Beurs gesloten -
Nyse
22:00:02 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
147,1
USD
|
+1,64%
|
|
+1,02%
|
+10,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
49.506
|
30.550
|
31.752
|
49.192
|
58.576
|
62.355
|
-
|
-
|
Bedrijfswaarde
1 |
59.655
|
43.929
|
43.053
|
60.249
|
74.612
|
79.230
|
77.264
|
75.163
|
K/w-verhouding
|
16,5
x
|
-7,72
x
|
24,4
x
|
4,47
x
|
8,6
x
|
11,8
x
|
10,5
x
|
9,23
x
|
Dividendrendement
|
3,14%
|
5,15%
|
5,02%
|
3,68%
|
3,15%
|
3,02%
|
3,14%
|
3,22%
|
Marktkapitalisatie/omzet
|
0,45
x
|
0,47
x
|
0,28
x
|
0,28
x
|
0,39
x
|
0,44
x
|
0,46
x
|
0,46
x
|
Bedrijfswaarde/omzet
|
0,54
x
|
0,67
x
|
0,37
x
|
0,34
x
|
0,5
x
|
0,56
x
|
0,56
x
|
0,56
x
|
Bedrijfswaarde/EBITDA
|
7,87
x
|
24
x
|
6,84
x
|
3,99
x
|
5,89
x
|
8,21
x
|
7,39
x
|
7,26
x
|
Bedrijfswaarde/FCF
|
63,8
x
|
-53,6
x
|
10,4
x
|
6,99
x
|
16,2
x
|
16,8
x
|
13,5
x
|
12,5
x
|
FCF Yield
|
1,57%
|
-1,87%
|
9,66%
|
14,3%
|
6,18%
|
5,97%
|
7,41%
|
8,03%
|
Price to Book
|
1,97
x
|
1,61
x
|
1,66
x
|
1,64
x
|
1,86
x
|
2
x
|
1,83
x
|
1,64
x
|
Aantal aandelen (in duizenden)
|
444.358
|
436.800
|
438.202
|
472.632
|
439.956
|
423.952
|
-
|
-
|
Referentieprijs
2 |
111,4
|
69,94
|
72,46
|
104,1
|
133,1
|
147,1
|
147,1
|
147,1
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
28-01-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
109.559
|
65.494
|
114.852
|
175.702
|
149.890
|
142.048
|
136.951
|
135.221
|
EBITDA
1 |
7.582
|
1.834
|
6.291
|
15.090
|
12.672
|
9.649
|
10.457
|
10.350
|
Bedrijfsresultaat (EBIT)
1 |
4.636
|
-4.465
|
2.321
|
15.258
|
10.366
|
7.570
|
8.360
|
8.443
|
Operationele Marge
|
4,23%
|
-6,82%
|
2,02%
|
8,68%
|
6,92%
|
5,33%
|
6,1%
|
6,24%
|
Resultaat voor belastingen (EBT)
1 |
4.178
|
-4.964
|
1.740
|
14.639
|
9.469
|
6.777
|
7.429
|
7.625
|
Nettowinst (verlies)
1 |
3.076
|
-3.975
|
1.317
|
11.024
|
7.015
|
5.155
|
5.671
|
6.216
|
Nettomarge
|
2,81%
|
-6,07%
|
1,15%
|
6,27%
|
4,68%
|
3,63%
|
4,14%
|
4,6%
|
WPA
2 |
6,770
|
-9,060
|
2,970
|
23,27
|
15,48
|
12,45
|
14,01
|
15,94
|
Free Cash Flow
1 |
935
|
-820
|
4.157
|
8.619
|
4.611
|
4.726
|
5.728
|
6.033
|
FCF-marge
|
0,85%
|
-1,25%
|
3,62%
|
4,91%
|
3,08%
|
3,33%
|
4,18%
|
4,46%
|
Kasstroomconversie (ebitda)
|
12,33%
|
-
|
66,08%
|
57,12%
|
36,39%
|
48,98%
|
54,78%
|
58,29%
|
Kasstroomconversie (nettowinst)
|
30,4%
|
-
|
315,64%
|
78,18%
|
65,73%
|
91,69%
|
101%
|
97,04%
|
Dividend per aandeel
2 |
3,500
|
3,600
|
3,640
|
3,830
|
4,200
|
4,445
|
4,619
|
4,740
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
28-01-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
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 |
33.568
|
36.722
|
49.309
|
48.764
|
40.907
|
35.089
|
35.740
|
40.322
|
38.739
|
36.436
|
35.951
|
35.570
|
34.986
|
34.701
|
35.402
|
EBITDA
1 |
2.445
|
1.664
|
5.228
|
4.870
|
3.328
|
3.287
|
3.085
|
3.606
|
2.694
|
1.943
|
2.526
|
2.812
|
2.345
|
2.395
|
2.991
|
Bedrijfsresultaat (EBIT)
1 |
1.768
|
963
|
4.239
|
7.316
|
2.745
|
2.843
|
2.510
|
3.034
|
1.979
|
1.191
|
1.934
|
2.213
|
1.836
|
1.840
|
2.269
|
Operationele Marge
|
5,27%
|
2,62%
|
8,6%
|
15%
|
6,71%
|
8,1%
|
7,02%
|
7,52%
|
5,11%
|
3,27%
|
5,38%
|
6,22%
|
5,25%
|
5,3%
|
6,41%
|
Resultaat voor belastingen (EBT)
1 |
1.627
|
828
|
4.106
|
7.158
|
2.547
|
2.651
|
2.244
|
2.813
|
1.761
|
964
|
1.811
|
2.090
|
1.575
|
1.583
|
2.293
|
Nettowinst (verlies)
1 |
1.273
|
582
|
3.167
|
5.391
|
1.884
|
1.961
|
1.697
|
2.097
|
1.260
|
748
|
1.523
|
1.645
|
1.150
|
1.360
|
1.741
|
Nettomarge
|
3,79%
|
1,58%
|
6,42%
|
11,06%
|
4,61%
|
5,59%
|
4,75%
|
5,2%
|
3,25%
|
2,05%
|
4,24%
|
4,63%
|
3,29%
|
3,92%
|
4,92%
|
WPA
2 |
2,880
|
1,290
|
6,530
|
11,16
|
3,970
|
4,200
|
3,720
|
4,690
|
2,860
|
1,730
|
3,452
|
3,865
|
2,822
|
3,370
|
4,315
|
Dividend per aandeel
2 |
0,9200
|
0,9200
|
0,9700
|
0,9700
|
0,9700
|
1,050
|
1,050
|
1,050
|
1,050
|
1,050
|
1,130
|
1,142
|
1,142
|
1,167
|
1,173
|
Datum van publicatie
|
28-01-22
|
29-04-22
|
29-07-22
|
01-11-22
|
31-01-23
|
03-05-23
|
02-08-23
|
27-10-23
|
31-01-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.149
|
13.379
|
11.301
|
11.057
|
16.036
|
16.875
|
14.909
|
12.808
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,339
x
|
7,295
x
|
1,796
x
|
0,7327
x
|
1,265
x
|
1,749
x
|
1,426
x
|
1,238
x
|
Free Cash Flow
1 |
935
|
-820
|
4.157
|
8.619
|
4.611
|
4.726
|
5.728
|
6.033
|
ROE (netto-inkomsten/eigen vermogen)
|
14,8%
|
-1,74%
|
13,2%
|
36,6%
|
23,8%
|
16,8%
|
18,8%
|
16,9%
|
ROA (netto-inkomsten/totale activa)
|
6,47%
|
-0,67%
|
4,57%
|
13,5%
|
9,23%
|
6,73%
|
8,28%
|
-
|
Totale activa
1 |
47.533
|
590.200
|
28.815
|
81.764
|
75.972
|
76.594
|
68.457
|
-
|
Nettoactief per aandeel
2 |
56,50
|
43,50
|
43,80
|
63,30
|
71,50
|
73,40
|
80,20
|
89,70
|
Cashflow per aandeel
2 |
12,40
|
5,540
|
8,850
|
22,70
|
19,50
|
17,30
|
19,90
|
20,90
|
Capex
1 |
3.873
|
2.920
|
1.860
|
2.194
|
2.418
|
2.181
|
2.083
|
2.118
|
Capex/omzet
|
3,54%
|
4,46%
|
1,62%
|
1,25%
|
1,61%
|
1,54%
|
1,52%
|
1,57%
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
28-01-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
147,1
USD Gemiddelde koersdoel
164,2
USD Spread / Gemiddelde doel +11,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,47% | 62,35 mld. | | +11,01% | 233 mld. | | +5,40% | 102 mld. | | +27,38% | 102 mld. | | +21,10% | 63,3 mld. | | +27,74% | 54,3 mld. | | +26,18% | 37,51 mld. | | +26,99% | 27,12 mld. | | -13,38% | 20,68 mld. | | +10,56% | 19,67 mld. |
Olie- en gasraffinage en marketing - NEC
|