Beurs gesloten -
Nyse
22:00:02 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,49
USD
|
-0,89%
|
|
+0,34%
|
+17,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.532
|
1.230
|
1.439
|
2.703
|
4.464
|
5.229
|
-
|
-
|
Bedrijfswaarde
1 |
4.410
|
3.245
|
3.688
|
4.606
|
7.607
|
8.315
|
7.873
|
7.230
|
K/w-verhouding
|
16,5
x
|
2,98
x
|
-118
x
|
5,49
x
|
6,8
x
|
6,9
x
|
6,49
x
|
7,51
x
|
Dividendrendement
|
3,89%
|
25,7%
|
-
|
10%
|
10,8%
|
11,3%
|
14,5%
|
13,9%
|
Marktkapitalisatie/omzet
|
4,51
x
|
1,42
x
|
4,03
x
|
3,28
x
|
3,77
x
|
3,23
x
|
3,04
x
|
3,05
x
|
Bedrijfswaarde/omzet
|
7,85
x
|
3,74
x
|
10,3
x
|
5,58
x
|
6,43
x
|
5,13
x
|
4,58
x
|
4,22
x
|
Bedrijfswaarde/EBITDA
|
11,9
x
|
5,02
x
|
23,1
x
|
7,89
x
|
7,78
x
|
6,36
x
|
5,94
x
|
5,27
x
|
Bedrijfswaarde/FCF
|
49,2
x
|
-27
x
|
-12,3
x
|
93
x
|
-9,81
x
|
24,5
x
|
7,39
x
|
7,16
x
|
FCF Yield
|
2,03%
|
-3,71%
|
-8,14%
|
1,08%
|
-10,2%
|
4,08%
|
13,5%
|
14%
|
Price to Book
|
1,68
x
|
0,76
x
|
0,87
x
|
1,15
x
|
1,96
x
|
2,53
x
|
2,37
x
|
2,91
x
|
Aantal aandelen (in duizenden)
|
196.894
|
197.692
|
203.531
|
222.623
|
222.623
|
222.623
|
-
|
-
|
Referentieprijs
2 |
12,86
|
6,220
|
7,070
|
12,14
|
20,05
|
23,49
|
23,49
|
23,49
|
Datum van publicatie
|
27-02-20
|
19-02-21
|
17-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
561,8
|
868,1
|
356,7
|
824,7
|
1.184
|
1.621
|
1.721
|
1.712
|
EBITDA
1 |
369,2
|
646,6
|
160
|
583,8
|
977,6
|
1.307
|
1.326
|
1.373
|
Bedrijfsresultaat (EBIT)
1 |
251,3
|
507,8
|
12,22
|
445,6
|
746,7
|
986,3
|
1.016
|
1.027
|
Operationele Marge
|
44,73%
|
58,5%
|
3,42%
|
54,04%
|
63,08%
|
60,86%
|
59,05%
|
59,98%
|
Resultaat voor belastingen (EBT)
1 |
140,3
|
413
|
-6,515
|
475,9
|
656,6
|
735,2
|
745,4
|
710,6
|
Nettowinst (verlies)
1 |
139,9
|
412,9
|
-11,15
|
472,7
|
656,4
|
726,8
|
739
|
696,2
|
Nettomarge
|
24,9%
|
47,56%
|
-3,13%
|
57,32%
|
55,46%
|
44,85%
|
42,95%
|
40,67%
|
WPA
2 |
0,7800
|
2,090
|
-0,0600
|
2,210
|
2,950
|
3,405
|
3,621
|
3,126
|
Free Cash Flow
1 |
89,62
|
-120,3
|
-300,1
|
49,52
|
-775,2
|
339,5
|
1.066
|
1.009
|
FCF-marge
|
15,95%
|
-13,85%
|
-84,14%
|
6%
|
-65,5%
|
20,95%
|
61,95%
|
58,96%
|
Kasstroomconversie (ebitda)
|
24,27%
|
-
|
-
|
8,48%
|
-
|
25,97%
|
80,36%
|
73,52%
|
Kasstroomconversie (nettowinst)
|
64,06%
|
-
|
-
|
10,47%
|
-
|
46,71%
|
144,25%
|
144,97%
|
Dividend per aandeel
2 |
0,5000
|
1,600
|
-
|
1,220
|
2,170
|
2,659
|
3,400
|
3,266
|
Datum van publicatie
|
27-02-20
|
19-02-21
|
17-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
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 |
68,96
|
100,7
|
103,8
|
159,2
|
208,8
|
352,8
|
338,5
|
512,8
|
232
|
256,9
|
376,6
|
351,4
|
331,3
|
473,7
|
399,4
|
EBITDA
1 |
17,94
|
57,02
|
53,52
|
99,27
|
148,4
|
286,9
|
282,1
|
310,1
|
173
|
198,1
|
316,4
|
280,3
|
270,5
|
367,1
|
313,8
|
Bedrijfsresultaat (EBIT)
1 |
-19,24
|
18,43
|
22,93
|
62,9
|
110,6
|
249,2
|
240,9
|
253
|
114,8
|
138
|
239,6
|
201,3
|
190
|
297,8
|
231,8
|
Operationele Marge
|
-27,9%
|
18,31%
|
22,09%
|
39,52%
|
52,95%
|
70,63%
|
71,16%
|
49,33%
|
49,45%
|
53,74%
|
63,64%
|
57,29%
|
57,37%
|
62,86%
|
58,04%
|
Resultaat voor belastingen (EBT)
1 |
-33,19
|
24,44
|
31,14
|
47,12
|
154,6
|
243,1
|
199,4
|
230,8
|
107,7
|
118,6
|
180,3
|
132,8
|
118
|
220,8
|
195,8
|
Nettowinst (verlies)
1 |
-33,21
|
19,78
|
31,15
|
47,1
|
154,4
|
240
|
199,6
|
230,7
|
107,7
|
118,4
|
215,4
|
141,7
|
137
|
259,3
|
172,9
|
Nettomarge
|
-48,15%
|
19,65%
|
30,01%
|
29,59%
|
73,93%
|
68,03%
|
58,97%
|
44,99%
|
46,43%
|
46,08%
|
57,21%
|
40,31%
|
41,35%
|
54,74%
|
43,29%
|
WPA
2 |
-0,1700
|
0,1000
|
0,1500
|
0,2300
|
0,6900
|
1,080
|
0,9000
|
1,040
|
0,4800
|
0,5300
|
0,8842
|
0,7858
|
0,8327
|
1,371
|
0,5700
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,1500
|
-
|
0,7700
|
0,7000
|
0,8000
|
0,3000
|
0,3700
|
0,5572
|
0,6461
|
0,7338
|
1,388
|
-
|
Datum van publicatie
|
29-11-21
|
17-02-22
|
24-05-22
|
25-08-22
|
30-11-22
|
28-02-23
|
31-05-23
|
24-08-23
|
30-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.878
|
2.015
|
2.249
|
1.903
|
3.143
|
3.085
|
2.644
|
2.001
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,087
x
|
3,116
x
|
14,06
x
|
3,259
x
|
3,215
x
|
2,36
x
|
1,993
x
|
1,457
x
|
Free Cash Flow
1 |
89,6
|
-120
|
-300
|
49,5
|
-775
|
340
|
1.066
|
1.009
|
ROE (netto-inkomsten/eigen vermogen)
|
10,5%
|
26,4%
|
-0,68%
|
24,2%
|
28,9%
|
33,2%
|
39,6%
|
44,2%
|
ROA (netto-inkomsten/totale activa)
|
4,13%
|
10,8%
|
-0,28%
|
10,7%
|
12,3%
|
11%
|
9,67%
|
8,22%
|
Totale activa
1 |
3.386
|
3.808
|
4.018
|
4.438
|
5.326
|
6.588
|
7.642
|
8.474
|
Nettoactief per aandeel
2 |
7,670
|
8,150
|
8,120
|
10,60
|
10,20
|
9,290
|
9,920
|
8,070
|
Cashflow per aandeel
2 |
1,560
|
3,050
|
0,3200
|
1,800
|
3,850
|
4,200
|
4,060
|
-
|
Capex
1 |
196
|
724
|
462
|
336
|
1.631
|
899
|
21,6
|
24
|
Capex/omzet
|
34,88%
|
83,44%
|
129,64%
|
40,72%
|
137,84%
|
55,45%
|
1,26%
|
1,4%
|
Datum van publicatie
|
27-02-20
|
19-02-21
|
17-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
23,49
USD Gemiddelde koersdoel
29,18
USD Spread / Gemiddelde doel +24,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,16% | 5,23 mld. | | +24,97% | 9,17 mld. | | +15,72% | 3,51 mld. | | +21,57% | 2,71 mld. | | +33,21% | 2,47 mld. | | +6,48% | 1,92 mld. | | +16,41% | 1,84 mld. | | -5,81% | 1,68 mld. | | -10,50% | 1,4 mld. | | +50,56% | 1,21 mld. |
Zeetankers
|