Cash Flow
1 |
-
|
838,2
|
4.966
|
5.796
|
-
|
457
|
394
|
-
|
FCF-marge
|
-
|
21%
|
46,29%
|
46,14%
|
-
|
7,1%
|
7,4%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
80,89%
|
75,28%
|
76,86%
|
-
|
29,29%
|
43,35%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
107,02%
|
125,47%
|
-
|
133,27%
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
19,50
|
-
|
-
|
0,9060
|
-
|
-
|
Datum van publicatie
|
19/03/20
|
22/03/21
|
9/03/22
|
13/03/23
|
13/03/24
|
-
|
-
|
-
|
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 |
3.466
|
3.716
|
3.429
|
3.228
|
2.189
|
1.374
|
1.310
|
1.273
|
1.205
|
1.562
|
1.768
|
1.748
|
1.434
|
-
|
-
|
EBITDA
1 |
2.362
|
2.533
|
2.101
|
1.934
|
973
|
373
|
275
|
211
|
190
|
427
|
560,2
|
305,6
|
294,1
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.114
|
2.243
|
1.764
|
1.544
|
585
|
-13,9
|
-147
|
-213
|
-49
|
166,6
|
189,9
|
26,71
|
-49,71
|
-
|
-
|
Operationele Marge
|
60,99%
|
60,35%
|
51,45%
|
47,84%
|
26,73%
|
-1,01%
|
-11,22%
|
-16,73%
|
-4,07%
|
10,67%
|
10,74%
|
1,53%
|
-3,47%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
2.083
|
2.219
|
1.736
|
1.514
|
557,9
|
-
|
-272,1
|
-2.342
|
-137,1
|
96,3
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.705
|
1.709
|
1.333
|
1.163
|
414,2
|
-59,5
|
-215,1
|
-2.273
|
-148,4
|
90,3
|
181,9
|
192,7
|
-53,08
|
-
|
-
|
Nettomarge
|
49,19%
|
45,98%
|
38,88%
|
36,04%
|
18,92%
|
-4,33%
|
-16,42%
|
-178,52%
|
-12,31%
|
5,78%
|
10,29%
|
11,03%
|
-3,7%
|
-
|
-
|
WPA
2 |
14,17
|
14,19
|
11,07
|
9,660
|
3,440
|
-0,5000
|
-1,790
|
-18,90
|
-1,230
|
0,7500
|
1,514
|
1,598
|
-0,4430
|
-0,6500
|
-0,5800
|
Dividend per aandeel
2 |
15,00
|
2,850
|
4,750
|
2,950
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3400
|
0,3100
|
0,0900
|
-
|
-
|
Datum van publicatie
|
9/03/22
|
18/05/22
|
17/08/22
|
16/11/22
|
13/03/23
|
22/05/23
|
16/08/23
|
15/11/23
|
13/03/24
|
21/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.203
|
-
|
-
|
4.089
|
4.229
|
4.479
|
4.994
|
Nettokaspositie
1 |
-
|
-
|
365
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,161
x
|
-
|
-
|
3,898
x
|
2,71
x
|
4,928
x
|
5,481
x
|
Free Cash Flow
1 |
-
|
838
|
4.966
|
5.796
|
-
|
457
|
394
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
191%
|
88,1%
|
-17,9%
|
2,57%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
73,3%
|
43%
|
-7,49%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
6.333
|
10.734
|
35.989
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
38,30
|
-
|
20,40
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-
|
8,430
|
50,20
|
50,70
|
8,480
|
14,80
|
8,740
|
6,830
|
Capex
1 |
-
|
42,6
|
1.005
|
346
|
116
|
403
|
49
|
50
|
Capex/omzet
|
-
|
1,07%
|
9,37%
|
2,75%
|
2,24%
|
6,26%
|
0,92%
|
0,91%
|
Datum van publicatie
|
19/03/20
|
22/03/21
|
9/03/22
|
13/03/23
|
13/03/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
20,71
USD Gemiddelde koersdoel
12,22
USD Spread / Gemiddelde doel -41,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +40,77% | 13,35 mld. | | +19,66% | 4,14 mld. | | +12,75% | 3,33 mld. | | +13,55% | 2,75 mld. | | +30,08% | 2,11 mld. | | +65,13% | 2,05 mld. | | +13,43% | 1,8 mld. | | +26,95% | 1,82 mld. | | -23,78% | 1,7 mld. |
Diepzeevracht
|