Beurs gesloten -
Nyse
22:00:03 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,52
USD
|
+1,03%
|
|
+1,85%
|
+35,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
443,4
|
307,7
|
670,8
|
650,1
|
705,7
|
962,8
|
-
|
-
|
Bedrijfswaarde
1 |
770,3
|
603,4
|
794,4
|
761
|
851,1
|
988,3
|
893,5
|
815,8
|
K/w-verhouding
|
-7,93
x
|
-1,37
x
|
3,75
x
|
4,15
x
|
-55,3
x
|
10,5
x
|
10,8
x
|
9,01
x
|
Dividendrendement
|
3,3%
|
1,09%
|
6,06%
|
16,7%
|
5,18%
|
7,73%
|
6,66%
|
8,22%
|
Marktkapitalisatie/omzet
|
2,05
x
|
1,55
x
|
1,67
x
|
1,7
x
|
2,93
x
|
3
x
|
3,2
x
|
3,28
x
|
Bedrijfswaarde/omzet
|
3,56
x
|
3,04
x
|
1,98
x
|
1,99
x
|
3,53
x
|
3,08
x
|
2,97
x
|
2,78
x
|
Bedrijfswaarde/EBITDA
|
10,6
x
|
8,41
x
|
3,14
x
|
3,36
x
|
8,38
x
|
5,91
x
|
5,5
x
|
4,86
x
|
Bedrijfswaarde/FCF
|
21
x
|
8,12
x
|
6,99
x
|
5,67
x
|
-382
x
|
5,23
x
|
6,16
x
|
5,4
x
|
FCF Yield
|
4,76%
|
12,3%
|
14,3%
|
17,6%
|
-0,26%
|
19,1%
|
16,2%
|
18,5%
|
Price to Book
|
0,45
x
|
0,41
x
|
0,73
x
|
0,67
x
|
0,78
x
|
1,03
x
|
1
x
|
0,97
x
|
Aantal aandelen (in duizenden)
|
41.754
|
41.802
|
41.925
|
42.327
|
42.539
|
42.752
|
-
|
-
|
Referentieprijs
2 |
10,62
|
7,360
|
16,00
|
15,36
|
16,59
|
22,52
|
22,52
|
22,52
|
Datum van publicatie
|
25-02-20
|
24-02-21
|
24-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
216,5
|
198,6
|
400,9
|
383
|
240,9
|
320,7
|
301,1
|
293,6
|
EBITDA
1 |
72,48
|
71,77
|
252,9
|
226,8
|
101,5
|
167,4
|
162,6
|
168
|
Bedrijfsresultaat (EBIT)
1 |
-0,619
|
7,453
|
200,6
|
167,2
|
-5,847
|
99,78
|
89,48
|
102,3
|
Operationele Marge
|
-0,29%
|
3,75%
|
50,03%
|
43,66%
|
-2,43%
|
31,12%
|
29,72%
|
34,83%
|
Resultaat voor belastingen (EBT)
1 |
-55,98
|
-225,6
|
182
|
159,4
|
-12,36
|
99,47
|
84,05
|
95,76
|
Nettowinst (verlies)
1 |
-55,98
|
-225,6
|
182
|
158,6
|
-12,87
|
91,79
|
88,76
|
108,3
|
Nettomarge
|
-25,86%
|
-113,6%
|
45,39%
|
41,4%
|
-5,34%
|
28,62%
|
29,48%
|
36,9%
|
WPA
2 |
-1,340
|
-5,380
|
4,270
|
3,700
|
-0,3000
|
2,149
|
2,094
|
2,500
|
Free Cash Flow
1 |
36,68
|
74,34
|
113,7
|
134,3
|
-2,228
|
188,9
|
144,9
|
151,1
|
FCF-marge
|
16,94%
|
37,43%
|
28,35%
|
35,06%
|
-0,93%
|
58,92%
|
48,14%
|
51,45%
|
Kasstroomconversie (ebitda)
|
50,6%
|
103,57%
|
44,94%
|
59,22%
|
-
|
112,89%
|
89,16%
|
89,93%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
62,45%
|
84,7%
|
-
|
205,85%
|
163,3%
|
139,43%
|
Dividend per aandeel
2 |
0,3500
|
0,0800
|
0,9700
|
2,570
|
0,8600
|
1,741
|
1,501
|
1,851
|
Datum van publicatie
|
25-02-20
|
24-02-21
|
24-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
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 |
146,7
|
97,76
|
105,3
|
96,47
|
83,5
|
56,96
|
61,73
|
49,1
|
73,07
|
80,24
|
79,2
|
77,19
|
84,1
|
62
|
74,3
|
EBITDA
1 |
102,2
|
57,97
|
64,24
|
60,26
|
46,1
|
19,88
|
30
|
14,55
|
37,09
|
41,86
|
42,67
|
39,97
|
46,4
|
23,03
|
28,77
|
Bedrijfsresultaat (EBIT)
1 |
87,36
|
42,09
|
49,2
|
45,18
|
30,77
|
4,443
|
13,03
|
-30,35
|
7,036
|
22,09
|
26,77
|
20,32
|
30,59
|
7,167
|
12,53
|
Operationele Marge
|
59,57%
|
43,06%
|
46,72%
|
46,83%
|
36,85%
|
7,8%
|
21,1%
|
-61,81%
|
9,63%
|
27,54%
|
33,79%
|
26,33%
|
36,37%
|
11,56%
|
16,87%
|
Resultaat voor belastingen (EBT)
1 |
90,89
|
41,86
|
47,62
|
41,05
|
28,83
|
2,86
|
11,54
|
-31,86
|
5,106
|
18,94
|
26,62
|
21,6
|
26,23
|
6,267
|
11,7
|
Nettowinst (verlies)
1 |
90,85
|
41,69
|
47,38
|
40,83
|
28,68
|
2,634
|
11,56
|
-32
|
4,937
|
18,8
|
24,81
|
18,78
|
29,27
|
6,267
|
11,7
|
Nettomarge
|
61,94%
|
42,64%
|
45%
|
42,32%
|
34,34%
|
4,62%
|
18,73%
|
-65,17%
|
6,76%
|
23,43%
|
31,32%
|
24,33%
|
34,8%
|
10,11%
|
15,75%
|
WPA
2 |
2,130
|
0,9700
|
1,100
|
0,9500
|
0,6700
|
0,0600
|
0,2700
|
-0,7500
|
0,1100
|
0,4300
|
0,5902
|
0,4880
|
0,6396
|
0,1400
|
0,2667
|
Dividend per aandeel
2 |
0,6700
|
0,7900
|
0,5000
|
0,7800
|
0,5000
|
0,1500
|
0,1500
|
0,1500
|
0,4100
|
-
|
0,4720
|
0,3680
|
0,4840
|
0,1000
|
0,2000
|
Datum van publicatie
|
24-02-22
|
04-05-22
|
03-08-22
|
09-11-22
|
22-02-23
|
03-05-23
|
04-08-23
|
08-11-23
|
21-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
327
|
296
|
124
|
111
|
145
|
25,6
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
69,3
|
147
|
Hefboom (schuld/ebitda)
|
4,509
x
|
4,12
x
|
0,4889
x
|
0,4888
x
|
1,432
x
|
0,1527
x
|
-
|
-
|
Free Cash Flow
1 |
36,7
|
74,3
|
114
|
134
|
-2,23
|
189
|
145
|
151
|
ROE (netto-inkomsten/eigen vermogen)
|
-5,51%
|
-26,2%
|
21,9%
|
16,8%
|
-1,37%
|
10,6%
|
8,4%
|
9,7%
|
ROA (netto-inkomsten/totale activa)
|
-3,55%
|
-16,3%
|
14,9%
|
13,3%
|
-1,11%
|
8%
|
3,7%
|
10,7%
|
Totale activa
1 |
1.578
|
1.381
|
1.218
|
1.188
|
1.158
|
1.147
|
2.399
|
1.013
|
Nettoactief per aandeel
2 |
23,40
|
17,80
|
21,90
|
22,90
|
21,40
|
21,90
|
22,50
|
23,20
|
Cashflow per aandeel
2 |
1,430
|
0,8800
|
5,430
|
4,410
|
2,150
|
3,790
|
4,150
|
4,080
|
Capex
1 |
50,4
|
20
|
117
|
56
|
94
|
14,6
|
13,2
|
10
|
Capex/omzet
|
23,3%
|
10,09%
|
29,3%
|
14,63%
|
39,03%
|
4,54%
|
4,37%
|
3,41%
|
Datum van publicatie
|
25-02-20
|
24-02-21
|
24-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Laatste slotkoers
22,52
USD Gemiddelde koersdoel
25,53
USD Spread / Gemiddelde doel +13,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,74% | 963 mln. | | +46,69% | 13,92 mld. | | +25,51% | 4,49 mld. | | +9,93% | 3,32 mld. | | +27,35% | 3,08 mld. | | +128,37% | 2,71 mld. | | +34,85% | 2,26 mld. | | +53,79% | 1,91 mld. | | +19,22% | 1,89 mld. | | +30,66% | 1,87 mld. |
Diepzeevracht
|