Beurs gesloten -
Nyse
22:03:04 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
119,6
USD
|
+1,50%
|
|
+1,42%
|
+19,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
295.247
|
174.288
|
259.052
|
454.248
|
399.598
|
471.741
|
-
|
-
|
Bedrijfswaarde
1 |
339.078
|
237.564
|
299.954
|
465.801
|
409.632
|
485.017
|
483.464
|
484.235
|
K/w-verhouding
|
20,8
x
|
-7,85
x
|
11,4
x
|
8,32
x
|
11,2
x
|
12,7
x
|
12,2
x
|
12,2
x
|
Dividendrendement
|
4,92%
|
8,44%
|
5,7%
|
3,22%
|
3,68%
|
3,21%
|
3,32%
|
3,44%
|
Marktkapitalisatie/omzet
|
1,11
x
|
0,96
x
|
0,91
x
|
1,1
x
|
1,16
x
|
1,36
x
|
1,34
x
|
1,39
x
|
Bedrijfswaarde/omzet
|
1,28
x
|
1,31
x
|
1,05
x
|
1,13
x
|
1,19
x
|
1,4
x
|
1,38
x
|
1,42
x
|
Bedrijfswaarde/EBITDA
|
9,36
x
|
18,6
x
|
5,69
x
|
4,46
x
|
5,31
x
|
6,23
x
|
5,72
x
|
5,71
x
|
Bedrijfswaarde/FCF
|
63,3
x
|
-90,9
x
|
8,33
x
|
7,98
x
|
12,2
x
|
13,6
x
|
11,5
x
|
12,6
x
|
FCF Yield
|
1,58%
|
-1,1%
|
12%
|
12,5%
|
8,17%
|
7,38%
|
8,71%
|
7,92%
|
Price to Book
|
1,55
x
|
1,11
x
|
1,54
x
|
2,86
x
|
1,94
x
|
2
x
|
1,96
x
|
1,8
x
|
Aantal aandelen (in duizenden)
|
4.231.106
|
4.228.234
|
4.233.567
|
4.118.293
|
3.996.774
|
3.943.007
|
-
|
-
|
Referentieprijs
2 |
69,78
|
41,22
|
61,19
|
110,3
|
99,98
|
119,6
|
119,6
|
119,6
|
Datum van publicatie
|
31-01-20
|
02-02-21
|
01-02-22
|
31-01-23
|
02-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
264.938
|
181.502
|
285.640
|
413.680
|
344.582
|
347.643
|
351.562
|
340.190
|
EBITDA
1 |
36.229
|
12.797
|
52.761
|
104.451
|
77.183
|
77.877
|
84.577
|
84.801
|
Bedrijfsresultaat (EBIT)
1 |
17.231
|
-7.278
|
32.154
|
80.411
|
56.542
|
53.299
|
55.388
|
54.612
|
Operationele Marge
|
6,5%
|
-4,01%
|
11,26%
|
19,44%
|
16,41%
|
15,33%
|
15,75%
|
16,05%
|
Resultaat voor belastingen (EBT)
1 |
20.056
|
-28.883
|
31.234
|
77.753
|
52.783
|
54.904
|
59.678
|
58.501
|
Nettowinst (verlies)
1 |
14.340
|
-22.440
|
23.040
|
55.740
|
36.010
|
39.721
|
42.665
|
41.403
|
Nettomarge
|
5,41%
|
-12,36%
|
8,07%
|
13,47%
|
10,45%
|
11,43%
|
12,14%
|
12,17%
|
WPA
2 |
3,360
|
-5,250
|
5,390
|
13,26
|
8,890
|
9,415
|
9,779
|
9,792
|
Free Cash Flow
1 |
5.355
|
-2.614
|
36.029
|
58.390
|
33.450
|
35.786
|
42.102
|
38.361
|
FCF-marge
|
2,02%
|
-1,44%
|
12,61%
|
14,11%
|
9,71%
|
10,29%
|
11,98%
|
11,28%
|
Kasstroomconversie (ebitda)
|
14,78%
|
-
|
68,29%
|
55,9%
|
43,34%
|
45,95%
|
49,78%
|
45,24%
|
Kasstroomconversie (nettowinst)
|
37,34%
|
-
|
156,38%
|
104,75%
|
92,89%
|
90,09%
|
98,68%
|
92,65%
|
Dividend per aandeel
2 |
3,430
|
3,480
|
3,490
|
3,550
|
3,680
|
3,838
|
3,977
|
4,110
|
Datum van publicatie
|
31-01-20
|
02-02-21
|
01-02-22
|
31-01-23
|
02-02-24
|
-
|
-
|
-
|
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 |
84.965
|
90.500
|
115.681
|
112.070
|
95.429
|
86.564
|
82.914
|
90.760
|
84.344
|
83.083
|
85.914
|
85.592
|
88.244
|
85.784
|
84.815
|
EBITDA
1 |
17.536
|
20.980
|
29.279
|
30.619
|
23.573
|
21.206
|
16.147
|
18.283
|
21.547
|
17.402
|
20.760
|
20.877
|
18.744
|
20.954
|
21.577
|
Bedrijfsresultaat (EBIT)
1 |
11.875
|
12.097
|
24.828
|
24.977
|
18.509
|
16.962
|
11.905
|
13.868
|
13.807
|
12.590
|
12.226
|
12.331
|
10.257
|
10.823
|
11.247
|
Operationele Marge
|
13,98%
|
13,37%
|
21,46%
|
22,29%
|
19,4%
|
19,59%
|
14,36%
|
15,28%
|
16,37%
|
15,15%
|
14,23%
|
14,41%
|
11,62%
|
12,62%
|
13,26%
|
Resultaat voor belastingen (EBT)
1 |
11.729
|
8.556
|
24.933
|
25.422
|
18.842
|
16.803
|
11.656
|
13.699
|
10.625
|
12.369
|
13.630
|
14.762
|
14.508
|
16.666
|
16.932
|
Nettowinst (verlies)
1 |
8.870
|
5.480
|
17.850
|
19.660
|
12.750
|
11.430
|
7.880
|
9.070
|
7.630
|
8.220
|
10.362
|
11.373
|
11.142
|
10.739
|
10.848
|
Nettomarge
|
10,44%
|
6,06%
|
15,43%
|
17,54%
|
13,36%
|
13,2%
|
9,5%
|
9,99%
|
9,05%
|
9,89%
|
12,06%
|
13,29%
|
12,63%
|
12,52%
|
12,79%
|
WPA
2 |
2,080
|
1,280
|
4,210
|
4,680
|
3,090
|
2,790
|
1,940
|
2,250
|
1,910
|
2,060
|
2,483
|
2,517
|
2,473
|
2,375
|
2,446
|
Dividend per aandeel
2 |
0,8800
|
0,8800
|
0,8800
|
0,8800
|
0,9100
|
0,9100
|
0,9100
|
0,9100
|
0,9500
|
0,9500
|
0,9500
|
0,9538
|
0,9847
|
0,9915
|
0,9944
|
Datum van publicatie
|
01-02-22
|
29-04-22
|
29-07-22
|
28-10-22
|
31-01-23
|
28-04-23
|
28-07-23
|
27-10-23
|
02-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
43.831
|
63.276
|
40.902
|
11.553
|
10.034
|
13.276
|
11.723
|
12.494
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,21
x
|
4,945
x
|
0,7752
x
|
0,1106
x
|
0,13
x
|
0,1705
x
|
0,1386
x
|
0,1473
x
|
Free Cash Flow
1 |
5.355
|
-2.614
|
36.029
|
58.390
|
33.450
|
35.786
|
42.102
|
38.361
|
ROE (netto-inkomsten/eigen vermogen)
|
7,48%
|
-0,81%
|
14,1%
|
32,5%
|
18%
|
16,2%
|
15,7%
|
15,4%
|
ROA (netto-inkomsten/totale activa)
|
4,05%
|
-0,41%
|
6,85%
|
16,7%
|
9,66%
|
10,2%
|
10,6%
|
10,9%
|
Totale activa
1 |
354.398
|
5.527.094
|
336.231
|
333.864
|
372.693
|
387.961
|
403.455
|
379.845
|
Nettoactief per aandeel
2 |
44,90
|
37,10
|
39,80
|
38,50
|
51,60
|
59,90
|
61,20
|
66,50
|
Cashflow per aandeel
2 |
6,740
|
4,060
|
11,00
|
18,30
|
14,70
|
14,20
|
15,80
|
15,60
|
Capex
1 |
24.361
|
17.282
|
12.100
|
18.407
|
21.919
|
24.491
|
25.541
|
25.955
|
Capex/omzet
|
9,19%
|
9,52%
|
4,24%
|
4,45%
|
6,36%
|
7,04%
|
7,27%
|
7,63%
|
Datum van publicatie
|
31-01-20
|
02-02-21
|
01-02-22
|
31-01-23
|
02-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
119,6
USD Gemiddelde koersdoel
133,3
USD Spread / Gemiddelde doel +11,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,66% | 472 mld. | | -9,39% | 1.920 mld. | | +46,71% | 243 mld. | | +9,06% | 228 mld. | | +8,69% | 168 mld. | | -1,48% | 95,37 mld. | | -7,25% | 81,89 mld. | | +28,55% | 51,57 mld. | | -3,39% | 51,49 mld. | | -.--% | 51,43 mld. |
Geïntegreerde olie & gas
|