Geschatte realtime
Cboe BZX
18:16:28 13-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,42
USD
|
-0,66%
|
|
-2,13%
|
-1,67%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
104.495
|
82.447
|
100.109
|
107.153
|
101.390
|
104.030
|
-
|
-
|
Bedrijfswaarde
1 |
168.810
|
148.892
|
175.463
|
187.272
|
176.688
|
202.500
|
204.971
|
206.457
|
K/w-verhouding
|
19,6
x
|
27,5
x
|
17,2
x
|
41,3
x
|
16,8
x
|
17,8
x
|
15,6
x
|
14,7
x
|
Dividendrendement
|
5,72%
|
7,96%
|
6,76%
|
6,5%
|
7,44%
|
7,49%
|
7,71%
|
7,93%
|
Marktkapitalisatie/omzet
|
2,09
x
|
2,11
x
|
2,13
x
|
2,01
x
|
2,32
x
|
2,55
x
|
2,44
x
|
2,3
x
|
Bedrijfswaarde/omzet
|
3,37
x
|
3,81
x
|
3,73
x
|
3,51
x
|
4,05
x
|
4,96
x
|
4,81
x
|
4,56
x
|
Bedrijfswaarde/EBITDA
|
12,7
x
|
11,2
x
|
12,5
x
|
12,1
x
|
10,7
x
|
11,2
x
|
10,7
x
|
10,3
x
|
Bedrijfswaarde/FCF
|
43,2
x
|
34
x
|
122
x
|
28,4
x
|
18,5
x
|
28,1
x
|
30,8
x
|
25,1
x
|
FCF Yield
|
2,31%
|
2,94%
|
0,82%
|
3,52%
|
5,4%
|
3,56%
|
3,24%
|
3,98%
|
Price to Book
|
1,58
x
|
1,34
x
|
1,64
x
|
1,79
x
|
1,65
x
|
1,78
x
|
1,85
x
|
1,89
x
|
Aantal aandelen (in duizenden)
|
2.023.912
|
2.025.219
|
2.026.085
|
2.024.819
|
2.125.574
|
2.126.100
|
-
|
-
|
Referentieprijs
2 |
51,63
|
40,71
|
49,41
|
52,92
|
47,70
|
48,93
|
48,93
|
48,93
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
50.069
|
39.087
|
47.071
|
53.309
|
43.649
|
40.841
|
42.609
|
45.253
|
EBITDA
1 |
13.271
|
13.273
|
14.001
|
15.531
|
16.454
|
18.115
|
19.141
|
20.076
|
Bedrijfsresultaat (EBIT)
1 |
9.880
|
9.561
|
10.149
|
11.104
|
11.692
|
12.953
|
13.705
|
14.435
|
Operationele Marge
|
19,73%
|
24,46%
|
21,56%
|
20,83%
|
26,79%
|
31,72%
|
32,16%
|
31,9%
|
Resultaat voor belastingen (EBT)
1 |
7.535
|
4.190
|
7.729
|
4.542
|
7.879
|
7.997
|
8.847
|
9.996
|
Nettowinst (verlies)
1 |
5.322
|
2.983
|
5.816
|
2.589
|
5.839
|
5.698
|
6.496
|
7.127
|
Nettomarge
|
10,63%
|
7,63%
|
12,36%
|
4,86%
|
13,38%
|
13,95%
|
15,25%
|
15,75%
|
WPA
2 |
2,640
|
1,480
|
2,870
|
1,280
|
2,840
|
2,750
|
3,143
|
3,323
|
Free Cash Flow
1 |
3.906
|
4.376
|
1.438
|
6.583
|
9.547
|
7.202
|
6.646
|
8.219
|
FCF-marge
|
7,8%
|
11,2%
|
3,05%
|
12,35%
|
21,87%
|
17,63%
|
15,6%
|
18,16%
|
Kasstroomconversie (ebitda)
|
29,43%
|
32,97%
|
10,27%
|
42,39%
|
58,02%
|
39,76%
|
34,72%
|
40,94%
|
Kasstroomconversie (nettowinst)
|
73,39%
|
146,7%
|
24,72%
|
254,27%
|
163,5%
|
126,4%
|
102,3%
|
115,32%
|
Dividend per aandeel
2 |
2,952
|
3,240
|
3,340
|
3,440
|
3,550
|
3,667
|
3,774
|
3,882
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
12.520
|
15.097
|
13.215
|
11.573
|
13.424
|
12.075
|
10.432
|
9.844
|
11.298
|
11.038
|
5.918
|
5.700
|
6.678
|
7.788
|
5.903
|
EBITDA
1 |
3.687
|
4.147
|
3.715
|
3.758
|
3.911
|
4.468
|
4.008
|
3.871
|
4.107
|
4.954
|
4.229
|
4.205
|
4.770
|
5.245
|
4.580
|
Bedrijfsresultaat (EBIT)
1 |
2.640
|
3.082
|
2.612
|
2.654
|
2.756
|
3.286
|
2.350
|
2.707
|
2.899
|
3.761
|
2.993
|
2.956
|
3.384
|
4.140
|
3.034
|
Operationele Marge
|
21,09%
|
20,41%
|
19,77%
|
22,93%
|
20,53%
|
27,21%
|
22,53%
|
27,5%
|
25,66%
|
34,07%
|
50,57%
|
51,86%
|
50,68%
|
53,16%
|
51,4%
|
Resultaat voor belastingen (EBT)
1 |
2.428
|
2.057
|
740
|
1.701
|
-549
|
2.376
|
2.520
|
751
|
2.232
|
1.951
|
1.980
|
1.864
|
2.136
|
2.599
|
1.840
|
Nettowinst (verlies)
1 |
1.840
|
1.927
|
450
|
1.279
|
-1.067
|
1.733
|
1.848
|
532
|
1.726
|
1.419
|
1.349
|
1.270
|
1.496
|
1.887
|
1.312
|
Nettomarge
|
14,7%
|
12,76%
|
3,41%
|
11,05%
|
-7,95%
|
14,35%
|
17,71%
|
5,4%
|
15,28%
|
12,86%
|
22,79%
|
22,27%
|
22,4%
|
24,23%
|
22,22%
|
WPA
2 |
0,9100
|
0,9500
|
0,2200
|
0,6300
|
-0,5300
|
0,8600
|
0,9100
|
0,2600
|
0,8100
|
0,6700
|
0,6500
|
0,6493
|
0,7691
|
0,9111
|
0,6529
|
Dividend per aandeel
2 |
0,8350
|
0,8600
|
0,8600
|
0,8600
|
0,8600
|
0,8880
|
0,8900
|
0,8900
|
0,8875
|
0,9150
|
0,9175
|
0,9171
|
0,9304
|
0,9412
|
0,9412
|
Datum van publicatie
|
11-02-22
|
06-05-22
|
29-07-22
|
04-11-22
|
10-02-23
|
05-05-23
|
04-08-23
|
03-11-23
|
09-02-24
|
10-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
64.315
|
66.445
|
75.354
|
80.119
|
75.298
|
98.470
|
100.941
|
102.427
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,846
x
|
5,006
x
|
5,382
x
|
5,159
x
|
4,576
x
|
5,436
x
|
5,274
x
|
5,102
x
|
Free Cash Flow
1 |
3.906
|
4.376
|
1.438
|
6.583
|
9.547
|
7.202
|
6.646
|
8.219
|
ROE (netto-inkomsten/eigen vermogen)
|
7,88%
|
7,68%
|
9,52%
|
9,43%
|
9,47%
|
10,7%
|
12%
|
12,9%
|
ROA (netto-inkomsten/totale activa)
|
3,24%
|
1,84%
|
3,53%
|
3,27%
|
3,19%
|
3,37%
|
3,53%
|
4,15%
|
Totale activa
1 |
164.500
|
161.715
|
164.570
|
79.252
|
182.972
|
169.237
|
183.863
|
171.730
|
Nettoactief per aandeel
2 |
32,60
|
30,30
|
30,10
|
29,50
|
28,90
|
27,40
|
26,50
|
25,90
|
Cashflow per aandeel
2 |
4,790
|
4,800
|
5,370
|
5,530
|
5,780
|
6,130
|
6,330
|
6,520
|
Capex
1 |
5.492
|
5.405
|
7.818
|
4.647
|
4.654
|
6.396
|
7.265
|
6.561
|
Capex/omzet
|
10,97%
|
13,83%
|
16,61%
|
8,72%
|
10,66%
|
15,66%
|
17,05%
|
14,5%
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
48,93
CAD Gemiddelde koersdoel
53,56
CAD Spread / Gemiddelde doel +9,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,08% | 61,67 mld. | | +18,75% | 50,64 mld. | | +12,20% | 46,8 mld. | | +11,79% | 44,12 mld. | | +12,17% | 42,09 mld. | | +3,48% | 40,66 mld. | | +37,63% | 26,93 mld. | | -1,44% | 23,7 mld. | | +11,50% | 21,69 mld. |
Olie- en gastransportdiensten - Andere
|