Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,51
USD
|
+0,26%
|
|
+2,22%
|
+17,33%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.216
|
893,3
|
865,1
|
1.444
|
1.579
|
1.857
|
-
|
-
|
Bedrijfswaarde
1 |
1.999
|
1.275
|
1.327
|
1.715
|
1.933
|
2.031
|
1.893
|
1.779
|
K/w-verhouding
|
16,2
x
|
3,25
x
|
-74,1
x
|
24
x
|
9,91
x
|
8,17
x
|
6,31
x
|
7,36
x
|
Dividendrendement
|
5,68%
|
20,7%
|
1,93%
|
5,41%
|
10,1%
|
12,9%
|
17%
|
16,7%
|
Marktkapitalisatie/omzet
|
3,5
x
|
1,62
x
|
4,25
x
|
5,45
x
|
4,05
x
|
3,84
x
|
3,61
x
|
3,6
x
|
Bedrijfswaarde/omzet
|
5,75
x
|
2,32
x
|
6,52
x
|
6,47
x
|
4,95
x
|
4,2
x
|
3,68
x
|
3,45
x
|
Bedrijfswaarde/EBITDA
|
7,86
x
|
2,83
x
|
11,7
x
|
9,64
x
|
6,4
x
|
5,12
x
|
4,5
x
|
4,21
x
|
Bedrijfswaarde/FCF
|
19,5
x
|
2,53
x
|
-51,1
x
|
7,19
x
|
15,7
x
|
6,99
x
|
5,64
x
|
13,2
x
|
FCF Yield
|
5,13%
|
39,5%
|
-1,96%
|
13,9%
|
6,37%
|
14,3%
|
17,7%
|
7,59%
|
Price to Book
|
1,3
x
|
0,81
x
|
0,82
x
|
1,37
x
|
1,54
x
|
1,84
x
|
1,82
x
|
1,88
x
|
Aantal aandelen (in duizenden)
|
146.809
|
170.798
|
166.688
|
162.653
|
161.000
|
161.329
|
-
|
-
|
Referentieprijs
2 |
8,280
|
5,230
|
5,190
|
8,880
|
9,810
|
11,51
|
11,51
|
11,51
|
Datum van publicatie
|
05-02-20
|
08-02-21
|
08-02-22
|
08-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
347,6
|
550,5
|
203,4
|
264,9
|
390,4
|
483,1
|
514
|
516
|
EBITDA
1 |
254,5
|
450,4
|
113,7
|
177,9
|
302
|
396,6
|
420,7
|
422,3
|
Bedrijfsresultaat (EBIT)
1 |
138,9
|
326,2
|
-14,95
|
54,69
|
193,1
|
277
|
307,2
|
304,4
|
Operationele Marge
|
39,95%
|
59,25%
|
-7,35%
|
20,65%
|
49,46%
|
57,34%
|
59,77%
|
59%
|
Resultaat voor belastingen (EBT)
1 |
73,81
|
267,2
|
-11,15
|
62,57
|
162
|
228,2
|
295,1
|
253,1
|
Nettowinst (verlies)
1 |
73,68
|
266,3
|
-11,52
|
61,52
|
161,4
|
227,9
|
294,8
|
252,7
|
Nettomarge
|
21,2%
|
48,37%
|
-5,66%
|
23,23%
|
41,33%
|
47,18%
|
57,36%
|
48,97%
|
WPA
2 |
0,5100
|
1,610
|
-0,0700
|
0,3700
|
0,9900
|
1,409
|
1,825
|
1,564
|
Free Cash Flow
1 |
102,6
|
503,2
|
-25,95
|
238,4
|
123,2
|
290,5
|
335,5
|
135
|
FCF-marge
|
29,52%
|
91,4%
|
-12,76%
|
90,01%
|
31,55%
|
60,14%
|
65,26%
|
26,16%
|
Kasstroomconversie (ebitda)
|
40,32%
|
111,71%
|
-
|
133,99%
|
40,79%
|
73,26%
|
79,73%
|
31,96%
|
Kasstroomconversie (nettowinst)
|
139,24%
|
188,97%
|
-
|
387,56%
|
76,34%
|
127,48%
|
113,78%
|
53,43%
|
Dividend per aandeel
2 |
0,4700
|
1,080
|
0,1000
|
0,4800
|
0,9900
|
1,481
|
1,958
|
1,922
|
Datum van publicatie
|
05-02-20
|
08-02-21
|
08-02-22
|
08-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
37,65
|
49,27
|
38,74
|
54,05
|
55,34
|
116,7
|
93,9
|
112,9
|
89,09
|
94,52
|
109,5
|
103,3
|
102
|
143,3
|
138,3
|
EBITDA
1 |
13,99
|
32,03
|
14,4
|
32,52
|
35,61
|
95,41
|
71,95
|
89,75
|
67,42
|
72,89
|
86,65
|
80,37
|
78,95
|
120,3
|
107,5
|
Bedrijfsresultaat (EBIT)
1 |
-17,74
|
-0,718
|
-18,65
|
0,204
|
5,412
|
67,72
|
46,22
|
63,38
|
39,09
|
44,42
|
57,91
|
51,88
|
50,46
|
91,55
|
86,5
|
Operationele Marge
|
-47,12%
|
-1,46%
|
-48,13%
|
0,38%
|
9,78%
|
58,01%
|
49,22%
|
56,13%
|
43,88%
|
46,99%
|
52,88%
|
50,24%
|
49,49%
|
63,89%
|
62,55%
|
Resultaat voor belastingen (EBT)
1 |
-20,94
|
-2,765
|
-17,16
|
10,1
|
7,703
|
61,93
|
38,23
|
57,18
|
31,1
|
35,53
|
49,91
|
42,68
|
43,18
|
92,42
|
119
|
Nettowinst (verlies)
1 |
-21,04
|
-2,9
|
-17,26
|
9,72
|
7,031
|
62,02
|
38,18
|
57,06
|
30,76
|
35,36
|
49,84
|
42,61
|
43,1
|
92,34
|
119
|
Nettomarge
|
-55,87%
|
-5,89%
|
-44,54%
|
17,98%
|
12,7%
|
53,13%
|
40,66%
|
50,54%
|
34,53%
|
37,41%
|
45,51%
|
41,26%
|
42,27%
|
64,44%
|
86,05%
|
WPA
2 |
-0,1300
|
-0,0200
|
-0,1000
|
0,0600
|
0,0400
|
0,3800
|
0,2300
|
0,3500
|
0,1900
|
0,2200
|
0,3057
|
0,2645
|
0,2355
|
0,5474
|
0,5450
|
Dividend per aandeel
2 |
0,0200
|
0,0200
|
0,0200
|
0,0400
|
0,0400
|
0,3800
|
0,2300
|
0,3500
|
-
|
0,2200
|
0,3035
|
0,2268
|
0,2355
|
0,5474
|
0,7400
|
Datum van publicatie
|
02-11-21
|
08-02-22
|
09-05-22
|
10-08-22
|
07-11-22
|
08-02-23
|
03-05-23
|
07-08-23
|
06-11-23
|
06-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
784
|
381
|
462
|
271
|
354
|
174
|
36
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
78
|
Hefboom (schuld/ebitda)
|
3,08
x
|
0,8466
x
|
4,06
x
|
1,521
x
|
1,172
x
|
0,4387
x
|
0,0856
x
|
-
|
Free Cash Flow
1 |
103
|
503
|
-26
|
238
|
123
|
291
|
335
|
135
|
ROE (netto-inkomsten/eigen vermogen)
|
8,21%
|
26,1%
|
-1,07%
|
5,82%
|
15,4%
|
22,3%
|
29,1%
|
25,1%
|
ROA (netto-inkomsten/totale activa)
|
3,99%
|
15,4%
|
-0,71%
|
3,95%
|
10,8%
|
13,8%
|
20,5%
|
-
|
Totale activa
1 |
1.846
|
1.725
|
1.616
|
1.559
|
1.500
|
1.652
|
1.438
|
-
|
Nettoactief per aandeel
2 |
6,350
|
6,490
|
6,300
|
6,480
|
6,380
|
6,270
|
6,330
|
6,130
|
Cashflow per aandeel
2 |
0,9300
|
3,120
|
0,3600
|
0,7800
|
1,550
|
2,030
|
2,060
|
-
|
Capex
1 |
53,9
|
27,1
|
175
|
10,1
|
128
|
5,2
|
5
|
22
|
Capex/omzet
|
15,5%
|
4,93%
|
85,8%
|
3,83%
|
32,85%
|
1,08%
|
0,97%
|
4,26%
|
Datum van publicatie
|
05-02-20
|
08-02-21
|
08-02-22
|
08-02-23
|
06-02-24
|
-
|
-
|
-
|
Laatste slotkoers
11,51
USD Gemiddelde koersdoel
13,67
USD Spread / Gemiddelde doel +18,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,33% | 1,86 mld. | | +20,49% | 9,03 mld. | | +18,70% | 5,3 mld. | | +19,69% | 3,63 mld. | | +21,22% | 2,7 mld. | | +36,43% | 2,53 mld. | | +2,31% | 1,85 mld. | | -4,76% | 1,7 mld. | | -10,01% | 1,41 mld. | | +49,36% | 1,21 mld. |
Zeetankers
|