Geschatte realtime
Tradegate
08:16:24 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,95
EUR
|
0,00%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
49.853
|
30.538
|
43.240
|
44.706
|
49.449
|
47.812
|
-
|
-
|
Bedrijfswaarde
1 |
66.978
|
47.124
|
61.816
|
56.678
|
65.684
|
65.461
|
64.594
|
63.500
|
K/w-verhouding
|
346
x
|
-3,56
x
|
7,23
x
|
3,38
x
|
11
x
|
6,72
x
|
6,85
x
|
7,13
x
|
Dividendrendement
|
6,21%
|
4,21%
|
7,04%
|
6,62%
|
6,12%
|
6,67%
|
6,92%
|
7,16%
|
Marktkapitalisatie/omzet
|
0,71
x
|
0,69
x
|
0,56
x
|
0,34
x
|
0,53
x
|
0,52
x
|
0,53
x
|
0,51
x
|
Bedrijfswaarde/omzet
|
0,96
x
|
1,07
x
|
0,81
x
|
0,43
x
|
0,7
x
|
0,72
x
|
0,72
x
|
0,68
x
|
Bedrijfswaarde/EBITDA
|
4,01
x
|
5,12
x
|
3,7
x
|
2,29
x
|
3,09
x
|
3,27
x
|
3,32
x
|
3,24
x
|
Bedrijfswaarde/FCF
|
16,7
x
|
265
x
|
8,12
x
|
6,03
x
|
11,1
x
|
13,8
x
|
10,5
x
|
10,9
x
|
FCF Yield
|
6%
|
0,38%
|
12,3%
|
16,6%
|
8,99%
|
7,26%
|
9,51%
|
9,2%
|
Price to Book
|
1,04
x
|
0,81
x
|
0,98
x
|
0,85
x
|
0,95
x
|
0,87
x
|
0,82
x
|
0,77
x
|
Aantal aandelen (in duizenden)
|
3.600.558
|
3.572.550
|
3.538.443
|
3.364.864
|
3.221.837
|
3.194.269
|
-
|
-
|
Referentieprijs
2 |
13,85
|
8,548
|
12,22
|
13,29
|
15,35
|
14,97
|
14,97
|
14,97
|
Datum van publicatie
|
28-02-20
|
19-02-21
|
18-02-22
|
23-02-23
|
16-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
69.881
|
43.987
|
76.570
|
132.237
|
93.717
|
91.213
|
90.065
|
92.974
|
EBITDA
1 |
16.703
|
9.202
|
16.729
|
24.740
|
21.284
|
20.034
|
19.472
|
19.584
|
Bedrijfsresultaat (EBIT)
1 |
8.597
|
1.898
|
9.667
|
20.391
|
13.805
|
12.281
|
11.646
|
11.512
|
Operationele Marge
|
12,3%
|
4,31%
|
12,63%
|
15,42%
|
14,73%
|
13,46%
|
12,93%
|
12,38%
|
Resultaat voor belastingen (EBT)
1 |
5.746
|
-5.946
|
11.103
|
22.066
|
10.206
|
13.765
|
12.869
|
13.122
|
Nettowinst (verlies)
1 |
148
|
-8.563
|
6.128
|
13.810
|
4.747
|
7.179
|
6.939
|
6.577
|
Nettomarge
|
0,21%
|
-19,47%
|
8%
|
10,44%
|
5,07%
|
7,87%
|
7,7%
|
7,07%
|
WPA
2 |
0,0400
|
-2,400
|
1,690
|
3,930
|
1,400
|
2,226
|
2,186
|
2,099
|
Free Cash Flow
1 |
4.016
|
178
|
7.617
|
9.404
|
5.904
|
4.754
|
6.140
|
5.839
|
FCF-marge
|
5,75%
|
0,4%
|
9,95%
|
7,11%
|
6,3%
|
5,21%
|
6,82%
|
6,28%
|
Kasstroomconversie (ebitda)
|
24,04%
|
1,93%
|
45,53%
|
38,01%
|
27,74%
|
23,73%
|
31,53%
|
29,82%
|
Kasstroomconversie (nettowinst)
|
2.713,51%
|
-
|
124,3%
|
68,1%
|
124,37%
|
66,22%
|
88,48%
|
88,78%
|
Dividend per aandeel
2 |
0,8600
|
0,3600
|
0,8600
|
0,8800
|
0,9400
|
0,9981
|
1,036
|
1,072
|
Datum van publicatie
|
28-02-20
|
19-02-21
|
18-02-22
|
23-02-23
|
16-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
-
|
-
|
-
|
26.761
|
32.129
|
31.556
|
-
|
37.302
|
31.250
|
27.185
|
19.591
|
-
|
22.319
|
24.622
|
22.936
|
26.902
|
27.124
|
26.358
|
29.592
|
22.650
|
EBITDA
1 |
-
|
-
|
-
|
5.770
|
-
|
7.386
|
-
|
-
|
6.167
|
6.493
|
5.254
|
-
|
-
|
4.754
|
6.074
|
5.099
|
5.047
|
4.922
|
5.317
|
5.288
|
Bedrijfsresultaat (EBIT)
1 |
873
|
-
|
3.366
|
3.809
|
5.191
|
5.841
|
11.032
|
5.772
|
3.587
|
4.641
|
3.381
|
8.022
|
3.014
|
2.769
|
4.116
|
2.949
|
2.916
|
2.911
|
3.068
|
2.869
|
Operationele Marge
|
-
|
-
|
-
|
14,23%
|
16,16%
|
18,51%
|
-
|
15,47%
|
11,48%
|
17,07%
|
17,26%
|
-
|
13,5%
|
11,25%
|
17,95%
|
10,96%
|
10,75%
|
11,04%
|
10,37%
|
12,67%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
5.390
|
-
|
-
|
-
|
-
|
460
|
-
|
2.057
|
-
|
3.438
|
1.130
|
2.725
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-7.335
|
-
|
1.103
|
3.822
|
3.583
|
3.815
|
7.398
|
5.862
|
550
|
2.388
|
294
|
-
|
1.916
|
-
|
1.211
|
1.602
|
1.583
|
1.496
|
1.695
|
1.584
|
Nettomarge
|
-
|
-
|
-
|
14,28%
|
11,15%
|
12,09%
|
-
|
15,71%
|
1,76%
|
8,78%
|
1,5%
|
-
|
8,58%
|
-
|
5,28%
|
5,96%
|
5,84%
|
5,68%
|
5,73%
|
6,99%
|
WPA
2 |
-
|
-
|
-
|
1,060
|
1,000
|
1,070
|
-
|
1,670
|
0,1900
|
0,7000
|
0,0800
|
-
|
0,5700
|
-
|
0,3700
|
0,4948
|
0,4931
|
0,4711
|
0,5398
|
0,5101
|
Dividend per aandeel
2 |
0,1200
|
0,2400
|
0,4300
|
0,4300
|
-
|
0,2200
|
-
|
0,2200
|
0,2200
|
-
|
0,2300
|
-
|
-
|
0,2300
|
-
|
0,2522
|
0,2522
|
0,2522
|
0,2610
|
0,2675
|
Datum van publicatie
|
30-07-20
|
19-02-21
|
30-07-21
|
18-02-22
|
29-04-22
|
29-07-22
|
29-07-22
|
28-10-22
|
23-02-23
|
28-04-23
|
28-07-23
|
28-07-23
|
27-10-23
|
16-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
17.125
|
16.586
|
18.576
|
11.972
|
16.235
|
17.649
|
16.783
|
15.689
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,025
x
|
1,802
x
|
1,11
x
|
0,4839
x
|
0,7628
x
|
0,881
x
|
0,8619
x
|
0,8011
x
|
Free Cash Flow
1 |
4.016
|
178
|
7.617
|
9.404
|
5.904
|
4.754
|
6.140
|
5.839
|
ROE (netto-inkomsten/eigen vermogen)
|
5,82%
|
-1,74%
|
11,5%
|
26,8%
|
15,4%
|
12,6%
|
11,9%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
2,38%
|
-0,64%
|
3,83%
|
9,53%
|
5,63%
|
5,17%
|
4,81%
|
3,98%
|
Totale activa
1 |
6.222
|
1.345.115
|
160.113
|
144.947
|
84.321
|
138.845
|
144.225
|
165.359
|
Nettoactief per aandeel
2 |
13,30
|
10,50
|
12,50
|
15,70
|
16,10
|
17,10
|
18,30
|
19,40
|
Cashflow per aandeel
2 |
3,450
|
1,350
|
3,600
|
5,000
|
4,540
|
4,300
|
4,400
|
4,430
|
Capex
1 |
8.376
|
4.644
|
5.234
|
8.056
|
9.215
|
8.794
|
8.618
|
8.527
|
Capex/omzet
|
11,99%
|
10,56%
|
6,84%
|
6,09%
|
9,83%
|
9,64%
|
9,57%
|
9,17%
|
Datum van publicatie
|
28-02-20
|
19-02-21
|
18-02-22
|
23-02-23
|
16-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,97
EUR Gemiddelde koersdoel
16,84
EUR Spread / Gemiddelde doel +12,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,24% | 1.932 mld. | | +42,44% | 247 mld. | | +12,58% | 232 mld. | | +8,88% | 168 mld. | | +9,16% | 108 mld. | | -5,12% | 82,18 mld. | | -.--% | 51,19 mld. | | +25,89% | 50,22 mld. | | +28,08% | 38,4 mld. |
Geïntegreerde olie & gas
|