Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
49,01
USD
|
+1,22%
|
|
-0,65%
|
-1,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.269
|
17.062
|
20.445
|
27.527
|
24.100
|
23.723
|
-
|
-
|
Bedrijfswaarde
1 |
35.067
|
33.432
|
36.648
|
44.721
|
39.375
|
38.327
|
37.638
|
36.749
|
K/w-verhouding
|
17,7
x
|
15,2
x
|
14,1
x
|
17,4
x
|
7,16
x
|
13,1
x
|
12,4
x
|
11,1
x
|
Dividendrendement
|
6,18%
|
7,35%
|
6,4%
|
7,47%
|
8,28%
|
6,59%
|
6,63%
|
6,57%
|
Marktkapitalisatie/omzet
|
2,82
x
|
2,77
x
|
2,17
x
|
1,6
x
|
2,49
x
|
2,59
x
|
2,27
x
|
2,25
x
|
Bedrijfswaarde/omzet
|
5,13
x
|
5,42
x
|
3,88
x
|
2,6
x
|
4,07
x
|
4,18
x
|
3,6
x
|
3,49
x
|
Bedrijfswaarde/EBITDA
|
14
x
|
12,1
x
|
11,9
x
|
8,82
x
|
10,9
x
|
10,6
x
|
10,1
x
|
9,99
x
|
Bedrijfswaarde/FCF
|
162
x
|
42,9
x
|
22,3
x
|
12,1
x
|
13,6
x
|
15,6
x
|
13,7
x
|
13
x
|
FCF Yield
|
0,62%
|
2,33%
|
4,48%
|
8,27%
|
7,34%
|
6,41%
|
7,28%
|
7,72%
|
Price to Book
|
7,74
x
|
23,9
x
|
19,9
x
|
-24,6
x
|
23,2
x
|
25,6
x
|
23,2
x
|
-
|
Aantal aandelen (in duizenden)
|
484.014
|
484.020
|
484.026
|
484.032
|
484.039
|
484.041
|
-
|
-
|
Referentieprijs
2 |
39,81
|
35,25
|
42,24
|
56,87
|
49,79
|
49,01
|
49,01
|
49,01
|
Datum van publicatie
|
25-02-20
|
24-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.838
|
6.167
|
9.434
|
17.206
|
9.664
|
9.174
|
10.446
|
10.542
|
EBITDA
1 |
2.507
|
2.762
|
3.076
|
5.071
|
3.626
|
3.631
|
3.726
|
3.678
|
Bedrijfsresultaat (EBIT)
1 |
2.040
|
2.125
|
2.557
|
3.380
|
5.036
|
2.896
|
3.026
|
2.950
|
Operationele Marge
|
29,83%
|
34,46%
|
27,1%
|
19,64%
|
52,11%
|
31,57%
|
28,97%
|
27,98%
|
Resultaat voor belastingen (EBT)
1 |
1.175
|
1.183
|
1.630
|
2.498
|
4.254
|
2.065
|
2.231
|
2.226
|
Nettowinst (verlies)
1 |
1.175
|
1.183
|
1.630
|
2.498
|
4.254
|
2.068
|
2.217
|
2.140
|
Nettomarge
|
17,18%
|
19,18%
|
17,28%
|
14,52%
|
44,02%
|
22,54%
|
21,23%
|
20,3%
|
WPA
2 |
2,250
|
2,320
|
3,000
|
3,270
|
6,950
|
3,734
|
3,956
|
4,420
|
Free Cash Flow
1 |
216
|
779
|
1.643
|
3.698
|
2.889
|
2.455
|
2.738
|
2.837
|
FCF-marge
|
3,16%
|
12,63%
|
17,42%
|
21,49%
|
29,89%
|
26,76%
|
26,21%
|
26,91%
|
Kasstroomconversie (ebitda)
|
8,62%
|
28,2%
|
53,41%
|
72,92%
|
79,67%
|
67,61%
|
73,5%
|
77,12%
|
Kasstroomconversie (nettowinst)
|
18,38%
|
65,85%
|
100,8%
|
148,04%
|
67,91%
|
118,72%
|
123,5%
|
132,57%
|
Dividend per aandeel
2 |
2,460
|
2,590
|
2,705
|
4,250
|
4,125
|
3,228
|
3,249
|
3,219
|
Datum van publicatie
|
25-02-20
|
24-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
2.324
|
3.258
|
3.328
|
4.181
|
4.976
|
4.721
|
2.917
|
1.933
|
2.128
|
2.686
|
2.209
|
2.099
|
2.223
|
2.530
|
2.585
|
EBITDA
1 |
738
|
868
|
1.031
|
977
|
1.471
|
1.591
|
1.026
|
757
|
793
|
1.050
|
918,1
|
856,9
|
898,7
|
941,9
|
915,3
|
Bedrijfsresultaat (EBIT)
1 |
616
|
719
|
362
|
555
|
-299
|
2.762
|
2.129
|
818
|
988
|
1.101
|
741,8
|
673,8
|
713,6
|
766,3
|
765,2
|
Operationele Marge
|
26,51%
|
22,07%
|
10,88%
|
13,27%
|
-6,01%
|
58,5%
|
72,99%
|
42,32%
|
46,43%
|
40,99%
|
33,59%
|
32,1%
|
32,1%
|
30,29%
|
29,6%
|
Resultaat voor belastingen (EBT)
1 |
381
|
506
|
159
|
342
|
-514
|
2.511
|
1.935
|
622
|
791
|
906
|
533,8
|
465,1
|
531,7
|
577,4
|
569,8
|
Nettowinst (verlies)
1 |
381
|
507
|
159
|
342
|
-514
|
2.511
|
1.935
|
622
|
791
|
906
|
561,9
|
489,7
|
552,3
|
614,7
|
590,6
|
Nettomarge
|
16,39%
|
15,56%
|
4,78%
|
8,18%
|
-10,33%
|
53,19%
|
66,34%
|
32,18%
|
37,17%
|
33,73%
|
25,44%
|
23,33%
|
24,84%
|
24,29%
|
22,85%
|
WPA
2 |
0,6900
|
0,9400
|
0,3290
|
0,2500
|
-1,490
|
4,630
|
3,500
|
0,8400
|
1,190
|
1,420
|
0,9956
|
0,8479
|
0,9262
|
1,035
|
1,104
|
Dividend per aandeel
2 |
0,6800
|
0,7000
|
0,7750
|
1,060
|
1,070
|
1,070
|
1,030
|
1,030
|
1,030
|
1,035
|
0,8186
|
0,8171
|
0,8171
|
0,8171
|
0,8019
|
Datum van publicatie
|
04-11-21
|
24-02-22
|
04-05-22
|
04-08-22
|
03-11-22
|
23-02-23
|
02-05-23
|
03-08-23
|
02-11-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.798
|
16.370
|
16.203
|
17.194
|
15.275
|
14.604
|
13.915
|
13.026
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,302
x
|
5,927
x
|
5,268
x
|
3,391
x
|
4,213
x
|
4,022
x
|
3,735
x
|
3,541
x
|
Free Cash Flow
1 |
216
|
779
|
1.643
|
3.698
|
2.889
|
2.455
|
2.738
|
2.837
|
ROE (netto-inkomsten/eigen vermogen)
|
65,3%
|
157%
|
188%
|
-
|
-
|
234%
|
230%
|
174%
|
ROA (netto-inkomsten/totale activa)
|
6,29%
|
6,14%
|
8,51%
|
-
|
11,5%
|
8,6%
|
8,9%
|
11%
|
Totale activa
1 |
18.679
|
19.264
|
19.145
|
-
|
36.885
|
24.043
|
24.912
|
19.452
|
Nettoactief per aandeel
2 |
5,140
|
1,480
|
2,120
|
-2,310
|
2,140
|
1,920
|
2,110
|
-
|
Cashflow per aandeel
2 |
4,440
|
4,390
|
4,730
|
8,570
|
-
|
5,380
|
5,530
|
5,500
|
Capex
1 |
1.331
|
972
|
648
|
451
|
220
|
218
|
490
|
235
|
Capex/omzet
|
19,46%
|
15,76%
|
6,87%
|
2,62%
|
2,28%
|
2,37%
|
4,69%
|
2,23%
|
Datum van publicatie
|
25-02-20
|
24-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
49,01
USD Gemiddelde koersdoel
49,14
USD Spread / Gemiddelde doel +0,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,57% | 23,72 mld. | | +2,64% | 76,02 mld. | | +10,28% | 63,11 mld. | | +12,72% | 47,84 mld. | | +15,44% | 47,31 mld. | | +14,24% | 42,4 mld. | | +5,90% | 41,46 mld. | | -4,75% | 37,36 mld. | | +34,52% | 26,01 mld. | | +7,32% | 20,73 mld. |
Olie- en gastransportdiensten - Andere
|