Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
135,7
USD
|
+0,25%
|
|
+1,90%
|
+12,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48.729
|
29.093
|
51.977
|
76.079
|
70.532
|
78.057
|
-
|
-
|
Bedrijfswaarde
1 |
51.876
|
31.581
|
51.877
|
75.185
|
69.053
|
75.084
|
73.940
|
72.241
|
K/w-verhouding
|
17,8
x
|
-48
x
|
11,1
x
|
9,8
x
|
9,3
x
|
11,5
x
|
10,7
x
|
10,9
x
|
Dividendrendement
|
1,29%
|
3,01%
|
5,61%
|
6,85%
|
4,87%
|
3,95%
|
4,33%
|
4,44%
|
Marktkapitalisatie/omzet
|
2,8
x
|
2,64
x
|
2,79
x
|
2,96
x
|
2,92
x
|
3,15
x
|
2,98
x
|
2,88
x
|
Bedrijfswaarde/omzet
|
2,98
x
|
2,86
x
|
2,78
x
|
2,93
x
|
2,86
x
|
3,03
x
|
2,83
x
|
2,66
x
|
Bedrijfswaarde/EBITDA
|
6,41
x
|
6,19
x
|
4,78
x
|
5,14
x
|
-
|
5,63
x
|
5,34
x
|
5,19
x
|
Bedrijfswaarde/FCF
|
26,1
x
|
19
x
|
9,66
x
|
12,5
x
|
13,5
x
|
13,2
x
|
12,5
x
|
12,1
x
|
FCF Yield
|
3,83%
|
5,26%
|
10,4%
|
8,03%
|
7,4%
|
7,56%
|
8%
|
8,24%
|
Price to Book
|
2,25
x
|
1,43
x
|
2,34
x
|
3,07
x
|
2,5
x
|
2,51
x
|
2,25
x
|
2,01
x
|
Aantal aandelen (in duizenden)
|
581.764
|
583.378
|
585.129
|
587.389
|
583.150
|
575.216
|
-
|
-
|
Referentieprijs
2 |
83,76
|
49,87
|
88,83
|
129,5
|
121,0
|
135,7
|
135,7
|
135,7
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.380
|
11.032
|
18.642
|
25.702
|
24.186
|
24.819
|
26.161
|
27.134
|
EBITDA
1 |
8.093
|
5.098
|
10.860
|
14.615
|
-
|
13.330
|
13.858
|
13.929
|
Bedrijfsresultaat (EBIT)
1 |
3.699
|
-544
|
6.102
|
9.966
|
9.603
|
8.737
|
9.337
|
8.980
|
Operationele Marge
|
21,28%
|
-4,93%
|
32,73%
|
38,78%
|
39,7%
|
35,2%
|
35,69%
|
33,09%
|
Resultaat voor belastingen (EBT)
1 |
3.545
|
-739,1
|
5.933
|
9.901
|
9.689
|
8.691
|
8.992
|
8.902
|
Nettowinst (verlies)
1 |
2.735
|
-605
|
4.664
|
7.759
|
7.594
|
6.865
|
7.242
|
6.771
|
Nettomarge
|
15,74%
|
-5,48%
|
25,02%
|
30,19%
|
31,4%
|
27,66%
|
27,68%
|
24,95%
|
WPA
2 |
4,710
|
-1,040
|
7,990
|
13,22
|
13,00
|
11,81
|
12,63
|
12,41
|
Free Cash Flow
1 |
1.986
|
1.660
|
5.372
|
6.037
|
5.108
|
5.680
|
5.912
|
5.956
|
FCF-marge
|
11,43%
|
15,05%
|
28,82%
|
23,49%
|
21,12%
|
22,89%
|
22,6%
|
21,95%
|
Kasstroomconversie (ebitda)
|
24,54%
|
32,57%
|
49,47%
|
41,31%
|
-
|
42,61%
|
42,66%
|
42,76%
|
Kasstroomconversie (nettowinst)
|
72,62%
|
-
|
115,18%
|
77,81%
|
67,26%
|
82,73%
|
81,64%
|
87,97%
|
Dividend per aandeel
2 |
1,082
|
1,500
|
4,988
|
8,875
|
5,885
|
5,365
|
5,875
|
6,023
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
4.765
|
6.044
|
3.983
|
7.407
|
7.593
|
6.719
|
6.044
|
5.573
|
6.212
|
6.357
|
5.854
|
6.235
|
6.342
|
6.518
|
6.742
|
EBITDA
1 |
2.734
|
3.509
|
3.994
|
3.153
|
3.949
|
3.519
|
2.952
|
2.847
|
3.549
|
-
|
3.184
|
3.364
|
3.421
|
3.456
|
3.487
|
Bedrijfsresultaat (EBIT)
1 |
1.471
|
2.528
|
546
|
2.903
|
3.664
|
2.853
|
2.572
|
1.970
|
2.557
|
2.504
|
2.040
|
2.114
|
2.156
|
2.249
|
2.374
|
Operationele Marge
|
30,87%
|
41,83%
|
13,71%
|
39,19%
|
48,25%
|
42,46%
|
42,55%
|
35,35%
|
41,16%
|
39,39%
|
34,84%
|
33,91%
|
34%
|
34,5%
|
35,21%
|
Resultaat voor belastingen (EBT)
1 |
1.429
|
2.499
|
497
|
2.882
|
3.663
|
2.859
|
2.595
|
1.986
|
2.573
|
2.535
|
2.020
|
2.217
|
2.223
|
2.203
|
2.377
|
Nettowinst (verlies)
1 |
1.095
|
1.985
|
390
|
2.238
|
2.854
|
2.277
|
2.023
|
1.553
|
2.030
|
1.988
|
1.591
|
1.727
|
1.754
|
1.761
|
1.814
|
Nettomarge
|
22,98%
|
32,84%
|
9,79%
|
30,21%
|
37,59%
|
33,89%
|
33,47%
|
27,87%
|
32,68%
|
31,27%
|
27,19%
|
27,69%
|
27,66%
|
27,02%
|
26,91%
|
WPA
2 |
1,880
|
3,390
|
0,6700
|
3,810
|
4,860
|
3,870
|
3,450
|
2,660
|
3,480
|
3,420
|
2,705
|
2,970
|
3,039
|
3,070
|
3,111
|
Dividend per aandeel
2 |
0,4125
|
2,750
|
1,750
|
2,550
|
2,250
|
2,325
|
1,825
|
0,8250
|
0,8250
|
2,410
|
0,9100
|
1,189
|
1,357
|
1,440
|
1,912
|
Datum van publicatie
|
04-11-21
|
24-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
23-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.147
|
2.487
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
100
|
894
|
1.479
|
2.972
|
4.117
|
5.816
|
Hefboom (schuld/ebitda)
|
0,3889
x
|
0,4879
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.986
|
1.660
|
5.372
|
6.037
|
5.108
|
5.680
|
5.912
|
5.956
|
ROE (netto-inkomsten/eigen vermogen)
|
13,3%
|
-2,88%
|
22%
|
33%
|
28,7%
|
22,3%
|
20,7%
|
18,6%
|
ROA (netto-inkomsten/totale activa)
|
7,7%
|
-1,66%
|
12,6%
|
19,5%
|
17,8%
|
15,4%
|
14,4%
|
8,4%
|
Totale activa
1 |
35.530
|
36.466
|
37.020
|
39.803
|
42.614
|
44.581
|
50.293
|
80.608
|
Nettoactief per aandeel
2 |
37,20
|
34,80
|
37,90
|
42,20
|
48,30
|
54,00
|
60,20
|
67,50
|
Cashflow per aandeel
2 |
14,00
|
8,800
|
16,20
|
20,90
|
19,10
|
20,50
|
21,30
|
22,30
|
Capex
1 |
6.423
|
3.465
|
3.850
|
5.000
|
6.041
|
6.212
|
6.258
|
6.443
|
Capex/omzet
|
36,95%
|
31,41%
|
20,65%
|
19,45%
|
24,98%
|
25,03%
|
23,92%
|
23,75%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
135,7
USD Gemiddelde koersdoel
144,7
USD Spread / Gemiddelde doel +6,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,20% | 78,06 mld. | | +11,22% | 306 mld. | | +12,21% | 153 mld. | | +51,38% | 124 mld. | | +22,70% | 83,43 mld. | | +19,56% | 62,81 mld. | | +13,52% | 60,08 mld. | | +12,74% | 49,91 mld. | | +33,97% | 37,05 mld. | | -9,01% | 34,99 mld. |
Olie- en gasexploratie en -productie - Andere
|