Beurs gesloten -
Borsa Italiana
17:44:59 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,92
EUR
|
+0,44%
|
|
-1,14%
|
+22,48%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
191,2
|
137,2
|
130,8
|
488,2
|
752,4
|
905,5
|
-
|
-
|
Bedrijfswaarde
1 |
849,4
|
698,7
|
651,1
|
898,1
|
976,8
|
1.021
|
961,4
|
870,5
|
K/w-verhouding
|
-5,96
x
|
8,61
x
|
-3,57
x
|
3,63
x
|
-
|
4,97
x
|
8,68
x
|
13,3
x
|
Dividendrendement
|
-
|
-
|
-
|
4,51%
|
6,65%
|
6,6%
|
3,46%
|
1,33%
|
Marktkapitalisatie/omzet
|
0,74
x
|
0,53
x
|
0,75
x
|
1,48
x
|
1,9
x
|
2,11
x
|
2,71
x
|
2,85
x
|
Bedrijfswaarde/omzet
|
3,29
x
|
2,71
x
|
3,74
x
|
2,72
x
|
2,46
x
|
2,38
x
|
2,88
x
|
2,74
x
|
Bedrijfswaarde/EBITDA
|
8,15
x
|
5,49
x
|
10,1
x
|
3,96
x
|
3,52
x
|
4,08
x
|
5,76
x
|
6,69
x
|
Bedrijfswaarde/FCF
|
-143
x
|
9,69
x
|
26,3
x
|
8
x
|
3,88
x
|
5,63
x
|
6,77
x
|
8,85
x
|
FCF Yield
|
-0,7%
|
10,3%
|
3,81%
|
12,5%
|
25,7%
|
17,8%
|
14,8%
|
11,3%
|
Price to Book
|
-
|
-
|
0,4
x
|
1,02
x
|
1,22
x
|
1,16
x
|
1,03
x
|
1,01
x
|
Aantal aandelen (in duizenden)
|
123.327
|
122.571
|
122.273
|
122.290
|
120.653
|
120.653
|
-
|
-
|
Referentieprijs
2 |
1,550
|
1,119
|
1,070
|
3,992
|
6,236
|
7,505
|
7,505
|
7,505
|
Datum van publicatie
|
12-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
258,3
|
257,8
|
174,1
|
330
|
397
|
428,7
|
334,2
|
317,5
|
EBITDA
1 |
104,2
|
127,3
|
64,32
|
226,6
|
277,6
|
250
|
167
|
130,1
|
Bedrijfsresultaat (EBIT)
1 |
15,02
|
55,52
|
-6,902
|
165,7
|
215,2
|
194,7
|
112,2
|
77
|
Operationele Marge
|
5,82%
|
21,54%
|
-3,96%
|
50,21%
|
54,2%
|
45,42%
|
33,57%
|
24,25%
|
Resultaat voor belastingen (EBT)
1 |
-26,94
|
16,82
|
-36,82
|
135,3
|
193,4
|
178,8
|
97,69
|
68,5
|
Nettowinst (verlies)
1 |
-27,53
|
16,56
|
-37,26
|
134,9
|
192,2
|
178,1
|
96,94
|
68,5
|
Nettomarge
|
-10,66%
|
6,42%
|
-21,4%
|
40,87%
|
48,42%
|
41,54%
|
29,01%
|
21,57%
|
WPA
2 |
-0,2600
|
0,1300
|
-0,3000
|
1,100
|
-
|
1,510
|
0,8650
|
0,5650
|
Free Cash Flow
1 |
-5,957
|
72,11
|
24,79
|
112,3
|
251,4
|
181,5
|
141,9
|
98,37
|
FCF-marge
|
-2,31%
|
27,97%
|
14,24%
|
34,04%
|
63,34%
|
42,34%
|
42,46%
|
30,98%
|
Kasstroomconversie (ebitda)
|
-
|
56,66%
|
38,55%
|
49,56%
|
90,57%
|
72,6%
|
84,97%
|
75,61%
|
Kasstroomconversie (nettowinst)
|
-
|
435,55%
|
-
|
83,28%
|
130,8%
|
101,93%
|
146,37%
|
143,6%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,1800
|
0,4147
|
0,4950
|
0,2600
|
0,1000
|
Datum van publicatie
|
12-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
-
|
88,89
|
59,3
|
-
|
42,82
|
72,79
|
115,6
|
94,17
|
120,2
|
106,3
|
97,23
|
203,5
|
98,3
|
95,18
|
104,1
|
101
|
89
|
114
|
78
|
EBITDA
1 |
-
|
33,02
|
14,87
|
16,43
|
17,77
|
48,47
|
66,24
|
69,07
|
91,3
|
76,41
|
66,34
|
142,7
|
70,4
|
64,47
|
76,1
|
68
|
56
|
82
|
47
|
Bedrijfsresultaat (EBIT)
1 |
38,95
|
0,386
|
-7,32
|
0,032
|
0,29
|
33,42
|
33,72
|
54,24
|
77,73
|
60,6
|
51,66
|
112,3
|
54,53
|
48,38
|
60,44
|
53
|
41
|
66
|
31
|
Operationele Marge
|
-
|
0,43%
|
-12,34%
|
-
|
0,68%
|
45,92%
|
29,16%
|
57,59%
|
64,68%
|
57,03%
|
53,13%
|
55,17%
|
55,47%
|
50,83%
|
58,08%
|
52,48%
|
46,07%
|
57,89%
|
39,74%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
43,96
|
56,7
|
49
|
37
|
63
|
28
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-6,496
|
25,71
|
19,22
|
43,56
|
72,09
|
54,12
|
45,72
|
99,83
|
48,89
|
43,51
|
56,34
|
49
|
37
|
63
|
28
|
Nettomarge
|
-
|
-
|
-
|
-
|
-15,17%
|
35,33%
|
16,62%
|
46,25%
|
59,99%
|
50,93%
|
47,02%
|
49,06%
|
49,73%
|
45,71%
|
54,14%
|
48,51%
|
41,57%
|
55,26%
|
35,9%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3560
|
0,4670
|
0,4100
|
0,3100
|
0,5200
|
0,2400
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2487
|
0,1000
|
0,2900
|
-
|
0,3000
|
-
|
Datum van publicatie
|
30-07-20
|
29-07-21
|
11-11-21
|
10-03-22
|
05-05-22
|
28-07-22
|
28-07-22
|
10-11-22
|
09-03-23
|
11-05-23
|
27-07-23
|
27-07-23
|
09-11-23
|
14-03-24
|
08-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
658
|
562
|
520
|
410
|
224
|
116
|
55,9
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
35
|
Hefboom (schuld/ebitda)
|
6,315
x
|
4,412
x
|
8,089
x
|
1,809
x
|
0,8081
x
|
0,4625
x
|
0,3347
x
|
-
|
Free Cash Flow
1 |
-5,96
|
72,1
|
24,8
|
112
|
251
|
182
|
142
|
98,4
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-10,7%
|
33,3%
|
35,1%
|
26,7%
|
13%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
2,680
|
3,910
|
5,120
|
6,470
|
7,270
|
7,450
|
Cashflow per aandeel
2 |
0,5600
|
-
|
0,2600
|
-
|
2,400
|
2,070
|
1,570
|
1,280
|
Capex
1 |
65,2
|
12
|
7,03
|
35,5
|
41,5
|
90,7
|
9,1
|
22,9
|
Capex/omzet
|
25,25%
|
4,66%
|
4,04%
|
10,75%
|
10,45%
|
21,15%
|
2,72%
|
7,22%
|
Datum van publicatie
|
12-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
14-03-24
|
-
|
-
|
-
|
Laatste slotkoers
7,505
USD Gemiddelde koersdoel
8,791
USD Spread / Gemiddelde doel +17,14% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,48% | 905 mln. | | +4,47% | 77,65 mld. | | +8,16% | 61,89 mld. | | +19,18% | 50,59 mld. | | +15,35% | 47,28 mld. | | +10,49% | 43,26 mld. | | +10,78% | 41,58 mld. | | +1,55% | 39,97 mld. | | +36,10% | 26,21 mld. | | -3,25% | 23,32 mld. |
Olie- en gastransportdiensten - Andere
|