Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
40,61
USD
|
+0,49%
|
|
+10,80%
|
+5,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.787
|
3.503
|
8.243
|
12.417
|
15.902
|
17.933
|
-
|
-
|
Bedrijfswaarde
1 |
8.075
|
8.410
|
13.614
|
16.637
|
21.616
|
17.933
|
27.683
|
25.963
|
K/w-verhouding
|
-2,28
x
|
-3,43
x
|
-6,09
x
|
7,72
x
|
9,16
x
|
38,7
x
|
11,5
x
|
9,29
x
|
Dividendrendement
|
1,1%
|
0,24%
|
0,57%
|
1,63%
|
1,58%
|
1,62%
|
1,58%
|
2,04%
|
Marktkapitalisatie/omzet
|
0,63
x
|
1,15
x
|
2,69
x
|
1,66
x
|
2,3
x
|
3,23
x
|
2,22
x
|
2,01
x
|
Bedrijfswaarde/omzet
|
0,63
x
|
1,15
x
|
2,69
x
|
1,66
x
|
2,3
x
|
3,23
x
|
2,22
x
|
2,01
x
|
Bedrijfswaarde/EBITDA
|
1,34
x
|
2,26
x
|
3,54
x
|
3,53
x
|
5,31
x
|
5,98
x
|
3,18
x
|
2,89
x
|
Bedrijfswaarde/FCF
|
11,2
x
|
7,07
x
|
8,82
x
|
6,4
x
|
18,1
x
|
35,5
x
|
7,07
x
|
6,02
x
|
FCF Yield
|
8,94%
|
14,1%
|
11,3%
|
15,6%
|
5,52%
|
2,81%
|
14,1%
|
16,6%
|
Price to Book
|
0,28
x
|
0,38
x
|
0,82
x
|
1,11
x
|
1,1
x
|
1,07
x
|
1,37
x
|
-
|
Aantal aandelen (in duizenden)
|
255.643
|
275.599
|
377.949
|
367.046
|
411.332
|
441.592
|
-
|
-
|
Referentieprijs
2 |
10,90
|
12,71
|
21,81
|
33,83
|
38,66
|
40,61
|
40,61
|
40,61
|
Datum van publicatie
|
27-02-20
|
17-02-21
|
09-02-22
|
15-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.416
|
3.059
|
3.065
|
7.498
|
6.909
|
5.558
|
8.095
|
8.903
|
EBITDA
1 |
2.073
|
1.547
|
2.332
|
3.523
|
2.998
|
3.000
|
5.633
|
6.195
|
Bedrijfsresultaat (EBIT)
1 |
407,1
|
113,5
|
573,7
|
1.857
|
1.265
|
595
|
3.371
|
4.698
|
Operationele Marge
|
9,22%
|
3,71%
|
18,72%
|
24,76%
|
18,32%
|
10,7%
|
41,64%
|
52,77%
|
Resultaat voor belastingen (EBT)
1 |
-1.597
|
-1.266
|
-1.589
|
2.335
|
2.103
|
365
|
2.523
|
3.749
|
Nettowinst (verlies)
1 |
-1.222
|
-967,2
|
-1.156
|
1.771
|
1.735
|
279
|
1.913
|
2.814
|
Nettomarge
|
-27,66%
|
-31,62%
|
-37,71%
|
23,62%
|
25,12%
|
5,02%
|
23,64%
|
31,61%
|
WPA
2 |
-4,790
|
-3,710
|
-3,580
|
4,380
|
4,220
|
1,049
|
3,538
|
4,370
|
Free Cash Flow
1 |
249,2
|
495,5
|
934,7
|
1.939
|
878,5
|
504,8
|
2.535
|
2.981
|
FCF-marge
|
5,64%
|
16,2%
|
30,5%
|
25,86%
|
12,72%
|
9,08%
|
31,32%
|
33,48%
|
Kasstroomconversie (ebitda)
|
12,02%
|
32,04%
|
40,09%
|
55,05%
|
29,31%
|
16,82%
|
45%
|
48,12%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
109,49%
|
50,63%
|
180,93%
|
132,5%
|
105,93%
|
Dividend per aandeel
2 |
0,1200
|
0,0300
|
0,1250
|
0,5500
|
0,6100
|
0,6560
|
0,6400
|
0,8267
|
Datum van publicatie
|
27-02-20
|
17-02-21
|
09-02-22
|
15-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
3.840
|
-579,1
|
2.528
|
2.069
|
3.480
|
2.661
|
1.019
|
1.186
|
2.043
|
1.412
|
1.108
|
1.350
|
1.688
|
2.292
|
1.805
|
EBITDA
1 |
766,4
|
927,1
|
943,2
|
973,6
|
678,7
|
1.278
|
360,1
|
519,6
|
839,6
|
1.012
|
530,8
|
648
|
823,8
|
1.515
|
1.209
|
Bedrijfsresultaat (EBIT)
1 |
277,2
|
501,4
|
506,7
|
554,9
|
282,6
|
883,7
|
-36,13
|
72,63
|
337,7
|
525
|
-43
|
103
|
353
|
932,5
|
666,9
|
Operationele Marge
|
7,22%
|
-86,59%
|
20,05%
|
26,81%
|
8,12%
|
33,21%
|
-3,55%
|
6,12%
|
16,53%
|
37,17%
|
-3,88%
|
7,63%
|
20,91%
|
40,69%
|
36,96%
|
Resultaat voor belastingen (EBT)
1 |
2.394
|
-1.980
|
1.202
|
839,7
|
2.273
|
1.576
|
-78,68
|
-46,12
|
652,4
|
127,4
|
-93,5
|
87
|
244
|
745,4
|
452,5
|
Nettowinst (verlies)
1 |
1.801
|
-1.516
|
891,4
|
683,7
|
1.712
|
1.219
|
-66,63
|
81,26
|
502,1
|
103,5
|
-71
|
13,67
|
136,7
|
577,1
|
355,4
|
Nettomarge
|
46,91%
|
261,79%
|
35,27%
|
33,04%
|
49,2%
|
45,79%
|
-6,54%
|
6,85%
|
24,57%
|
7,33%
|
-6,41%
|
1,01%
|
8,09%
|
25,18%
|
19,69%
|
WPA
2 |
4,690
|
-4,050
|
2,190
|
1,690
|
4,280
|
3,100
|
-0,1800
|
0,2000
|
1,130
|
0,2300
|
-0,1600
|
0,0333
|
0,3100
|
1,129
|
0,5801
|
Dividend per aandeel
2 |
-
|
0,1250
|
-
|
-
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1575
|
-
|
0,1575
|
0,1575
|
0,1575
|
0,1575
|
0,1575
|
Datum van publicatie
|
09-02-22
|
27-04-22
|
27-07-22
|
26-10-22
|
15-02-23
|
26-04-23
|
25-07-23
|
25-10-23
|
13-02-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
5.288
|
4.907
|
5.371
|
4.220
|
5.714
|
-
|
9.750
|
8.030
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,551
x
|
3,173
x
|
2,304
x
|
1,198
x
|
1,906
x
|
-
|
1,731
x
|
1,296
x
|
Free Cash Flow
1 |
249
|
495
|
935
|
1.939
|
879
|
505
|
2.535
|
2.981
|
ROE (netto-inkomsten/eigen vermogen)
|
2,05%
|
-0,53%
|
3,13%
|
12%
|
7,3%
|
2,95%
|
12,4%
|
13,9%
|
ROA (netto-inkomsten/totale activa)
|
1,07%
|
-0,27%
|
1,52%
|
5,7%
|
3,9%
|
1,56%
|
5,86%
|
-
|
Totale activa
1 |
-113.720
|
351.940
|
-76.132
|
31.056
|
44.493
|
17.919
|
32.660
|
-
|
Nettoactief per aandeel
2 |
38,40
|
33,30
|
26,60
|
30,60
|
35,20
|
38,00
|
29,70
|
-
|
Cashflow per aandeel
2 |
7,180
|
5,370
|
6,280
|
8,280
|
6,760
|
6,150
|
8,270
|
9,180
|
Capex
1 |
1.602
|
1.042
|
1.104
|
1.440
|
1.925
|
2.237
|
2.363
|
2.389
|
Capex/omzet
|
36,28%
|
34,07%
|
36,03%
|
19,21%
|
27,87%
|
40,24%
|
29,2%
|
26,83%
|
Datum van publicatie
|
27-02-20
|
17-02-21
|
09-02-22
|
15-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
40,61
USD Gemiddelde koersdoel
41,96
USD Spread / Gemiddelde doel +3,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,04% | 17,93 mld. | | +11,22% | 306 mld. | | +12,21% | 153 mld. | | +51,38% | 124 mld. | | +22,70% | 83,43 mld. | | +12,20% | 78,06 mld. | | +19,56% | 62,81 mld. | | +13,52% | 60,08 mld. | | +12,74% | 49,91 mld. | | +33,97% | 37,05 mld. |
Olie- en gasexploratie en -productie - Andere
|