Geschatte realtime
Tradegate
16:30:33 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
109,2
EUR
|
+1,40%
|
|
-3,46%
|
+18,27%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
295.247
|
174.288
|
259.052
|
454.248
|
399.598
|
457.389
|
-
|
-
|
Bedrijfswaarde
1 |
339.078
|
237.564
|
299.954
|
465.801
|
409.632
|
470.542
|
470.034
|
469.578
|
K/w-verhouding
|
20,8
x
|
-7,85
x
|
11,4
x
|
8,32
x
|
11,2
x
|
12,3
x
|
11,9
x
|
12
x
|
Dividendrendement
|
4,92%
|
8,44%
|
5,7%
|
3,22%
|
3,68%
|
3,3%
|
3,42%
|
3,56%
|
Marktkapitalisatie/omzet
|
1,11
x
|
0,96
x
|
0,91
x
|
1,1
x
|
1,16
x
|
1,32
x
|
1,32
x
|
1,37
x
|
Bedrijfswaarde/omzet
|
1,28
x
|
1,31
x
|
1,05
x
|
1,13
x
|
1,19
x
|
1,36
x
|
1,36
x
|
1,41
x
|
Bedrijfswaarde/EBITDA
|
9,36
x
|
18,6
x
|
5,69
x
|
4,46
x
|
5,31
x
|
6,05
x
|
5,73
x
|
5,76
x
|
Bedrijfswaarde/FCF
|
63,3
x
|
-90,9
x
|
8,33
x
|
7,98
x
|
12,2
x
|
13,2
x
|
11,4
x
|
12,2
x
|
FCF Yield
|
1,58%
|
-1,1%
|
12%
|
12,5%
|
8,17%
|
7,57%
|
8,78%
|
8,2%
|
Price to Book
|
1,55
x
|
1,11
x
|
1,54
x
|
2,86
x
|
1,94
x
|
1,99
x
|
1,95
x
|
1,81
x
|
Aantal aandelen (in duizenden)
|
4.231.106
|
4.228.234
|
4.233.567
|
4.118.293
|
3.996.774
|
3.943.007
|
-
|
-
|
Referentieprijs
2 |
69,78
|
41,22
|
61,19
|
110,3
|
99,98
|
116,0
|
116,0
|
116,0
|
Datum van publicatie
|
31-01-20
|
02-02-21
|
01-02-22
|
31-01-23
|
02-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
264.938
|
181.502
|
285.640
|
413.680
|
344.582
|
346.608
|
346.143
|
332.671
|
EBITDA
1 |
36.229
|
12.797
|
52.761
|
104.451
|
77.183
|
77.720
|
81.975
|
81.459
|
Bedrijfsresultaat (EBIT)
1 |
17.231
|
-7.278
|
32.154
|
80.411
|
56.542
|
50.357
|
52.911
|
51.490
|
Operationele Marge
|
6,5%
|
-4,01%
|
11,26%
|
19,44%
|
16,41%
|
14,53%
|
15,29%
|
15,48%
|
Resultaat voor belastingen (EBT)
1 |
20.056
|
-28.883
|
31.234
|
77.753
|
52.783
|
55.685
|
57.909
|
56.510
|
Nettowinst (verlies)
1 |
14.340
|
-22.440
|
23.040
|
55.740
|
36.010
|
39.796
|
41.791
|
39.949
|
Nettomarge
|
5,41%
|
-12,36%
|
8,07%
|
13,47%
|
10,45%
|
11,48%
|
12,07%
|
12,01%
|
WPA
2 |
3,360
|
-5,250
|
5,390
|
13,26
|
8,890
|
9,447
|
9,712
|
9,632
|
Free Cash Flow
1 |
5.355
|
-2.614
|
36.029
|
58.390
|
33.450
|
35.601
|
41.260
|
38.498
|
FCF-marge
|
2,02%
|
-1,44%
|
12,61%
|
14,11%
|
9,71%
|
10,27%
|
11,92%
|
11,57%
|
Kasstroomconversie (ebitda)
|
14,78%
|
-
|
68,29%
|
55,9%
|
43,34%
|
45,81%
|
50,33%
|
47,26%
|
Kasstroomconversie (nettowinst)
|
37,34%
|
-
|
156,38%
|
104,75%
|
92,89%
|
89,46%
|
98,73%
|
96,37%
|
Dividend per aandeel
2 |
3,430
|
3,480
|
3,490
|
3,550
|
3,680
|
3,830
|
3,971
|
4,128
|
Datum van publicatie
|
31-01-20
|
02-02-21
|
01-02-22
|
31-01-23
|
02-02-24
|
-
|
-
|
-
|
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 |
84.965
|
90.500
|
115.681
|
112.070
|
95.429
|
86.564
|
82.914
|
90.760
|
84.344
|
83.083
|
85.835
|
85.564
|
86.844
|
81.407
|
84.744
|
EBITDA
1 |
17.536
|
20.980
|
29.279
|
30.619
|
23.573
|
21.206
|
16.147
|
18.283
|
21.547
|
17.402
|
21.585
|
22.374
|
21.087
|
20.954
|
21.577
|
Bedrijfsresultaat (EBIT)
1 |
11.875
|
12.097
|
24.828
|
24.977
|
18.509
|
16.962
|
11.905
|
13.868
|
13.807
|
12.590
|
12.226
|
12.331
|
10.257
|
10.823
|
11.247
|
Operationele Marge
|
13,98%
|
13,37%
|
21,46%
|
22,29%
|
19,4%
|
19,59%
|
14,36%
|
15,28%
|
16,37%
|
15,15%
|
14,24%
|
14,41%
|
11,81%
|
13,29%
|
13,27%
|
Resultaat voor belastingen (EBT)
1 |
11.729
|
8.556
|
24.933
|
25.422
|
18.842
|
16.803
|
11.656
|
13.699
|
10.625
|
12.369
|
14.903
|
16.585
|
16.820
|
16.666
|
16.932
|
Nettowinst (verlies)
1 |
8.870
|
5.480
|
17.850
|
19.660
|
12.750
|
11.430
|
7.880
|
9.070
|
7.630
|
8.220
|
10.126
|
11.442
|
11.034
|
10.756
|
10.779
|
Nettomarge
|
10,44%
|
6,06%
|
15,43%
|
17,54%
|
13,36%
|
13,2%
|
9,5%
|
9,99%
|
9,05%
|
9,89%
|
11,8%
|
13,37%
|
12,71%
|
13,21%
|
12,72%
|
WPA
2 |
2,080
|
1,280
|
4,210
|
4,680
|
3,090
|
2,790
|
1,940
|
2,250
|
1,910
|
2,060
|
2,496
|
2,550
|
2,491
|
2,383
|
2,439
|
Dividend per aandeel
2 |
0,8800
|
0,8800
|
0,8800
|
0,8800
|
0,9100
|
0,9100
|
0,9100
|
0,9100
|
0,9500
|
0,9500
|
0,9500
|
0,9550
|
0,9879
|
0,9925
|
0,9925
|
Datum van publicatie
|
01-02-22
|
29-04-22
|
29-07-22
|
28-10-22
|
31-01-23
|
28-04-23
|
28-07-23
|
27-10-23
|
02-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
43.831
|
63.276
|
40.902
|
11.553
|
10.034
|
13.153
|
12.645
|
12.190
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,21
x
|
4,945
x
|
0,7752
x
|
0,1106
x
|
0,13
x
|
0,1692
x
|
0,1543
x
|
0,1496
x
|
Free Cash Flow
1 |
5.355
|
-2.614
|
36.029
|
58.390
|
33.450
|
35.601
|
41.260
|
38.498
|
ROE (netto-inkomsten/eigen vermogen)
|
7,48%
|
-0,81%
|
14,1%
|
32,5%
|
18%
|
16,2%
|
16%
|
15,6%
|
ROA (netto-inkomsten/totale activa)
|
4,05%
|
-0,41%
|
6,85%
|
16,7%
|
9,66%
|
9%
|
9,25%
|
8,3%
|
Totale activa
1 |
354.398
|
5.527.094
|
336.231
|
333.864
|
372.693
|
442.181
|
451.789
|
481.319
|
Nettoactief per aandeel
2 |
44,90
|
37,10
|
39,80
|
38,50
|
51,60
|
58,20
|
59,60
|
64,00
|
Cashflow per aandeel
2 |
6,740
|
4,060
|
11,00
|
18,30
|
14,70
|
14,50
|
15,50
|
15,60
|
Capex
1 |
24.361
|
17.282
|
12.100
|
18.407
|
21.919
|
24.409
|
25.556
|
25.613
|
Capex/omzet
|
9,19%
|
9,52%
|
4,24%
|
4,45%
|
6,36%
|
7,04%
|
7,38%
|
7,7%
|
Datum van publicatie
|
31-01-20
|
02-02-21
|
01-02-22
|
31-01-23
|
02-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
116
USD Gemiddelde koersdoel
132,2
USD Spread / Gemiddelde doel +13,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,09% | 1.936 mld. | | +38,76% | 249 mld. | | +11,16% | 229 mld. | | +7,92% | 105 mld. | | -5,17% | 80,36 mld. | | -.--% | 51,18 mld. | | -2,85% | 50,61 mld. | | +25,56% | 49,16 mld. | | +29,62% | 38,11 mld. |
Geïntegreerde olie & gas
|