Geschatte realtime
Cboe BZX
21:32:51 29-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,56
USD
|
-1,88%
|
|
+2,80%
|
+23,30%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.221
|
9.524
|
31.294
|
50.409
|
41.415
|
53.157
|
-
|
-
|
Bedrijfswaarde
1 |
24.650
|
18.465
|
40.885
|
54.691
|
46.475
|
56.754
|
56.816
|
57.715
|
K/w-verhouding
|
7,42
x
|
-3,99
x
|
57,4
x
|
8,21
x
|
10,4
x
|
10
x
|
8,94
x
|
8,34
x
|
Dividendrendement
|
1,61%
|
0,81%
|
0,56%
|
1,33%
|
2,38%
|
2,57%
|
2,8%
|
3,56%
|
Marktkapitalisatie/omzet
|
0,76
x
|
0,7
x
|
0,68
x
|
0,75
x
|
0,79
x
|
0,9
x
|
0,87
x
|
0,93
x
|
Bedrijfswaarde/omzet
|
1,15
x
|
1,36
x
|
0,88
x
|
0,82
x
|
0,89
x
|
0,96
x
|
0,93
x
|
1,01
x
|
Bedrijfswaarde/EBITDA
|
6,07
x
|
13,7
x
|
4,34
x
|
3,64
x
|
4,53
x
|
4,77
x
|
4,76
x
|
5,02
x
|
Bedrijfswaarde/FCF
|
11,7
x
|
-25,9
x
|
12,2
x
|
7,11
x
|
15
x
|
11,1
x
|
9,85
x
|
9,22
x
|
FCF Yield
|
8,53%
|
-3,86%
|
8,21%
|
14,1%
|
6,65%
|
8,99%
|
10,1%
|
10,8%
|
Price to Book
|
0,84
x
|
0,57
x
|
1,32
x
|
1,82
x
|
1,44
x
|
1,68
x
|
1,57
x
|
1,5
x
|
Aantal aandelen (in duizenden)
|
1.228.828
|
1.228.870
|
2.017.677
|
1.918.887
|
1.875.669
|
1.857.330
|
-
|
-
|
Referentieprijs
2 |
13,20
|
7,750
|
15,51
|
26,27
|
22,08
|
28,62
|
28,62
|
28,62
|
Datum van publicatie
|
12-02-20
|
09-02-21
|
08-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.353
|
13.591
|
46.357
|
66.897
|
52.204
|
58.986
|
61.386
|
57.377
|
EBITDA
1 |
4.064
|
1.351
|
9.410
|
15.031
|
10.266
|
11.907
|
11.949
|
11.495
|
Bedrijfsresultaat (EBIT)
1 |
1.815
|
-2.113
|
3.524
|
10.352
|
5.622
|
6.888
|
6.750
|
6.186
|
Operationele Marge
|
8,5%
|
-15,55%
|
7,6%
|
15,47%
|
10,77%
|
11,68%
|
11%
|
10,78%
|
Resultaat voor belastingen (EBT)
1 |
1.397
|
-3.230
|
1.315
|
8.731
|
5.040
|
6.878
|
6.966
|
6.040
|
Nettowinst (verlies)
1 |
2.194
|
-2.379
|
587
|
6.450
|
4.109
|
5.254
|
5.426
|
4.519
|
Nettomarge
|
10,27%
|
-17,5%
|
1,27%
|
9,64%
|
7,87%
|
8,91%
|
8,84%
|
7,88%
|
WPA
2 |
1,780
|
-1,940
|
0,2700
|
3,200
|
2,120
|
2,860
|
3,202
|
3,431
|
Free Cash Flow
1 |
2.102
|
-712
|
3.356
|
7.695
|
3.090
|
5.104
|
5.766
|
6.260
|
FCF-marge
|
9,84%
|
-5,24%
|
7,24%
|
11,5%
|
5,92%
|
8,65%
|
9,39%
|
10,91%
|
Kasstroomconversie (ebitda)
|
51,72%
|
-
|
35,66%
|
51,19%
|
30,1%
|
42,87%
|
48,26%
|
54,46%
|
Kasstroomconversie (nettowinst)
|
95,81%
|
-
|
571,72%
|
119,3%
|
75,2%
|
97,15%
|
106,28%
|
138,51%
|
Dividend per aandeel
2 |
0,2125
|
0,0625
|
0,0875
|
0,3500
|
0,5250
|
0,7342
|
0,8009
|
1,020
|
Datum van publicatie
|
12-02-20
|
09-02-21
|
08-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
12.293
|
17.383
|
20.747
|
18.697
|
14.063
|
12.858
|
12.868
|
15.712
|
13.134
|
16.431
|
15.451
|
-
|
-
|
-
|
-
|
EBITDA
1 |
2.501
|
5.424
|
6.594
|
4.361
|
2.645
|
1.903
|
2.806
|
5.081
|
2.248
|
2.881
|
3.227
|
2.817
|
2.892
|
2.665
|
2.697
|
Bedrijfsresultaat (EBIT)
1 |
-151
|
4.394
|
5.462
|
3.314
|
1.175
|
798
|
1.734
|
3.884
|
978
|
1.686
|
1.951
|
1.711
|
1.657
|
1.471
|
1.501
|
Operationele Marge
|
-1,23%
|
25,28%
|
26,33%
|
17,72%
|
8,36%
|
6,21%
|
13,48%
|
24,72%
|
7,45%
|
10,26%
|
12,63%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-149
|
2.168
|
3.273
|
2.253
|
1.037
|
593
|
1.048
|
2.425
|
974
|
1.554
|
1.903
|
1.485
|
1.561
|
1.360
|
1.392
|
Nettowinst (verlies)
1 |
-408
|
1.625
|
2.432
|
1.609
|
784
|
636
|
866
|
1.864
|
743
|
1.176
|
1.410
|
1.097
|
1.156
|
986
|
1.009
|
Nettomarge
|
-3,32%
|
9,35%
|
11,72%
|
8,61%
|
5,57%
|
4,95%
|
6,73%
|
11,86%
|
5,66%
|
7,16%
|
9,13%
|
-
|
-
|
-
|
-
|
WPA
2 |
-0,2100
|
0,7900
|
1,190
|
0,8100
|
0,3900
|
0,3200
|
0,4400
|
0,9700
|
0,3900
|
0,6200
|
0,7691
|
0,6683
|
0,6222
|
0,6375
|
0,6970
|
Dividend per aandeel
2 |
0,0350
|
0,0350
|
0,1050
|
0,1050
|
0,1050
|
0,1050
|
0,1400
|
0,1400
|
0,1400
|
0,1400
|
0,1800
|
0,1800
|
0,1800
|
0,1600
|
0,2285
|
Datum van publicatie
|
08-02-22
|
27-04-22
|
28-07-22
|
02-11-22
|
16-02-23
|
26-04-23
|
27-07-23
|
02-11-23
|
15-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.429
|
8.941
|
9.591
|
4.282
|
5.060
|
3.597
|
3.659
|
4.558
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,074
x
|
6,618
x
|
1,019
x
|
0,2849
x
|
0,4929
x
|
0,3021
x
|
0,3062
x
|
0,3965
x
|
Free Cash Flow
1 |
2.102
|
-712
|
3.356
|
7.695
|
3.090
|
5.104
|
5.766
|
6.260
|
ROE (netto-inkomsten/eigen vermogen)
|
12%
|
-13,3%
|
4,07%
|
24,6%
|
14,6%
|
16,6%
|
16,9%
|
14,3%
|
ROA (netto-inkomsten/totale activa)
|
6,19%
|
-6,95%
|
1,35%
|
11,7%
|
7,49%
|
8,99%
|
9,98%
|
-
|
Totale activa
1 |
35.444
|
34.241
|
43.449
|
54.987
|
54.892
|
58.437
|
54.393
|
-
|
Nettoactief per aandeel
2 |
15,60
|
13,60
|
11,80
|
14,40
|
15,30
|
17,00
|
18,20
|
19,10
|
Cashflow per aandeel
2 |
3,030
|
0,1200
|
3,490
|
5,400
|
4,570
|
5,580
|
5,960
|
7,020
|
Capex
1 |
1.183
|
859
|
2.563
|
3.708
|
4.298
|
4.757
|
4.814
|
4.156
|
Capex/omzet
|
5,54%
|
6,32%
|
5,53%
|
5,54%
|
8,23%
|
8,06%
|
7,84%
|
7,24%
|
Datum van publicatie
|
12-02-20
|
09-02-21
|
08-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
28,62
CAD Gemiddelde koersdoel
33,59
CAD Spread / Gemiddelde doel +17,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,97% | 1.888 mld. | | +13,38% | 453 mld. | | +57,17% | 254 mld. | | +8,94% | 227 mld. | | +1,24% | 96,97 mld. | | -6,72% | 84,15 mld. | | -.--% | 52,92 mld. | | +27,47% | 52,37 mld. | | -6,27% | 50,58 mld. |
Geïntegreerde olie & gas
|