Beurs gesloten -
Nyse
22:00:02 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
70,55
USD
|
-0,30%
|
|
-4,30%
|
+3,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
481,6
|
402,7
|
4.136
|
4.930
|
6.412
|
7.061
|
-
|
-
|
Bedrijfswaarde
1 |
550,6
|
378
|
4.373
|
4.556
|
10.073
|
11.289
|
7.061
|
7.061
|
K/w-verhouding
|
7,2
x
|
3,91
x
|
10,3
x
|
3,97
x
|
7,58
x
|
5,82
x
|
4,76
x
|
4,46
x
|
Dividendrendement
|
-
|
-
|
-
|
12,5%
|
11,1%
|
9,44%
|
13%
|
-
|
Marktkapitalisatie/omzet
|
1,54
x
|
1,85
x
|
4,44
x
|
1,3
x
|
1,84
x
|
1,29
x
|
1,21
x
|
1,24
x
|
Bedrijfswaarde/omzet
|
1,76
x
|
1,73
x
|
4,7
x
|
1,2
x
|
2,9
x
|
2,06
x
|
1,21
x
|
1,24
x
|
Bedrijfswaarde/EBITDA
|
2,7
x
|
2,23
x
|
10,8
x
|
1,94
x
|
4,25
x
|
2,9
x
|
1,71
x
|
1,72
x
|
Bedrijfswaarde/FCF
|
-14,4
x
|
3,38
x
|
23,8
x
|
3,02
x
|
11,4
x
|
8,02
x
|
5,09
x
|
5,71
x
|
FCF Yield
|
-6,96%
|
29,6%
|
4,19%
|
33,1%
|
8,8%
|
12,5%
|
19,6%
|
17,5%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
20.635
|
20.834
|
84.456
|
85.111
|
93.774
|
100.090
|
-
|
-
|
Referentieprijs
2 |
23,34
|
19,33
|
48,97
|
57,93
|
68,38
|
70,55
|
70,55
|
70,55
|
Datum van publicatie
|
27-02-20
|
17-02-21
|
08-03-22
|
22-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
313,2
|
218,1
|
930,6
|
3.791
|
3.479
|
5.483
|
5.830
|
5.698
|
EBITDA
1 |
203,7
|
169,4
|
405,7
|
2.348
|
2.369
|
3.896
|
4.133
|
4.112
|
Bedrijfsresultaat (EBIT)
1 |
105,6
|
-11,14
|
322,1
|
1.984
|
1.139
|
1.957
|
2.270
|
1.993
|
Operationele Marge
|
33,7%
|
-5,11%
|
34,61%
|
52,33%
|
32,75%
|
35,69%
|
38,94%
|
34,97%
|
Resultaat voor belastingen (EBT)
1 |
67,07
|
42,98
|
251,8
|
1.654
|
999,5
|
1.631
|
2.021
|
2.002
|
Nettowinst (verlies)
1 |
67,07
|
103,5
|
178,9
|
1.248
|
784,3
|
1.218
|
1.458
|
1.239
|
Nettomarge
|
21,41%
|
47,47%
|
19,23%
|
32,92%
|
22,54%
|
22,21%
|
25,01%
|
21,74%
|
WPA
2 |
3,240
|
4,950
|
4,740
|
14,58
|
9,020
|
12,12
|
14,81
|
15,82
|
Free Cash Flow
1 |
-38,34
|
112
|
183,4
|
1.510
|
886,4
|
1.408
|
1.386
|
1.237
|
FCF-marge
|
-12,24%
|
51,34%
|
19,71%
|
39,83%
|
25,48%
|
25,68%
|
23,77%
|
21,71%
|
Kasstroomconversie (ebitda)
|
-
|
66,09%
|
45,21%
|
64,32%
|
37,41%
|
36,14%
|
33,53%
|
30,08%
|
Kasstroomconversie (nettowinst)
|
-
|
108,15%
|
102,52%
|
120,98%
|
113,02%
|
115,63%
|
95,04%
|
99,83%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
7,225
|
7,600
|
6,660
|
9,160
|
-
|
Datum van publicatie
|
27-02-20
|
17-02-21
|
08-03-22
|
22-02-23
|
27-02-24
|
-
|
-
|
-
|
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 |
190
|
510,5
|
817,8
|
1.151
|
1.008
|
814,3
|
656
|
660,5
|
1.036
|
1.127
|
1.329
|
1.362
|
1.407
|
1.429
|
1.413
|
EBITDA
1 |
116,5
|
157,1
|
471,8
|
739,2
|
631,5
|
505,1
|
443,4
|
454,3
|
708,9
|
762,5
|
928,2
|
955,5
|
989,4
|
1.005
|
997
|
Bedrijfsresultaat (EBIT)
1 |
93,87
|
163,3
|
402
|
697,7
|
528,4
|
355,9
|
241,1
|
179,4
|
379,2
|
339,8
|
426,8
|
483,2
|
511
|
526,6
|
537,8
|
Operationele Marge
|
49,41%
|
31,99%
|
49,15%
|
60,6%
|
52,43%
|
43,7%
|
36,75%
|
27,17%
|
36,61%
|
30,16%
|
32,11%
|
35,47%
|
36,32%
|
36,85%
|
38,06%
|
Resultaat voor belastingen (EBT)
1 |
56,26
|
231,2
|
115
|
621,3
|
542,1
|
375,4
|
267,6
|
183,6
|
169,4
|
378,9
|
210,8
|
401,9
|
436,4
|
454,3
|
476,3
|
Nettowinst (verlies)
1 |
40,66
|
163,7
|
91,64
|
468,8
|
405,8
|
281,9
|
202,5
|
139,3
|
139,7
|
302,9
|
175,8
|
297,7
|
320,3
|
333,4
|
342,2
|
Nettomarge
|
21,4%
|
32,07%
|
11,21%
|
40,72%
|
40,26%
|
34,62%
|
30,86%
|
21,09%
|
13,48%
|
26,88%
|
13,23%
|
21,86%
|
22,77%
|
23,33%
|
24,22%
|
WPA
2 |
1,310
|
2,460
|
1,070
|
5,480
|
4,740
|
3,290
|
2,460
|
1,720
|
1,560
|
3,200
|
1,740
|
2,956
|
3,198
|
3,340
|
3,412
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
1,950
|
2,150
|
2,150
|
-
|
1,740
|
1,590
|
1,440
|
1,550
|
1,600
|
2,070
|
2,310
|
Datum van publicatie
|
29-10-21
|
08-03-22
|
04-05-22
|
03-08-22
|
31-10-22
|
22-02-23
|
03-05-23
|
02-08-23
|
07-11-23
|
27-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
69
|
-
|
237
|
-
|
3.661
|
4.228
|
-
|
-
|
Nettokaspositie
1 |
-
|
24,7
|
-
|
375
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3387
x
|
-
|
0,5848
x
|
-
|
1,545
x
|
1,085
x
|
-
|
-
|
Free Cash Flow
1 |
-38,3
|
112
|
183
|
1.510
|
886
|
1.408
|
1.386
|
1.237
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
9,870
|
8,410
|
8,910
|
25,70
|
24,90
|
34,50
|
36,20
|
35,10
|
Capex
1 |
242
|
63,8
|
153
|
967
|
1.352
|
1.986
|
2.002
|
2.063
|
Capex/omzet
|
77,42%
|
29,25%
|
16,41%
|
25,51%
|
38,87%
|
36,23%
|
34,34%
|
36,21%
|
Datum van publicatie
|
27-02-20
|
17-02-21
|
08-03-22
|
22-02-23
|
27-02-24
|
-
|
-
|
-
|
Laatste slotkoers
70,55
USD Gemiddelde koersdoel
95,18
USD Spread / Gemiddelde doel +34,91% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,17% | 7,06 mld. | | +4,79% | 4,33 mld. | | +15,11% | 1,95 mld. | | -4,05% | 1,8 mld. | | +0,37% | 1,25 mld. | | -.--% | 1,11 mld. | | +14,37% | 619 mln. | | +51,43% | 543 mln. | | +10,80% | 527 mln. | | +20,37% | 403 mln. |
Olie-exploratie & -productie - Onshore
|