Geschatte realtime
Cboe BZX
21:28:28 29-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
154
USD
|
-1,37%
|
|
-3,18%
|
-9,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.552
|
15.144
|
25.719
|
37.289
|
40.672
|
35.752
|
-
|
-
|
Bedrijfswaarde
1 |
43.910
|
44.359
|
53.717
|
59.670
|
60.770
|
56.930
|
57.670
|
57.020
|
K/w-verhouding
|
24,3
x
|
-177
x
|
-11
x
|
26,6
x
|
4,19
x
|
19,4
x
|
15,9
x
|
13,4
x
|
Dividendrendement
|
-
|
-
|
0,65%
|
0,92%
|
0,95%
|
1,17%
|
1,3%
|
1,47%
|
Marktkapitalisatie/omzet
|
1,6
x
|
1,62
x
|
1,62
x
|
1,12
x
|
1,99
x
|
2,21
x
|
1,8
x
|
1,53
x
|
Bedrijfswaarde/omzet
|
4,51
x
|
4,74
x
|
3,39
x
|
1,79
x
|
2,98
x
|
3,53
x
|
2,9
x
|
2,44
x
|
Bedrijfswaarde/EBITDA
|
14,9
x
|
11,2
x
|
11
x
|
5,16
x
|
6,93
x
|
9,45
x
|
8,84
x
|
8
x
|
Bedrijfswaarde/FCF
|
-35,9
x
|
-77,3
x
|
35,7
x
|
6,86
x
|
9,65
x
|
23
x
|
24,9
x
|
17,3
x
|
FCF Yield
|
-2,79%
|
-1,29%
|
2,8%
|
14,6%
|
10,4%
|
4,35%
|
4,02%
|
5,77%
|
Price to Book
|
-1.106
x
|
-79,3
x
|
-10
x
|
-12,4
x
|
8
x
|
9,17
x
|
6,89
x
|
4,96
x
|
Aantal aandelen (in duizenden)
|
254.651
|
252.274
|
253.588
|
248.659
|
238.255
|
228.913
|
-
|
-
|
Referentieprijs
2 |
61,07
|
60,03
|
101,4
|
150,0
|
170,7
|
156,2
|
156,2
|
156,2
|
Datum van publicatie
|
25-02-20
|
24-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.730
|
9.358
|
15.864
|
33.428
|
20.394
|
16.150
|
19.857
|
23.399
|
EBITDA
1 |
2.946
|
3.961
|
4.867
|
11.564
|
8.771
|
6.022
|
6.523
|
7.130
|
Bedrijfsresultaat (EBIT)
1 |
2.152
|
2.631
|
3.756
|
4.559
|
15.489
|
4.575
|
5.077
|
5.617
|
Operationele Marge
|
22,12%
|
28,11%
|
23,68%
|
13,64%
|
75,95%
|
28,33%
|
25,57%
|
24%
|
Resultaat voor belastingen (EBT)
1 |
715
|
544
|
-2.278
|
3.094
|
14.578
|
3.364
|
3.773
|
4.146
|
Nettowinst (verlies)
1 |
648
|
-85
|
-2.343
|
1.428
|
9.881
|
1.892
|
2.115
|
2.508
|
Nettomarge
|
6,66%
|
-0,91%
|
-14,77%
|
4,27%
|
48,45%
|
11,72%
|
10,65%
|
10,72%
|
WPA
2 |
2,510
|
-0,3400
|
-9,250
|
5,640
|
40,72
|
8,030
|
9,799
|
11,65
|
Free Cash Flow
1 |
-1.223
|
-574
|
1.503
|
8.693
|
6.297
|
2.477
|
2.317
|
3.290
|
FCF-marge
|
-12,57%
|
-6,13%
|
9,47%
|
26,01%
|
30,88%
|
15,34%
|
11,67%
|
14,06%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
30,88%
|
75,17%
|
71,79%
|
41,12%
|
35,52%
|
46,14%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
608,75%
|
63,73%
|
130,89%
|
109,55%
|
131,18%
|
Dividend per aandeel
2 |
-
|
-
|
0,6600
|
1,385
|
1,620
|
1,827
|
2,032
|
2,291
|
Datum van publicatie
|
25-02-20
|
24-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
6.557
|
7.484
|
8.007
|
8.852
|
9.085
|
7.310
|
4.102
|
4.159
|
4.823
|
4.253
|
3.521
|
3.706
|
4.437
|
4.629
|
4.305
|
EBITDA
1 |
1.339
|
3.153
|
2.529
|
2.782
|
3.100
|
3.599
|
1.858
|
1.663
|
1.650
|
1.773
|
1.361
|
1.408
|
1.532
|
1.561
|
1.534
|
Bedrijfsresultaat (EBIT)
1 |
1.070
|
2.845
|
2.220
|
2.469
|
6.711
|
3.260
|
1.561
|
1.326
|
2.435
|
1.154
|
991
|
1.029
|
1.273
|
1.323
|
1.167
|
Operationele Marge
|
16,32%
|
38,01%
|
27,73%
|
27,89%
|
73,87%
|
44,6%
|
38,05%
|
31,88%
|
50,49%
|
27,13%
|
28,14%
|
27,76%
|
28,7%
|
28,57%
|
27,12%
|
Resultaat voor belastingen (EBT)
1 |
62
|
-972
|
1.094
|
-3.396
|
6.368
|
7.751
|
2.070
|
2.531
|
2.226
|
948
|
722,8
|
725,6
|
975,6
|
1.040
|
900
|
Nettowinst (verlies)
1 |
-1.323
|
-865
|
741
|
-2.385
|
3.937
|
5.434
|
1.369
|
1.701
|
1.377
|
502
|
396,6
|
408,6
|
504,7
|
578
|
500,9
|
Nettomarge
|
-20,18%
|
-11,56%
|
9,25%
|
-26,94%
|
43,34%
|
74,34%
|
33,37%
|
40,9%
|
28,55%
|
11,8%
|
11,26%
|
11,03%
|
11,38%
|
12,49%
|
11,63%
|
WPA
2 |
-5,220
|
-3,410
|
2,900
|
-9,540
|
15,78
|
22,10
|
5,610
|
7,030
|
5,760
|
2,130
|
1,757
|
1,806
|
2,190
|
2,284
|
2,128
|
Dividend per aandeel
2 |
0,3300
|
0,3300
|
0,3300
|
0,3300
|
0,3950
|
0,3950
|
0,3950
|
0,4350
|
0,3950
|
0,4350
|
0,4378
|
0,4804
|
0,4804
|
0,4804
|
0,4809
|
Datum van publicatie
|
24-02-22
|
04-05-22
|
04-08-22
|
03-11-22
|
23-02-23
|
02-05-23
|
03-08-23
|
02-11-23
|
22-02-24
|
03-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
28.358
|
29.215
|
27.998
|
22.381
|
20.098
|
21.179
|
21.919
|
21.269
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
9,626
x
|
7,376
x
|
5,753
x
|
1,935
x
|
2,291
x
|
3,517
x
|
3,36
x
|
2,983
x
|
Free Cash Flow
1 |
-1.223
|
-574
|
1.503
|
8.693
|
6.297
|
2.477
|
2.317
|
3.290
|
ROE (netto-inkomsten/eigen vermogen)
|
56,5%
|
-
|
-143%
|
-
|
309%
|
37,8%
|
42,6%
|
43,2%
|
ROA (netto-inkomsten/totale activa)
|
1,92%
|
1,07%
|
5,95%
|
15,9%
|
7,66%
|
4,8%
|
3,6%
|
4,8%
|
Totale activa
1 |
33.739
|
-7.922
|
-39.358
|
8.985
|
129.028
|
39.420
|
58.760
|
52.246
|
Nettoactief per aandeel
2 |
-0,0600
|
-0,7600
|
-10,10
|
-12,10
|
21,40
|
17,00
|
22,70
|
31,50
|
Cashflow per aandeel
2 |
7,100
|
5,010
|
9,740
|
41,50
|
34,70
|
20,00
|
21,60
|
25,70
|
Capex
1 |
3.056
|
1.839
|
966
|
1.830
|
2.121
|
2.002
|
2.377
|
1.672
|
Capex/omzet
|
31,41%
|
19,65%
|
6,09%
|
5,47%
|
10,4%
|
12,4%
|
11,97%
|
7,15%
|
Datum van publicatie
|
25-02-20
|
24-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
156,2
USD Gemiddelde koersdoel
197,6
USD Spread / Gemiddelde doel +26,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,89% | 35,75 mld. | | +33,46% | 5,34 mld. | | +108,70% | 3,18 mld. | | +10,53% | 2,69 mld. | | +7,19% | 712 mln. | | +41,07% | 147 mln. | | -1,69% | 75,83 mln. |
LNG-transport en -opslag
|