Beurs gesloten -
BME
17:35:11 29-05-2024
|
Nabeurs
21:25:21
|
15,05
EUR
|
-0,66%
|
|
15,12
|
+0,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.598
|
12.646
|
15.517
|
20.454
|
17.174
|
18.313
|
-
|
-
|
Bedrijfswaarde
1 |
28.681
|
19.424
|
21.279
|
22.710
|
19.270
|
21.892
|
22.685
|
23.219
|
K/w-verhouding
|
-5,62
x
|
-3,87
x
|
6,36
x
|
5,02
x
|
5,47
x
|
5,12
x
|
5,35
x
|
5,1
x
|
Dividendrendement
|
6,58%
|
11,1%
|
6,04%
|
4,71%
|
-
|
6,04%
|
6,63%
|
7,28%
|
Marktkapitalisatie/omzet
|
0,42
x
|
0,38
x
|
0,31
x
|
0,27
x
|
0,29
x
|
0,31
x
|
0,33
x
|
0,32
x
|
Bedrijfswaarde/omzet
|
0,59
x
|
0,59
x
|
0,43
x
|
0,3
x
|
0,33
x
|
0,37
x
|
0,41
x
|
0,41
x
|
Bedrijfswaarde/EBITDA
|
3,98
x
|
4,76
x
|
3,01
x
|
1,66
x
|
1,95
x
|
2,38
x
|
2,6
x
|
2,6
x
|
Bedrijfswaarde/FCF
|
17,7
x
|
22,8
x
|
7,67
x
|
4,36
x
|
13,5
x
|
13,5
x
|
13,2
x
|
13,8
x
|
FCF Yield
|
5,66%
|
4,39%
|
13%
|
22,9%
|
7,42%
|
7,39%
|
7,57%
|
7,24%
|
Price to Book
|
0,85
x
|
0,64
x
|
0,71
x
|
0,78
x
|
-
|
0,64
x
|
0,57
x
|
0,51
x
|
Aantal aandelen (in duizenden)
|
1.478.674
|
1.532.895
|
1.486.902
|
1.377.396
|
1.276.860
|
1.216.817
|
-
|
-
|
Referentieprijs
2 |
13,93
|
8,250
|
10,44
|
14,85
|
13,45
|
15,15
|
15,15
|
15,15
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
49.006
|
32.956
|
49.480
|
74.828
|
58.538
|
58.919
|
55.642
|
56.437
|
EBITDA
1 |
7.201
|
4.084
|
7.071
|
13.710
|
9.864
|
9.194
|
8.738
|
8.937
|
Bedrijfsresultaat (EBIT)
1 |
3.661
|
1.135
|
4.372
|
10.648
|
7.250
|
6.500
|
5.900
|
6.023
|
Operationele Marge
|
7,47%
|
3,44%
|
8,84%
|
14,23%
|
12,39%
|
11,03%
|
10,6%
|
10,67%
|
Resultaat voor belastingen (EBT)
1 |
-3.201
|
-3.304
|
4.329
|
7.180
|
4.365
|
6.099
|
5.604
|
5.555
|
Nettowinst (verlies)
1 |
-3.816
|
-3.289
|
2.499
|
4.251
|
3.168
|
3.672
|
3.298
|
3.204
|
Nettomarge
|
-7,79%
|
-9,98%
|
5,05%
|
5,68%
|
5,41%
|
6,23%
|
5,93%
|
5,68%
|
WPA
2 |
-2,480
|
-2,130
|
1,640
|
2,960
|
2,460
|
2,961
|
2,834
|
2,969
|
Free Cash Flow
1 |
1.622
|
852
|
2.775
|
5.211
|
1.430
|
1.617
|
1.718
|
1.681
|
FCF-marge
|
3,31%
|
2,59%
|
5,61%
|
6,96%
|
2,44%
|
2,74%
|
3,09%
|
2,98%
|
Kasstroomconversie (ebitda)
|
22,52%
|
20,86%
|
39,24%
|
38,01%
|
14,5%
|
17,59%
|
19,66%
|
18,81%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
111,04%
|
122,58%
|
45,14%
|
44,04%
|
52,08%
|
52,48%
|
Dividend per aandeel
2 |
0,9160
|
0,9160
|
0,6300
|
0,7000
|
-
|
0,9157
|
1,005
|
1,104
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2021 S2
|
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 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
|
15.405
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14.701
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
1 |
2.352
|
-
|
2.456
|
3.902
|
-
|
3.609
|
3.743
|
3.061
|
1.921
|
-
|
2.426
|
2.456
|
2.144
|
2.488
|
-
|
2.437
|
2.379
|
2.412
|
2.384
|
Bedrijfsresultaat (EBIT)
1 |
1.606
|
-
|
1.814
|
3.080
|
4.894
|
2.761
|
2.993
|
2.802
|
1.132
|
3.934
|
1.675
|
1.641
|
1.754
|
1.693
|
-
|
1.617
|
1.606
|
1.638
|
1.605
|
Operationele Marge
|
10,43%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,16%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
1.148
|
-
|
2.171
|
-
|
-
|
2.359
|
1.342
|
-
|
610
|
-
|
1.911
|
17
|
1.484
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
560
|
-
|
1.392
|
1.147
|
-
|
683
|
1.029
|
1.112
|
308
|
-
|
1.365
|
383
|
969
|
1.149
|
-
|
901,2
|
767
|
887,3
|
920,3
|
Nettomarge
|
3,64%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,61%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,3700
|
-
|
0,9400
|
-
|
-
|
0,4700
|
0,7500
|
0,8500
|
0,2300
|
-
|
1,070
|
0,3000
|
0,7900
|
0,9759
|
-
|
0,7851
|
0,6820
|
0,7953
|
0,8352
|
Dividend per aandeel
2 |
0,3290
|
0,3290
|
-
|
0,3300
|
-
|
-
|
0,3700
|
0,3750
|
-
|
-
|
-
|
-
|
0,4000
|
0,4467
|
0,4000
|
-
|
0,5272
|
-
|
0,4919
|
Datum van publicatie
|
17-02-22
|
17-02-22
|
28-04-22
|
28-07-22
|
28-07-22
|
27-10-22
|
16-02-23
|
27-04-23
|
27-07-23
|
27-07-23
|
26-10-23
|
22-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.083
|
6.778
|
5.762
|
2.256
|
2.096
|
3.579
|
4.372
|
4.906
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,122
x
|
1,66
x
|
0,8149
x
|
0,1646
x
|
0,2125
x
|
0,3892
x
|
0,5004
x
|
0,5489
x
|
Free Cash Flow
1 |
1.622
|
852
|
2.775
|
5.211
|
1.430
|
1.617
|
1.718
|
1.681
|
ROE (netto-inkomsten/eigen vermogen)
|
7,35%
|
2,65%
|
11,7%
|
27,9%
|
19,5%
|
13,9%
|
11,3%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
3,44%
|
1,12%
|
4,73%
|
7,32%
|
8,24%
|
5,85%
|
5,17%
|
4,5%
|
Totale activa
1 |
-110.885
|
-293.818
|
52.778
|
58.109
|
38.437
|
62.738
|
63.762
|
71.257
|
Nettoactief per aandeel
2 |
16,30
|
12,90
|
14,60
|
19,10
|
-
|
23,70
|
26,50
|
29,70
|
Cashflow per aandeel
2 |
3,130
|
1,770
|
3,070
|
6,210
|
5,490
|
5,780
|
6,050
|
6,840
|
Capex
1 |
3.227
|
1.886
|
1.902
|
3.535
|
4.289
|
5.185
|
5.123
|
5.234
|
Capex/omzet
|
6,58%
|
5,72%
|
3,84%
|
4,72%
|
7,33%
|
8,8%
|
9,21%
|
9,27%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
15,15
EUR Gemiddelde koersdoel
17,58
EUR Spread / Gemiddelde doel +16,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,90% | 20,05 mld. | | +11,47% | 237 mld. | | +25,67% | 105 mld. | | +4,92% | 102 mld. | | +16,93% | 63,12 mld. | | +3,83% | 60,52 mld. | | +20,04% | 53,49 mld. | | +25,29% | 37,94 mld. | | +27,11% | 27,65 mld. | | -15,49% | 20,47 mld. |
Olie- en gasraffinage en marketing - NEC
|