Beurs gesloten -
Euronext Amsterdam
17:35:53 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,88
EUR
|
+0,34%
|
|
+0,44%
|
+13,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
231.675
|
136.639
|
167.669
|
197.029
|
213.551
|
232.047
|
-
|
-
|
Bedrijfswaarde
1 |
310.045
|
212.025
|
220.224
|
241.866
|
257.092
|
269.054
|
265.276
|
261.385
|
K/w-verhouding
|
15,2
x
|
-6,38
x
|
8,54
x
|
4,93
x
|
11,5
x
|
8,82
x
|
8,51
x
|
8,19
x
|
Dividendrendement
|
6,34%
|
3,68%
|
4,07%
|
3,52%
|
3,95%
|
3,82%
|
4,05%
|
4,27%
|
Marktkapitalisatie/omzet
|
0,67
x
|
0,76
x
|
0,64
x
|
0,52
x
|
0,67
x
|
0,73
x
|
0,77
x
|
0,76
x
|
Bedrijfswaarde/omzet
|
0,9
x
|
1,17
x
|
0,84
x
|
0,63
x
|
0,81
x
|
0,84
x
|
0,88
x
|
0,86
x
|
Bedrijfswaarde/EBITDA
|
5,15
x
|
7,88
x
|
4
x
|
2,87
x
|
3,75
x
|
4,13
x
|
4,2
x
|
4,17
x
|
Bedrijfswaarde/FCF
|
16,1
x
|
10,2
x
|
5,46
x
|
5,28
x
|
7,05
x
|
9,64
x
|
10,3
x
|
10,2
x
|
FCF Yield
|
6,2%
|
9,82%
|
18,3%
|
18,9%
|
14,2%
|
10,4%
|
9,72%
|
9,76%
|
Price to Book
|
1,29
x
|
0,89
x
|
0,98
x
|
1,03
x
|
1,14
x
|
1,21
x
|
1,11
x
|
1,02
x
|
Aantal aandelen (in duizenden)
|
7.842.982
|
7.772.923
|
7.640.301
|
7.003.503
|
6.524.109
|
6.390.617
|
-
|
-
|
Referentieprijs
2 |
29,64
|
17,75
|
21,94
|
28,13
|
32,73
|
36,31
|
36,31
|
36,31
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
344.877
|
180.543
|
261.504
|
381.314
|
316.620
|
319.422
|
299.918
|
304.353
|
EBITDA
1 |
60.148
|
26.915
|
55.004
|
84.289
|
68.538
|
65.117
|
63.174
|
62.740
|
Bedrijfsresultaat (EBIT)
1 |
31.447
|
10.758
|
32.734
|
62.621
|
37.248
|
41.566
|
39.742
|
39.452
|
Operationele Marge
|
9,12%
|
5,96%
|
12,52%
|
16,42%
|
11,76%
|
13,01%
|
13,25%
|
12,96%
|
Resultaat voor belastingen (EBT)
1 |
25.486
|
-26.966
|
29.829
|
64.814
|
32.628
|
39.382
|
38.534
|
38.624
|
Nettowinst (verlies)
1 |
15.843
|
-21.680
|
20.101
|
42.309
|
19.360
|
26.515
|
26.078
|
25.717
|
Nettomarge
|
4,59%
|
-12,01%
|
7,69%
|
11,1%
|
6,11%
|
8,3%
|
8,69%
|
8,45%
|
WPA
2 |
1,950
|
-2,780
|
2,570
|
5,710
|
2,850
|
4,115
|
4,269
|
4,435
|
Free Cash Flow
1 |
19.208
|
20.828
|
40.345
|
45.814
|
36.460
|
27.916
|
25.796
|
25.504
|
FCF-marge
|
5,57%
|
11,54%
|
15,43%
|
12,01%
|
11,52%
|
8,74%
|
8,6%
|
8,38%
|
Kasstroomconversie (ebitda)
|
31,93%
|
77,38%
|
73,35%
|
54,35%
|
53,2%
|
42,87%
|
40,83%
|
40,65%
|
Kasstroomconversie (nettowinst)
|
121,24%
|
-
|
200,71%
|
108,28%
|
188,33%
|
105,28%
|
98,92%
|
99,17%
|
Dividend per aandeel
2 |
1,880
|
0,6530
|
0,8935
|
0,9900
|
1,294
|
1,387
|
1,470
|
1,550
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
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 |
85.280
|
84.204
|
100.059
|
95.749
|
101.303
|
86.959
|
74.578
|
76.350
|
78.732
|
72.478
|
94.200
|
91.207
|
79.620
|
79.774
|
70.546
|
EBITDA
1 |
16.349
|
19.028
|
23.150
|
21.512
|
20.600
|
21.432
|
14.435
|
16.336
|
16.335
|
18.711
|
16.042
|
15.342
|
14.768
|
15.688
|
15.585
|
Bedrijfsresultaat (EBIT)
|
11.199
|
14.445
|
18.108
|
14.879
|
14.591
|
15.500
|
6.563
|
10.425
|
5.114
|
13.057
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
13,13%
|
17,15%
|
18,1%
|
15,54%
|
14,4%
|
17,82%
|
8,8%
|
13,65%
|
6,5%
|
18,02%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
16.269
|
10.776
|
26.160
|
11.435
|
16.443
|
14.354
|
5.348
|
11.291
|
1.635
|
11.044
|
8.285
|
8.055
|
6.285
|
8.740
|
9.648
|
Nettowinst (verlies)
1 |
11.461
|
7.116
|
18.040
|
6.743
|
10.409
|
8.709
|
3.134
|
7.044
|
474
|
7.358
|
5.943
|
5.984
|
5.903
|
6.397
|
6.532
|
Nettomarge
|
13,44%
|
8,45%
|
18,03%
|
7,04%
|
10,28%
|
10,02%
|
4,2%
|
9,23%
|
0,6%
|
10,15%
|
6,31%
|
6,56%
|
7,41%
|
8,02%
|
9,26%
|
WPA
2 |
1,480
|
0,9300
|
2,400
|
0,9200
|
1,460
|
1,250
|
0,4600
|
1,050
|
0,0700
|
1,130
|
0,9068
|
0,9082
|
1,039
|
1,092
|
1,049
|
Dividend per aandeel
2 |
0,2400
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2875
|
0,3310
|
0,3310
|
0,3440
|
0,3440
|
0,3600
|
0,3600
|
0,3600
|
0,3681
|
0,3852
|
Datum van publicatie
|
03-02-22
|
05-05-22
|
28-07-22
|
27-10-22
|
02-02-23
|
04-05-23
|
27-07-23
|
02-11-23
|
01-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
78.370
|
75.386
|
52.555
|
44.837
|
43.541
|
37.007
|
33.230
|
29.339
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,303
x
|
2,801
x
|
0,9555
x
|
0,5319
x
|
0,6353
x
|
0,5683
x
|
0,526
x
|
0,4676
x
|
Free Cash Flow
1 |
19.208
|
20.828
|
40.345
|
45.814
|
36.460
|
27.916
|
25.796
|
25.504
|
ROE (netto-inkomsten/eigen vermogen)
|
8,55%
|
2,84%
|
11,8%
|
23,3%
|
15%
|
13,8%
|
13%
|
12,8%
|
ROA (netto-inkomsten/totale activa)
|
4,1%
|
1,24%
|
4,92%
|
9,41%
|
6,7%
|
6,03%
|
6,01%
|
6,04%
|
Totale activa
1 |
386.658
|
-1.752.769
|
408.557
|
449.621
|
288.955
|
439.907
|
433.872
|
425.527
|
Nettoactief per aandeel
2 |
23,00
|
19,90
|
22,40
|
27,20
|
28,60
|
30,10
|
32,80
|
35,80
|
Cashflow per aandeel
2 |
5,200
|
4,370
|
5,780
|
9,230
|
7,970
|
8,620
|
8,530
|
9,570
|
Capex
1 |
22.971
|
16.585
|
19.000
|
22.600
|
22.993
|
23.217
|
23.701
|
24.045
|
Capex/omzet
|
6,66%
|
9,19%
|
7,27%
|
5,93%
|
7,26%
|
7,27%
|
7,9%
|
7,9%
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Laatste slotkoers
36,31
USD Gemiddelde koersdoel
39,81
USD Spread / Gemiddelde doel +9,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,24% | 1.932 mld. | | +43,41% | 244 mld. | | +8,88% | 168 mld. | | +9,16% | 106 mld. | | -5,12% | 82,42 mld. | | -.--% | 51,27 mld. | | -2,48% | 51,12 mld. | | +25,89% | 50,07 mld. | | +28,08% | 38,51 mld. |
Geïntegreerde olie & gas
|