Beurs gesloten -
OTC Markets
21:32:07 17-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,02
USD
|
0,00%
|
|
+1,49%
|
+2,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.432
|
6.699
|
10.198
|
12.039
|
9.818
|
10.725
|
-
|
-
|
Bedrijfswaarde
1 |
15.850
|
10.782
|
11.650
|
8.102
|
8.194
|
8.830
|
8.631
|
9.215
|
K/w-verhouding
|
17,9
x
|
-2,8
x
|
5,66
x
|
2,98
x
|
47,4
x
|
10,3
x
|
6,93
x
|
10,5
x
|
Dividendrendement
|
4,02%
|
-
|
1,91%
|
6,35%
|
9,93%
|
9,26%
|
9,27%
|
9,44%
|
Marktkapitalisatie/omzet
|
1,28
x
|
1,29
x
|
1,15
x
|
0,85
x
|
1,39
x
|
1,27
x
|
1,24
x
|
1,31
x
|
Bedrijfswaarde/omzet
|
1,77
x
|
2,08
x
|
1,32
x
|
0,57
x
|
1,16
x
|
1,04
x
|
1
x
|
1,12
x
|
Bedrijfswaarde/EBITDA
|
3,12
x
|
3,96
x
|
2,18
x
|
0,78
x
|
2,01
x
|
1,96
x
|
1,72
x
|
1,94
x
|
Bedrijfswaarde/FCF
|
-46,9
x
|
6,89
x
|
2,95
x
|
2,13
x
|
-9,44
x
|
49,8
x
|
3,72
x
|
4,66
x
|
FCF Yield
|
-2,13%
|
14,5%
|
33,9%
|
46,9%
|
-10,6%
|
2,01%
|
26,9%
|
21,5%
|
Price to Book
|
1,06
x
|
0,92
x
|
1,14
x
|
0,79
x
|
0,75
x
|
0,83
x
|
0,83
x
|
0,81
x
|
Aantal aandelen (in duizenden)
|
988.114
|
975.433
|
975.433
|
1.019.377
|
975.000
|
975.000
|
-
|
-
|
Referentieprijs
2 |
11,57
|
6,868
|
10,46
|
11,81
|
10,07
|
11,00
|
11,00
|
11,00
|
Datum van publicatie
|
07-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.948
|
5.193
|
8.836
|
14.214
|
7.088
|
8.472
|
8.626
|
8.212
|
EBITDA
1 |
5.075
|
2.726
|
5.340
|
10.344
|
4.075
|
4.495
|
5.026
|
4.757
|
Bedrijfsresultaat (EBIT)
1 |
2.195
|
-2.656
|
2.824
|
4.453
|
2.521
|
1.913
|
2.042
|
2.063
|
Operationele Marge
|
24,53%
|
-51,15%
|
31,96%
|
31,33%
|
35,57%
|
22,57%
|
23,67%
|
25,12%
|
Resultaat voor belastingen (EBT)
1 |
-441,5
|
-3.596
|
1.937
|
3.577
|
1.607
|
2.231
|
2.611
|
2.139
|
Nettowinst (verlies)
1 |
678,9
|
-2.414
|
1.794
|
3.905
|
197,5
|
835,8
|
1.308
|
1.020
|
Nettomarge
|
7,59%
|
-46,5%
|
20,31%
|
27,47%
|
2,79%
|
9,86%
|
15,17%
|
12,43%
|
WPA
2 |
0,6466
|
-2,449
|
1,848
|
3,957
|
0,2124
|
1,064
|
1,588
|
1,044
|
Free Cash Flow
1 |
-338,2
|
1.566
|
3.944
|
3.803
|
-867,5
|
177,4
|
2.323
|
1.979
|
FCF-marge
|
-3,78%
|
30,15%
|
44,64%
|
26,75%
|
-12,24%
|
2,09%
|
26,92%
|
24,09%
|
Kasstroomconversie (ebitda)
|
-
|
57,43%
|
73,85%
|
36,76%
|
-
|
3,95%
|
46,21%
|
41,59%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
219,82%
|
97,38%
|
-
|
21,22%
|
177,51%
|
193,9%
|
Dividend per aandeel
2 |
0,4646
|
-
|
0,2000
|
0,7500
|
1,000
|
1,019
|
1,020
|
1,038
|
Datum van publicatie
|
07-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
3.489
|
3.341
|
3.433
|
3.584
|
3.490
|
2.866
|
614,9
|
1.569
|
2.116
|
1.986
|
1.930
|
2.133
|
2.905
|
EBITDA
1 |
1.837
|
2.832
|
2.436
|
2.632
|
2.300
|
2.131
|
-50,63
|
798,9
|
1.240
|
1.200
|
986,5
|
1.155
|
1.975
|
Bedrijfsresultaat (EBIT)
|
1.128
|
-
|
770,4
|
2.019
|
-786,6
|
1.651
|
-158,2
|
452,8
|
596,7
|
-
|
-
|
-
|
-
|
Operationele Marge
|
32,33%
|
-
|
22,44%
|
56,34%
|
-22,54%
|
57,62%
|
-25,73%
|
28,87%
|
28,2%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
923,1
|
-
|
475,5
|
1.860
|
-895
|
1.685
|
-166,7
|
-219,2
|
302,6
|
644,6
|
473,6
|
623,9
|
1.377
|
Nettowinst (verlies)
1 |
570,2
|
1.383
|
684,8
|
1.370
|
432,2
|
926,8
|
-195,1
|
-606,4
|
44,6
|
182,6
|
230,6
|
276,1
|
540,1
|
Nettomarge
|
16,34%
|
41,4%
|
19,94%
|
38,23%
|
12,38%
|
32,34%
|
-31,73%
|
-38,65%
|
2,11%
|
9,2%
|
11,95%
|
12,94%
|
18,59%
|
WPA
2 |
0,6160
|
-
|
0,6658
|
1,374
|
0,4058
|
0,9588
|
-0,2110
|
-0,6676
|
-
|
0,2174
|
0,2370
|
0,2830
|
0,5540
|
Dividend per aandeel
2 |
0,2000
|
-
|
-
|
-
|
-
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,3170
|
-
|
-
|
Datum van publicatie
|
10-02-22
|
12-05-22
|
11-08-22
|
03-11-22
|
09-02-23
|
11-05-23
|
17-08-23
|
09-11-23
|
08-02-24
|
08-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.418
|
4.082
|
1.452
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
3.937
|
1.625
|
1.895
|
2.094
|
1.510
|
Hefboom (schuld/ebitda)
|
0,8706
x
|
1,498
x
|
0,2719
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-338
|
1.566
|
3.944
|
3.803
|
-868
|
177
|
2.323
|
1.979
|
ROE (netto-inkomsten/eigen vermogen)
|
6,18%
|
-28,5%
|
21,9%
|
32,2%
|
1,61%
|
6,39%
|
10,8%
|
7,85%
|
ROA (netto-inkomsten/totale activa)
|
2,79%
|
-9,56%
|
-
|
13,4%
|
0,77%
|
-
|
-
|
-
|
Totale activa
1 |
24.368
|
25.253
|
-
|
29.173
|
25.649
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
10,90
|
7,490
|
9,190
|
15,00
|
13,40
|
13,30
|
13,20
|
13,60
|
Cashflow per aandeel
|
3,310
|
3,370
|
6,570
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
3.790
|
1.796
|
2.469
|
6.914
|
1.737
|
2.651
|
3.536
|
3.973
|
Capex/omzet
|
42,35%
|
34,59%
|
27,95%
|
48,64%
|
24,51%
|
31,29%
|
40,99%
|
48,38%
|
Datum van publicatie
|
07-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddelde koersdoel
14,62
NOK Spread / Gemiddelde doel +32,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,09% | 291 mld. | | +64,62% | 141 mld. | | +0,01% | 135 mld. | | +12,50% | 76,4 mld. | | +9,45% | 75,59 mld. | | +5,76% | 55,08 mld. | | +7,11% | 46,23 mld. | | -4,33% | 37,49 mld. | | +36,02% | 37,28 mld. |
Olie- en gasexploratie en -productie - Andere
|