Beurs gesloten -
Nasdaq
22:00:00 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,46
USD
|
+1,32%
|
|
+3,46%
|
-2,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.656
|
14.299
|
20.931
|
29.573
|
34.393
|
33.393
|
-
|
-
|
Bedrijfswaarde
1 |
20.029
|
17.800
|
23.805
|
33.742
|
37.767
|
36.141
|
35.069
|
33.835
|
K/w-verhouding
|
111
x
|
-1,42
x
|
-89,1
x
|
-48,4
x
|
17,9
x
|
16
x
|
13,5
x
|
11,4
x
|
Dividendrendement
|
2,81%
|
3,45%
|
2,99%
|
2,47%
|
2,28%
|
2,5%
|
2,62%
|
2,85%
|
Marktkapitalisatie/omzet
|
0,7
x
|
0,69
x
|
1,02
x
|
1,4
x
|
1,35
x
|
1,21
x
|
1,14
x
|
1,1
x
|
Bedrijfswaarde/omzet
|
0,84
x
|
0,86
x
|
1,16
x
|
1,59
x
|
1,48
x
|
1,31
x
|
1,19
x
|
1,11
x
|
Bedrijfswaarde/EBITDA
|
6,63
x
|
7,55
x
|
8,88
x
|
11,3
x
|
10
x
|
8,35
x
|
7,04
x
|
6,29
x
|
Bedrijfswaarde/FCF
|
22,6
x
|
34,4
x
|
13
x
|
30,2
x
|
18,5
x
|
17,7
x
|
14,6
x
|
13,2
x
|
FCF Yield
|
4,42%
|
2,91%
|
7,7%
|
3,31%
|
5,41%
|
5,66%
|
6,85%
|
7,57%
|
Price to Book
|
0,76
x
|
1,18
x
|
1,47
x
|
2,07
x
|
-
|
2,06
x
|
1,92
x
|
1,74
x
|
Aantal aandelen (in duizenden)
|
649.869
|
685.817
|
869.968
|
1.001.468
|
1.006.234
|
997.998
|
-
|
-
|
Referentieprijs
2 |
25,63
|
20,85
|
24,06
|
29,53
|
34,18
|
33,46
|
33,46
|
33,46
|
Datum van publicatie
|
22-01-20
|
21-01-21
|
20-01-22
|
23-01-23
|
23-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.838
|
20.705
|
20.536
|
21.156
|
25.506
|
27.512
|
29.370
|
30.399
|
EBITDA
1 |
3.020
|
2.357
|
2.681
|
2.981
|
3.763
|
4.329
|
4.978
|
5.377
|
Bedrijfsresultaat (EBIT)
1 |
1.602
|
1.040
|
1.576
|
1.920
|
2.676
|
3.194
|
3.819
|
4.214
|
Operationele Marge
|
6,72%
|
5,02%
|
7,67%
|
9,08%
|
10,49%
|
11,61%
|
13%
|
13,86%
|
Resultaat voor belastingen (EBT)
1 |
753
|
-15.202
|
428
|
22
|
2.655
|
2.951
|
3.434
|
3.966
|
Nettowinst (verlies)
1 |
128
|
-9.940
|
-219
|
-601
|
1.943
|
2.092
|
2.449
|
2.868
|
Nettomarge
|
0,54%
|
-48,01%
|
-1,07%
|
-2,84%
|
7,62%
|
7,6%
|
8,34%
|
9,44%
|
WPA
2 |
0,2300
|
-14,73
|
-0,2700
|
-0,6100
|
1,910
|
2,091
|
2,472
|
2,924
|
Free Cash Flow
1 |
886
|
518
|
1.833
|
1.116
|
2.045
|
2.045
|
2.401
|
2.562
|
FCF-marge
|
3,72%
|
2,5%
|
8,93%
|
5,28%
|
8,02%
|
7,43%
|
8,18%
|
8,43%
|
Kasstroomconversie (ebitda)
|
29,34%
|
21,98%
|
68,37%
|
37,44%
|
54,34%
|
47,24%
|
48,24%
|
47,64%
|
Kasstroomconversie (nettowinst)
|
692,19%
|
-
|
-
|
-
|
105,25%
|
97,76%
|
98,03%
|
89,3%
|
Dividend per aandeel
2 |
0,7200
|
0,7200
|
0,7200
|
0,7300
|
0,7800
|
0,8376
|
0,8753
|
0,9552
|
Datum van publicatie
|
22-01-20
|
21-01-21
|
20-01-22
|
23-01-23
|
23-01-24
|
-
|
-
|
-
|
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 |
5.519
|
4.835
|
5.047
|
5.369
|
5.905
|
5.716
|
6.315
|
6.641
|
6.835
|
6.418
|
6.792
|
7.023
|
7.280
|
6.845
|
7.273
|
EBITDA
1 |
844
|
625
|
651
|
758
|
947
|
782
|
907
|
983
|
1.091
|
943
|
1.053
|
1.125
|
1.217
|
1.068
|
1.186
|
Bedrijfsresultaat (EBIT)
1 |
571
|
348
|
376
|
503
|
692
|
512
|
631
|
716
|
816
|
660
|
771,4
|
833,7
|
929
|
774,7
|
879
|
Operationele Marge
|
10,35%
|
7,2%
|
7,45%
|
9,37%
|
11,72%
|
8,96%
|
9,99%
|
10,78%
|
11,94%
|
10,28%
|
11,36%
|
11,87%
|
12,76%
|
11,32%
|
12,09%
|
Resultaat voor belastingen (EBT)
1 |
688
|
187
|
-655
|
144
|
345
|
760
|
614
|
759
|
522
|
641
|
701
|
772,6
|
846,6
|
691,3
|
805,8
|
Nettowinst (verlies)
1 |
294
|
72
|
-839
|
-17
|
182
|
576
|
410
|
518
|
439
|
455
|
489,6
|
546,6
|
609,5
|
482,9
|
564,3
|
Nettomarge
|
5,33%
|
1,49%
|
-16,62%
|
-0,32%
|
3,08%
|
10,08%
|
6,49%
|
7,8%
|
6,42%
|
7,09%
|
7,21%
|
7,78%
|
8,37%
|
7,06%
|
7,76%
|
WPA
2 |
0,3200
|
0,0800
|
-0,8400
|
-0,0200
|
0,1800
|
0,5700
|
0,4000
|
0,5100
|
0,4300
|
0,4500
|
0,4870
|
0,5468
|
0,6057
|
0,4868
|
0,5753
|
Dividend per aandeel
2 |
0,1800
|
0,1800
|
0,1800
|
0,1800
|
0,1900
|
0,1900
|
0,1900
|
0,2000
|
0,2000
|
0,2100
|
0,2090
|
0,2090
|
0,2090
|
0,2176
|
0,2201
|
Datum van publicatie
|
20-01-22
|
20-04-22
|
20-07-22
|
19-10-22
|
23-01-23
|
19-04-23
|
19-07-23
|
25-10-23
|
23-01-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.373
|
3.501
|
2.874
|
4.169
|
3.374
|
2.748
|
1.676
|
442
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,117
x
|
1,485
x
|
1,072
x
|
1,399
x
|
0,8966
x
|
0,6348
x
|
0,3366
x
|
0,0821
x
|
Free Cash Flow
1 |
886
|
518
|
1.833
|
1.116
|
2.045
|
2.045
|
2.401
|
2.562
|
ROE (netto-inkomsten/eigen vermogen)
|
1,36%
|
0,06%
|
3,08%
|
5,78%
|
-
|
13%
|
14,6%
|
16,5%
|
ROA (netto-inkomsten/totale activa)
|
0,89%
|
0,04%
|
1,47%
|
2,6%
|
5,46%
|
5,53%
|
6,24%
|
7,1%
|
Totale activa
1 |
14.316
|
-28.400.000
|
-14.902
|
-23.099
|
35.563
|
37.854
|
39.259
|
40.399
|
Nettoactief per aandeel
2 |
33,60
|
17,60
|
16,30
|
14,30
|
-
|
16,30
|
17,50
|
19,20
|
Cashflow per aandeel
2 |
3,820
|
1,930
|
2,880
|
1,910
|
3,020
|
3,190
|
3,610
|
3,950
|
Capex
1 |
1.240
|
787
|
541
|
772
|
1.016
|
1.259
|
1.289
|
1.319
|
Capex/omzet
|
5,2%
|
3,8%
|
2,63%
|
3,65%
|
3,98%
|
4,58%
|
4,39%
|
4,34%
|
Datum van publicatie
|
22-01-20
|
21-01-21
|
20-01-22
|
23-01-23
|
23-01-24
|
-
|
-
|
-
|
Laatste slotkoers
33,46
USD Gemiddelde koersdoel
40,39
USD Spread / Gemiddelde doel +20,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,11% | 33,39 mld. | | -6,63% | 69,45 mld. | | +4,84% | 33,55 mld. | | +31,53% | 11,42 mld. | | +26,55% | 9,06 mld. | | -6,02% | 7,54 mld. | | +17,63% | 6,54 mld. | | +46,67% | 5,88 mld. | | +46,30% | 5,57 mld. | | +55,03% | 4,93 mld. |
Oliegerelateerde diensten en apparatuur - Andere
|