Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,49
USD
|
+0,40%
|
|
+0,40%
|
-9,45%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.623
|
5.356
|
9.768
|
15.008
|
11.005
|
12.057
|
-
|
-
|
Bedrijfswaarde
1 |
17.942
|
13.866
|
16.976
|
20.216
|
16.106
|
18.015
|
17.433
|
16.730
|
K/w-verhouding
|
-2,71
x
|
-1,1
x
|
10,4
x
|
4,24
x
|
3,88
x
|
6,48
x
|
5,87
x
|
5,99
x
|
Dividendrendement
|
3,91%
|
0,7%
|
0,88%
|
1,61%
|
2,79%
|
3,15%
|
3,35%
|
3,57%
|
Marktkapitalisatie/omzet
|
1,5
x
|
1,24
x
|
1,23
x
|
1,24
x
|
1,34
x
|
1,3
x
|
1,2
x
|
1,31
x
|
Bedrijfswaarde/omzet
|
2,8
x
|
3,22
x
|
2,14
x
|
1,67
x
|
1,97
x
|
1,95
x
|
1,73
x
|
1,82
x
|
Bedrijfswaarde/EBITDA
|
4,43
x
|
6,33
x
|
3,71
x
|
2,96
x
|
3,05
x
|
3,04
x
|
2,7
x
|
2,8
x
|
Bedrijfswaarde/FCF
|
-191
x
|
154
x
|
7,12
x
|
6,45
x
|
20,2
x
|
10,7
x
|
10,4
x
|
11,9
x
|
FCF Yield
|
-0,52%
|
0,65%
|
14%
|
15,5%
|
4,94%
|
9,38%
|
9,66%
|
8,39%
|
Price to Book
|
2,96
x
|
-3,27
x
|
-5,85
x
|
34,4
x
|
4,1
x
|
2,07
x
|
1,72
x
|
1,17
x
|
Aantal aandelen (in duizenden)
|
376.036
|
377.478
|
363.274
|
321.512
|
306.719
|
371.094
|
-
|
-
|
Referentieprijs
2 |
25,59
|
14,19
|
26,89
|
46,68
|
35,88
|
32,49
|
32,49
|
32,49
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
21-02-22
|
23-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.411
|
4.308
|
7.928
|
12.132
|
8.192
|
9.256
|
10.081
|
9.213
|
EBITDA
1 |
4.046
|
2.192
|
4.573
|
6.838
|
5.275
|
5.926
|
6.462
|
5.984
|
Bedrijfsresultaat (EBIT)
1 |
-2.546
|
-4.573
|
2.405
|
6.113
|
3.195
|
3.609
|
3.993
|
3.551
|
Operationele Marge
|
-39,71%
|
-106,15%
|
30,34%
|
50,39%
|
39%
|
38,99%
|
39,61%
|
38,54%
|
Resultaat voor belastingen (EBT)
1 |
-3.008
|
-4.840
|
1.891
|
5.734
|
2.883
|
3.289
|
3.668
|
3.145
|
Nettowinst (verlies)
1 |
-3.553
|
-4.860
|
973
|
3.674
|
2.855
|
1.772
|
1.996
|
1.774
|
Nettomarge
|
-55,42%
|
-112,81%
|
12,27%
|
30,28%
|
34,85%
|
19,15%
|
19,8%
|
19,25%
|
WPA
2 |
-9,430
|
-12,86
|
2,590
|
11,02
|
9,250
|
5,011
|
5,532
|
5,422
|
Free Cash Flow
1 |
-94
|
90
|
2.383
|
3.136
|
796
|
1.691
|
1.684
|
1.403
|
FCF-marge
|
-1,47%
|
2,09%
|
30,06%
|
25,85%
|
9,72%
|
18,27%
|
16,7%
|
15,23%
|
Kasstroomconversie (ebitda)
|
-
|
4,11%
|
52,11%
|
45,86%
|
15,09%
|
28,53%
|
26,05%
|
23,44%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
244,91%
|
85,36%
|
27,88%
|
95,38%
|
84,34%
|
79,08%
|
Dividend per aandeel
2 |
1,000
|
0,1000
|
0,2375
|
0,7500
|
1,000
|
1,024
|
1,090
|
1,160
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
21-02-22
|
23-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
1.651
|
2.403
|
3.828
|
3.052
|
2.872
|
2.380
|
2.030
|
1.961
|
2.309
|
1.892
|
1.910
|
2.372
|
2.425
|
2.489
|
2.237
|
EBITDA
1 |
1.158
|
1.267
|
1.707
|
1.957
|
1.690
|
1.484
|
1.264
|
1.217
|
1.433
|
1.361
|
1.202
|
1.525
|
1.572
|
1.611
|
1.588
|
Bedrijfsresultaat (EBIT)
1 |
327
|
746
|
2.450
|
1.538
|
1.247
|
878
|
882
|
782
|
914
|
617
|
676,1
|
892,7
|
933,1
|
1.001
|
980,2
|
Operationele Marge
|
19,81%
|
31,04%
|
64%
|
50,39%
|
43,42%
|
36,89%
|
43,45%
|
39,88%
|
39,58%
|
32,61%
|
35,39%
|
37,64%
|
38,48%
|
40,23%
|
43,81%
|
Resultaat voor belastingen (EBT)
1 |
122
|
654
|
2.298
|
1.462
|
1.172
|
802
|
810
|
700
|
662
|
540
|
654,4
|
863,5
|
897,7
|
948,2
|
966,4
|
Nettowinst (verlies)
1 |
-113
|
382
|
1.883
|
926
|
422
|
443
|
242
|
381
|
459
|
1.773
|
299,5
|
457,1
|
475,3
|
500
|
498,6
|
Nettomarge
|
-6,84%
|
15,9%
|
49,19%
|
30,34%
|
14,69%
|
18,61%
|
11,92%
|
19,43%
|
19,88%
|
93,71%
|
15,68%
|
19,27%
|
19,6%
|
20,08%
|
22,28%
|
WPA
2 |
-0,3000
|
1,050
|
5,430
|
3,120
|
1,280
|
1,380
|
0,7800
|
1,230
|
1,490
|
5,780
|
0,9661
|
1,257
|
1,279
|
1,361
|
1,269
|
Dividend per aandeel
2 |
0,0625
|
0,1250
|
0,1250
|
0,1250
|
-
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2583
|
0,2583
|
0,2583
|
0,2583
|
0,2762
|
Datum van publicatie
|
03-11-21
|
21-02-22
|
04-05-22
|
03-08-22
|
03-11-22
|
23-02-23
|
04-05-23
|
02-08-23
|
01-11-23
|
21-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.319
|
8.510
|
7.208
|
5.208
|
5.101
|
5.959
|
5.376
|
4.673
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,056
x
|
3,882
x
|
1,576
x
|
0,7616
x
|
0,967
x
|
1,005
x
|
0,832
x
|
0,7808
x
|
Free Cash Flow
1 |
-94
|
90
|
2.383
|
3.136
|
796
|
1.691
|
1.684
|
1.403
|
ROE (netto-inkomsten/eigen vermogen)
|
0,04%
|
-50,4%
|
-
|
-
|
186%
|
30,5%
|
25,5%
|
18,1%
|
ROA (netto-inkomsten/totale activa)
|
0,01%
|
-2,64%
|
7,47%
|
27,8%
|
9,85%
|
8,37%
|
7,98%
|
6,6%
|
Totale activa
1 |
-35.248.016
|
184.210
|
13.025
|
13.225
|
28.990
|
21.183
|
25.030
|
26.877
|
Nettoactief per aandeel
2 |
8,630
|
-4,340
|
-4,600
|
1,360
|
8,750
|
15,70
|
18,80
|
27,70
|
Cashflow per aandeel
2 |
7,600
|
3,670
|
9,320
|
14,80
|
10,10
|
12,90
|
13,10
|
13,50
|
Capex
1 |
2.961
|
1.298
|
1.113
|
1.807
|
2.333
|
2.659
|
2.941
|
3.127
|
Capex/omzet
|
46,19%
|
30,13%
|
14,04%
|
14,89%
|
28,48%
|
28,73%
|
29,18%
|
33,94%
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
21-02-22
|
23-02-23
|
21-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
32,49
USD Gemiddelde koersdoel
41,82
USD Spread / Gemiddelde doel +28,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,45% | 12,06 mld. | | +11,22% | 306 mld. | | +12,21% | 153 mld. | | +51,38% | 124 mld. | | +22,70% | 83,43 mld. | | +12,20% | 78,06 mld. | | +19,56% | 62,81 mld. | | +13,52% | 60,08 mld. | | +12,74% | 49,91 mld. | | +33,97% | 37,05 mld. |
Olie- en gasexploratie en -productie - Andere
|