Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,22
USD
|
-0,48%
|
|
+1,22%
|
+9,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.064
|
1.498
|
1.690
|
3.151
|
3.046
|
3.340
|
-
|
-
|
Bedrijfswaarde
1 |
4.607
|
2.514
|
2.834
|
4.226
|
4.044
|
4.089
|
4.034
|
3.924
|
K/w-verhouding
|
10,7
x
|
-5,87
x
|
67,2
x
|
6,81
x
|
3,96
x
|
12,4
x
|
17
x
|
28,9
x
|
Dividendrendement
|
7,54%
|
2,68%
|
29,1%
|
16,9%
|
14,9%
|
7,53%
|
7,53%
|
7,53%
|
Marktkapitalisatie/omzet
|
0,64
x
|
0,38
x
|
0,23
x
|
0,29
x
|
0,33
x
|
0,4
x
|
0,42
x
|
0,43
x
|
Bedrijfswaarde/omzet
|
0,72
x
|
0,64
x
|
0,39
x
|
0,39
x
|
0,44
x
|
0,49
x
|
0,5
x
|
0,5
x
|
Bedrijfswaarde/EBITDA
|
5,24
x
|
-359
x
|
7,94
x
|
3,09
x
|
3,47
x
|
4,99
x
|
5,25
x
|
5,19
x
|
Bedrijfswaarde/FCF
|
7,28
x
|
-73,9
x
|
16,5
x
|
5,45
x
|
5,44
x
|
10,3
x
|
11,7
x
|
14
x
|
FCF Yield
|
13,7%
|
-1,35%
|
6,07%
|
18,4%
|
18,4%
|
9,7%
|
8,51%
|
7,16%
|
Price to Book
|
2,92
x
|
1,47
x
|
3,05
x
|
5,88
x
|
3,56
x
|
3,56
x
|
3,53
x
|
3,7
x
|
Aantal aandelen (in duizenden)
|
100.531
|
100.531
|
100.531
|
100.531
|
100.531
|
100.531
|
-
|
-
|
Referentieprijs
2 |
40,43
|
14,90
|
16,81
|
31,34
|
30,30
|
33,22
|
33,22
|
33,22
|
Datum van publicatie
|
19-02-20
|
22-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.364
|
3.930
|
7.242
|
10.896
|
9.247
|
8.291
|
8.036
|
7.786
|
EBITDA
1 |
880
|
-7
|
357
|
1.369
|
1.164
|
819,9
|
768,8
|
755,5
|
Bedrijfsresultaat (EBIT)
1 |
580
|
-333
|
87
|
963
|
1.123
|
533,6
|
486,2
|
453,6
|
Operationele Marge
|
9,11%
|
-8,47%
|
1,2%
|
8,84%
|
12,14%
|
6,44%
|
6,05%
|
5,83%
|
Resultaat voor belastingen (EBT)
1 |
491
|
-415
|
66
|
801
|
1.085
|
496
|
427
|
-
|
Nettowinst (verlies)
1 |
380
|
-256
|
25
|
463
|
769
|
268
|
197
|
115
|
Nettomarge
|
5,97%
|
-6,51%
|
0,35%
|
4,25%
|
8,32%
|
3,23%
|
2,45%
|
1,48%
|
WPA
2 |
3,780
|
-2,540
|
0,2500
|
4,600
|
7,650
|
2,675
|
1,950
|
1,150
|
Free Cash Flow
1 |
633
|
-34
|
172
|
776
|
743
|
396,7
|
343,5
|
281
|
FCF-marge
|
9,95%
|
-0,87%
|
2,38%
|
7,12%
|
8,04%
|
4,78%
|
4,27%
|
3,61%
|
Kasstroomconversie (ebitda)
|
71,93%
|
-
|
48,18%
|
56,68%
|
63,83%
|
48,38%
|
44,68%
|
37,19%
|
Kasstroomconversie (nettowinst)
|
166,58%
|
-
|
688%
|
167,6%
|
96,62%
|
148,01%
|
174,37%
|
244,35%
|
Dividend per aandeel
2 |
3,050
|
0,4000
|
4,890
|
5,300
|
4,500
|
2,500
|
2,500
|
2,500
|
Datum van publicatie
|
19-02-20
|
22-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
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 |
1.883
|
2.112
|
2.373
|
3.144
|
2.699
|
2.679
|
2.286
|
2.236
|
2.522
|
2.202
|
1.960
|
2.126
|
2.120
|
2.085
|
1.809
|
EBITDA
1 |
242
|
111
|
155
|
511
|
313
|
388
|
334
|
347
|
313
|
170
|
129,6
|
274,3
|
241,1
|
201
|
162,7
|
Bedrijfsresultaat (EBIT)
1 |
175
|
40
|
220
|
512
|
238
|
236
|
330
|
224
|
232
|
124
|
48,38
|
186,7
|
174,2
|
124,8
|
88,43
|
Operationele Marge
|
9,29%
|
1,89%
|
9,27%
|
16,28%
|
8,82%
|
8,81%
|
14,44%
|
10,02%
|
9,2%
|
5,63%
|
2,47%
|
8,78%
|
8,22%
|
5,98%
|
4,89%
|
Resultaat voor belastingen (EBT)
1 |
153
|
18
|
187
|
305
|
87
|
222
|
315
|
212
|
438
|
119
|
64
|
210
|
147
|
75
|
67
|
Nettowinst (verlies)
1 |
84
|
-14
|
94
|
165
|
93
|
112
|
195
|
130
|
353
|
91
|
16
|
118
|
99
|
49
|
33
|
Nettomarge
|
4,46%
|
-0,66%
|
3,96%
|
5,25%
|
3,45%
|
4,18%
|
8,53%
|
5,81%
|
14%
|
4,13%
|
0,82%
|
5,55%
|
4,67%
|
2,35%
|
1,82%
|
WPA
2 |
0,8300
|
-0,1400
|
0,9300
|
1,640
|
0,9200
|
1,110
|
1,940
|
1,290
|
3,510
|
0,9100
|
0,1600
|
1,180
|
0,9800
|
0,4900
|
0,3300
|
Dividend per aandeel
2 |
-
|
-
|
0,4000
|
0,4000
|
-
|
4,100
|
0,5000
|
0,5000
|
2,000
|
2,000
|
0,5000
|
0,8125
|
0,7500
|
0,5000
|
0,5000
|
Datum van publicatie
|
01-11-21
|
22-02-22
|
02-05-22
|
01-08-22
|
31-10-22
|
21-02-23
|
01-05-23
|
31-07-23
|
30-10-23
|
20-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
543
|
1.016
|
1.144
|
1.075
|
998
|
749
|
695
|
585
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,617
x
|
-145,1
x
|
3,204
x
|
0,7852
x
|
0,8574
x
|
0,9137
x
|
0,9034
x
|
0,7737
x
|
Free Cash Flow
1 |
633
|
-34
|
172
|
776
|
743
|
397
|
344
|
281
|
ROE (netto-inkomsten/eigen vermogen)
|
28,4%
|
-19,1%
|
-11,9%
|
112%
|
112%
|
32%
|
26,4%
|
30%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-5,84%
|
-2,37%
|
15,1%
|
17,4%
|
6%
|
6,83%
|
-
|
Totale activa
1 |
-
|
4.384
|
-1.054
|
3.061
|
4.413
|
4.467
|
2.885
|
-
|
Nettoactief per aandeel
2 |
13,90
|
10,10
|
5,500
|
5,330
|
8,500
|
9,340
|
9,410
|
8,980
|
Cashflow per aandeel
2 |
7,430
|
0,9000
|
3,940
|
9,620
|
9,430
|
6,350
|
4,620
|
4,730
|
Capex
1 |
114
|
124
|
224
|
191
|
205
|
215
|
207
|
180
|
Capex/omzet
|
1,79%
|
3,16%
|
3,09%
|
1,75%
|
2,22%
|
2,6%
|
2,57%
|
2,31%
|
Datum van publicatie
|
19-02-20
|
22-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
33,22
USD Gemiddelde koersdoel
32,2
USD Spread / Gemiddelde doel -3,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,64% | 3,34 mld. | | +2,78% | 19,29 mld. | | +34,34% | 11,4 mld. | | +36,55% | 9,18 mld. | | +0,35% | 7,4 mld. | | +88,44% | 5,28 mld. | | -1,77% | 3,33 mld. | | +12,04% | 3,08 mld. | | +15,04% | 2,73 mld. | | +215,41% | 2,37 mld. |
Aardolieraffinage
|