Geschatte realtime
Cboe BZX
18:39:15 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
188,4
USD
|
-5,46%
|
|
-4,52%
|
+21,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.899
|
7.646
|
19.540
|
24.073
|
27.757
|
35.537
|
-
|
-
|
Bedrijfswaarde
1 |
20.147
|
13.357
|
25.642
|
30.335
|
33.965
|
40.029
|
44.268
|
41.165
|
K/w-verhouding
|
63,2
x
|
-1,69
x
|
8,77
x
|
5,56
x
|
8,94
x
|
10,8
x
|
8,99
x
|
9,36
x
|
Dividendrendement
|
1,01%
|
3,15%
|
1,81%
|
8,27%
|
4,66%
|
4,53%
|
4,28%
|
3,97%
|
Marktkapitalisatie/omzet
|
3,76
x
|
2,72
x
|
2,87
x
|
2,5
x
|
3,3
x
|
3,97
x
|
2,25
x
|
2,41
x
|
Bedrijfswaarde/omzet
|
5,08
x
|
4,75
x
|
3,77
x
|
3,15
x
|
4,04
x
|
4,47
x
|
2,8
x
|
2,79
x
|
Bedrijfswaarde/EBITDA
|
6,83
x
|
6,54
x
|
6,26
x
|
4,33
x
|
5,55
x
|
6,03
x
|
3,7
x
|
3,66
x
|
Bedrijfswaarde/FCF
|
-1.007
x
|
82,5
x
|
10,6
x
|
6,42
x
|
11,4
x
|
12,3
x
|
7,58
x
|
7,27
x
|
FCF Yield
|
-0,1%
|
1,21%
|
9,44%
|
15,6%
|
8,79%
|
8,15%
|
13,2%
|
13,8%
|
Price to Book
|
1,15
x
|
0,87
x
|
1,59
x
|
1,62
x
|
1,67
x
|
1,91
x
|
1,68
x
|
1,34
x
|
Aantal aandelen (in duizenden)
|
160.445
|
157.974
|
181.175
|
175.999
|
178.985
|
178.344
|
-
|
-
|
Referentieprijs
2 |
92,86
|
48,40
|
107,8
|
136,8
|
155,1
|
199,3
|
199,3
|
199,3
|
Datum van publicatie
|
18-02-20
|
22-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.964
|
2.813
|
6.797
|
9.643
|
8.412
|
8.956
|
15.816
|
14.769
|
EBITDA
1 |
2.949
|
2.042
|
4.093
|
7.006
|
6.115
|
6.633
|
11.969
|
11.247
|
Bedrijfsresultaat (EBIT)
1 |
1.485
|
545
|
4.079
|
6.508
|
4.570
|
4.725
|
8.636
|
7.893
|
Operationele Marge
|
37,46%
|
19,37%
|
60,01%
|
67,49%
|
54,33%
|
52,76%
|
54,61%
|
53,44%
|
Resultaat voor belastingen (EBT)
1 |
362
|
-5.776
|
2.907
|
5.736
|
4.248
|
4.430
|
8.312
|
7.646
|
Nettowinst (verlies)
1 |
240
|
-4.517
|
2.182
|
4.386
|
3.143
|
3.309
|
6.157
|
5.626
|
Nettomarge
|
6,05%
|
-160,58%
|
32,1%
|
45,48%
|
37,36%
|
36,95%
|
38,93%
|
38,1%
|
WPA
2 |
1,470
|
-28,59
|
12,30
|
24,61
|
17,34
|
18,53
|
22,17
|
21,28
|
Free Cash Flow
1 |
-20
|
162
|
2.421
|
4.724
|
2.987
|
3.261
|
5.838
|
5.665
|
FCF-marge
|
-0,5%
|
5,76%
|
35,62%
|
48,99%
|
35,51%
|
36,41%
|
36,91%
|
38,36%
|
Kasstroomconversie (ebitda)
|
-
|
7,93%
|
59,15%
|
67,43%
|
48,85%
|
49,16%
|
48,78%
|
50,37%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
110,95%
|
107,71%
|
95,04%
|
98,55%
|
94,82%
|
100,69%
|
Dividend per aandeel
2 |
0,9375
|
1,525
|
1,950
|
11,31
|
7,220
|
9,026
|
8,525
|
7,915
|
Datum van publicatie
|
18-02-20
|
22-02-21
|
22-02-22
|
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
|
2025 S1
|
---|
Omzet
1 |
2.022
|
2.408
|
2.768
|
2.437
|
2.030
|
1.925
|
1.919
|
2.340
|
2.228
|
2.227
|
2.261
|
2.269
|
2.298
|
3.940
|
3.906
|
-
|
EBITDA
1 |
1.192
|
1.551
|
1.992
|
1.857
|
1.606
|
1.420
|
1.353
|
1.746
|
1.596
|
1.550
|
1.696
|
1.697
|
1.689
|
2.973
|
2.940
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.312
|
1.660
|
1.978
|
1.614
|
1.256
|
1.081
|
1.000
|
1.340
|
1.205
|
1.173
|
1.223
|
1.211
|
1.198
|
2.104
|
2.064
|
-
|
Operationele Marge
|
64,89%
|
68,94%
|
71,46%
|
66,23%
|
61,87%
|
56,16%
|
52,11%
|
57,26%
|
54,08%
|
52,67%
|
54,08%
|
53,36%
|
52,14%
|
53,4%
|
52,86%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.330
|
1.024
|
1.863
|
1.560
|
1.289
|
953
|
751
|
1.269
|
1.275
|
1.032
|
1.156
|
1.154
|
1.116
|
2.057
|
2.007
|
-
|
Nettowinst (verlies)
1 |
1.002
|
779
|
1.416
|
1.184
|
1.007
|
712
|
556
|
915
|
960
|
768
|
854,2
|
843,5
|
816,1
|
1.543
|
1.503
|
-
|
Nettomarge
|
49,55%
|
32,35%
|
51,16%
|
48,58%
|
49,61%
|
36,99%
|
28,97%
|
39,1%
|
43,09%
|
34,49%
|
37,78%
|
37,18%
|
35,51%
|
39,17%
|
38,49%
|
-
|
WPA
2 |
5,540
|
4,360
|
7,930
|
6,720
|
5,620
|
3,880
|
3,050
|
5,070
|
5,340
|
4,280
|
4,757
|
4,711
|
4,556
|
5,252
|
4,959
|
-
|
Dividend per aandeel
2 |
0,6000
|
0,7000
|
3,050
|
2,260
|
2,950
|
0,8300
|
0,8400
|
3,370
|
2,180
|
-
|
1,973
|
2,066
|
2,120
|
3,054
|
2,226
|
-
|
Datum van publicatie
|
22-02-22
|
02-05-22
|
01-08-22
|
07-11-22
|
21-02-23
|
01-05-23
|
31-07-23
|
06-11-23
|
20-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.248
|
5.711
|
6.102
|
6.262
|
6.208
|
4.493
|
8.731
|
5.628
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,78
x
|
2,797
x
|
1,491
x
|
0,8938
x
|
1,015
x
|
0,6773
x
|
0,7295
x
|
0,5004
x
|
Free Cash Flow
1 |
-20
|
162
|
2.421
|
4.724
|
2.987
|
3.261
|
5.838
|
5.665
|
ROE (netto-inkomsten/eigen vermogen)
|
8,42%
|
4,36%
|
19,2%
|
31,6%
|
20,6%
|
16,2%
|
18,8%
|
12,6%
|
ROA (netto-inkomsten/totale activa)
|
5,03%
|
2,34%
|
9,92%
|
17,4%
|
11,4%
|
9,5%
|
8,8%
|
5,9%
|
Totale activa
1 |
4.771
|
-193.216
|
22.003
|
25.144
|
27.605
|
34.829
|
69.967
|
95.362
|
Nettoactief per aandeel
2 |
81,00
|
55,60
|
67,90
|
84,50
|
93,00
|
104,0
|
119,0
|
149,0
|
Cashflow per aandeel
2 |
17,70
|
12,80
|
22,00
|
37,00
|
31,20
|
32,00
|
35,10
|
33,70
|
Capex
1 |
2.921
|
1.859
|
1.487
|
1.938
|
2.701
|
2.425
|
4.256
|
4.167
|
Capex/omzet
|
73,69%
|
66,09%
|
21,88%
|
20,1%
|
32,11%
|
27,08%
|
26,91%
|
28,22%
|
Datum van publicatie
|
18-02-20
|
22-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Laatste slotkoers
199,3
USD Gemiddelde koersdoel
222,1
USD Spread / Gemiddelde doel +11,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,76% | 35,54 mld. | | +6,23% | 299 mld. | | -2,10% | 136 mld. | | +61,92% | 131 mld. | | +15,79% | 81,97 mld. | | -1,50% | 71,58 mld. | | +1,39% | 55,41 mld. | | +3,79% | 47,32 mld. | | -10,08% | 34,92 mld. | | +4,04% | 31,05 mld. |
Olie- en gasexploratie en -productie - Andere
|