Beurs gesloten -
Nasdaq
22:00:00 18-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
83,95
USD
|
-0,80%
|
|
-5,61%
|
+9,11%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.556
|
12.643
|
10.085
|
11.091
|
-
|
-
|
Bedrijfswaarde
1 |
8.920
|
15.606
|
11.034
|
12.065
|
15.377
|
14.588
|
K/w-verhouding
|
1,15
x
|
2,83
x
|
4,55
x
|
163
x
|
12,8
x
|
8,97
x
|
Dividendrendement
|
1,74%
|
-
|
4,7%
|
3,13%
|
3,82%
|
5,45%
|
Marktkapitalisatie/omzet
|
1,57
x
|
1,28
x
|
2,84
x
|
4,06
x
|
1,3
x
|
1,28
x
|
Bedrijfswaarde/omzet
|
1,86
x
|
1,58
x
|
3,11
x
|
4,42
x
|
1,81
x
|
1,68
x
|
Bedrijfswaarde/EBITDA
|
4,16
x
|
3,49
x
|
4,39
x
|
7,06
x
|
2,87
x
|
2,23
x
|
Bedrijfswaarde/FCF
|
37,3
x
|
6,44
x
|
40
x
|
58,1
x
|
14,1
x
|
8,99
x
|
FCF Yield
|
2,68%
|
15,5%
|
2,5%
|
1,72%
|
7,07%
|
11,1%
|
Price to Book
|
1,34
x
|
1,22
x
|
0,94
x
|
1,05
x
|
1,03
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
117.106
|
133.971
|
131.072
|
131.048
|
-
|
-
|
Referentieprijs
2 |
64,52
|
94,37
|
76,94
|
83,95
|
83,95
|
83,95
|
Datum van publicatie
|
23-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.522
|
3.341
|
4.799
|
9.892
|
3.547
|
2.728
|
8.506
|
8.666
|
EBITDA
1 |
2.446
|
452
|
2.145
|
4.470
|
2.513
|
1.709
|
5.362
|
6.539
|
Bedrijfsresultaat (EBIT)
1 |
182
|
-8.703
|
1.145
|
2.694
|
959
|
256,5
|
2.221
|
2.913
|
Operationele Marge
|
4,02%
|
-260,49%
|
23,86%
|
27,23%
|
27,04%
|
9,4%
|
26,11%
|
33,61%
|
Resultaat voor belastingen (EBT)
1 |
-639
|
-9.769
|
6.222
|
3.651
|
3.117
|
167,5
|
2.071
|
3.139
|
Nettowinst (verlies)
1 |
-416
|
-9.756
|
6.328
|
4.869
|
2.419
|
111,8
|
1.546
|
2.171
|
Nettomarge
|
-9,2%
|
-292,01%
|
131,86%
|
49,22%
|
68,2%
|
4,1%
|
18,18%
|
25,05%
|
WPA
2 |
-
|
-998,3
|
56,13
|
33,36
|
16,92
|
0,5142
|
6,541
|
9,356
|
Free Cash Flow
1 |
-622
|
-862
|
239
|
2.425
|
276
|
207,5
|
1.087
|
1.622
|
FCF-marge
|
-13,75%
|
-25,8%
|
4,98%
|
24,51%
|
7,78%
|
7,61%
|
12,78%
|
18,72%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
11,14%
|
54,25%
|
10,98%
|
12,14%
|
20,27%
|
24,81%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
3,78%
|
49,8%
|
11,41%
|
185,64%
|
70,3%
|
74,73%
|
Dividend per aandeel
2 |
-
|
-
|
1,125
|
-
|
3,620
|
2,625
|
3,208
|
4,579
|
Datum van publicatie
|
26-02-20
|
01-03-21
|
23-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
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 |
1.786
|
1.914
|
2.790
|
2.987
|
2.201
|
1.453
|
649
|
682
|
763
|
589
|
598,3
|
621,7
|
653,6
|
2.244
|
2.002
|
EBITDA
1 |
687
|
913
|
1.269
|
1.256
|
1.032
|
774
|
524
|
580
|
635
|
508
|
371,9
|
402,5
|
420,9
|
1.399
|
1.216
|
Bedrijfsresultaat (EBIT)
1 |
344
|
499
|
811
|
814
|
570
|
377
|
140
|
194
|
248
|
107
|
-4,654
|
39,12
|
106,1
|
596
|
379,4
|
Operationele Marge
|
19,26%
|
26,07%
|
29,07%
|
27,25%
|
25,9%
|
25,95%
|
21,57%
|
28,45%
|
32,5%
|
18,17%
|
-0,78%
|
6,29%
|
16,23%
|
26,56%
|
18,95%
|
Resultaat voor belastingen (EBT)
1 |
1.395
|
-810
|
1.314
|
957
|
2.190
|
1.793
|
518
|
71
|
735
|
33
|
-4,259
|
55,14
|
87,73
|
608,1
|
375,4
|
Nettowinst (verlies)
1 |
1.400
|
-764
|
1.237
|
883
|
3.513
|
1.389
|
391
|
70
|
569
|
26
|
-1,405
|
41,02
|
59,17
|
455,6
|
256,8
|
Nettomarge
|
78,39%
|
-39,92%
|
44,34%
|
29,56%
|
159,61%
|
95,6%
|
60,25%
|
10,26%
|
74,57%
|
4,41%
|
-0,23%
|
6,6%
|
9,05%
|
20,3%
|
12,83%
|
WPA
2 |
11,13
|
-6,320
|
8,270
|
6,120
|
24,00
|
9,600
|
2,730
|
0,4900
|
4,020
|
0,1800
|
-0,009330
|
0,2816
|
0,3728
|
1,770
|
1,087
|
Dividend per aandeel
2 |
0,4375
|
-
|
-
|
-
|
1,290
|
-
|
0,5500
|
0,5750
|
0,5750
|
-
|
0,5816
|
0,8398
|
0,8258
|
0,8273
|
1,289
|
Datum van publicatie
|
23-02-22
|
04-05-22
|
02-08-22
|
01-11-22
|
21-02-23
|
02-05-23
|
01-08-23
|
31-10-23
|
20-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.452
|
-
|
1.364
|
2.963
|
949
|
974
|
4.287
|
3.497
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,864
x
|
-
|
0,6359
x
|
0,6629
x
|
0,3776
x
|
0,5699
x
|
0,7995
x
|
0,5348
x
|
Free Cash Flow
1 |
-622
|
-862
|
239
|
2.425
|
276
|
208
|
1.087
|
1.622
|
ROE (netto-inkomsten/eigen vermogen)
|
-19,8%
|
-
|
-
|
34%
|
7,07%
|
1,3%
|
10,7%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
-3,14%
|
-
|
11,9%
|
36,8%
|
4,7%
|
0,86%
|
-
|
-
|
Totale activa
1 |
13.253
|
-
|
53.115
|
13.239
|
51.419
|
13.014
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
48,10
|
77,40
|
82,00
|
79,80
|
81,60
|
86,00
|
Cashflow per aandeel
2 |
-
|
-
|
9,300
|
29,10
|
14,70
|
10,90
|
21,30
|
25,30
|
Capex
1 |
2.148
|
1.111
|
735
|
1.823
|
1.829
|
1.322
|
3.635
|
3.745
|
Capex/omzet
|
47,5%
|
33,25%
|
15,32%
|
18,43%
|
51,56%
|
48,45%
|
42,73%
|
43,21%
|
Datum van publicatie
|
26-02-20
|
01-03-21
|
23-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
83,95
USD Gemiddelde koersdoel
105,6
USD Spread / Gemiddelde doel +25,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,11% | 11,09 mld. | | +2,80% | 282 mld. | | +65,00% | 133 mld. | | -5,74% | 128 mld. | | +8,90% | 72,04 mld. | | -1,20% | 68,44 mld. | | -0,58% | 44,09 mld. | | -13,26% | 33,81 mld. | | +21,79% | 33,45 mld. | | +0,77% | 28,95 mld. |
Olie- en gasexploratie en -productie - Andere
|