Geschatte realtime
Cboe Europe
16:30:00 17-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
253,3
NOK
|
-0,67%
|
|
+1,72%
|
+25,21%
|
Fiscaal tijdperk: Dicembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.532
|
1.230
|
1.439
|
2.703
|
4.464
|
5.298
|
-
|
-
|
Bedrijfswaarde
1 |
4.410
|
3.245
|
3.688
|
4.606
|
7.607
|
8.435
|
7.950
|
7.501
|
K/w-verhouding
|
16,5
x
|
2,98
x
|
-118
x
|
5,49
x
|
6,8
x
|
6,63
x
|
6,94
x
|
7,7
x
|
Dividendrendement
|
3,89%
|
25,7%
|
-
|
10%
|
10,8%
|
10,2%
|
14,1%
|
13,9%
|
Marktkapitalisatie/omzet
|
4,51
x
|
1,42
x
|
4,03
x
|
3,28
x
|
3,77
x
|
3,22
x
|
3,15
x
|
3,13
x
|
Bedrijfswaarde/omzet
|
7,85
x
|
3,74
x
|
10,3
x
|
5,58
x
|
6,43
x
|
5,13
x
|
4,73
x
|
4,43
x
|
Bedrijfswaarde/EBITDA
|
11,9
x
|
5,02
x
|
23,1
x
|
7,89
x
|
7,78
x
|
6,16
x
|
5,67
x
|
5,21
x
|
Bedrijfswaarde/FCF
|
49,2
x
|
-27
x
|
-12,3
x
|
93
x
|
-9,81
x
|
18,2
x
|
7,47
x
|
7,32
x
|
FCF Yield
|
2,03%
|
-3,71%
|
-8,14%
|
1,08%
|
-10,2%
|
5,48%
|
13,4%
|
13,7%
|
Price to Book
|
1,68
x
|
0,76
x
|
0,87
x
|
1,15
x
|
1,96
x
|
2,59
x
|
2,55
x
|
2,82
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
|
23,80
|
23,80
|
23,80
|
Datum van publicatie
|
27-02-20
|
19-02-21
|
17-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dicembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
561,8
|
868,1
|
356,7
|
824,7
|
1.184
|
1.644
|
1.680
|
1.694
|
EBITDA
1 |
369,2
|
646,6
|
160
|
583,8
|
977,6
|
1.368
|
1.401
|
1.441
|
Bedrijfsresultaat (EBIT)
1 |
251,3
|
507,8
|
12,22
|
445,6
|
746,7
|
1.024
|
1.050
|
898,6
|
Operationele Marge
|
44,73%
|
58,5%
|
3,42%
|
54,04%
|
63,08%
|
62,26%
|
62,5%
|
53,05%
|
Resultaat voor belastingen (EBT)
1 |
140,3
|
413
|
-6,515
|
475,9
|
656,6
|
797,9
|
783,3
|
692,9
|
Nettowinst (verlies)
1 |
139,9
|
412,9
|
-11,15
|
472,7
|
656,4
|
749,1
|
744,1
|
691,4
|
Nettomarge
|
24,9%
|
47,56%
|
-3,13%
|
57,32%
|
55,46%
|
45,55%
|
44,28%
|
40,82%
|
WPA
2 |
0,7800
|
2,090
|
-0,0600
|
2,210
|
2,950
|
3,589
|
3,427
|
3,092
|
Free Cash Flow
1 |
89,62
|
-120,3
|
-300,1
|
49,52
|
-775,2
|
462,5
|
1.064
|
1.024
|
FCF-marge
|
15,95%
|
-13,85%
|
-84,14%
|
6%
|
-65,5%
|
28,13%
|
63,32%
|
60,46%
|
Kasstroomconversie (ebitda)
|
24,27%
|
-
|
-
|
8,48%
|
-
|
33,8%
|
75,94%
|
71,07%
|
Kasstroomconversie (nettowinst)
|
64,06%
|
-
|
-
|
10,47%
|
-
|
61,74%
|
143%
|
148,1%
|
Dividend per aandeel
2 |
0,5000
|
1,600
|
-
|
1,220
|
2,170
|
2,435
|
3,352
|
3,300
|
Datum van publicatie
|
27-02-20
|
19-02-21
|
17-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
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 |
100,7
|
103,8
|
159,2
|
208,8
|
352,8
|
338,5
|
512,8
|
232
|
256,9
|
371,2
|
379,5
|
369,9
|
494,5
|
388,3
|
316,8
|
EBITDA
1 |
57,02
|
53,52
|
99,27
|
148,4
|
286,9
|
282,1
|
310,1
|
173
|
198,1
|
296,5
|
314,9
|
300,8
|
419,4
|
322,8
|
236,4
|
Bedrijfsresultaat (EBIT)
1 |
18,43
|
22,93
|
62,9
|
110,6
|
249,2
|
240,9
|
253
|
114,8
|
138
|
208,5
|
220,4
|
210,4
|
334,4
|
237,5
|
164,9
|
Operationele Marge
|
18,31%
|
22,09%
|
39,52%
|
52,95%
|
70,63%
|
71,16%
|
49,33%
|
49,45%
|
53,74%
|
56,17%
|
58,09%
|
56,87%
|
67,63%
|
61,16%
|
52,04%
|
Resultaat voor belastingen (EBT)
1 |
24,44
|
31,14
|
47,12
|
154,6
|
243,1
|
199,4
|
230,8
|
107,7
|
118,6
|
182,4
|
199,6
|
137,4
|
283,1
|
178,9
|
106,7
|
Nettowinst (verlies)
1 |
19,78
|
31,15
|
47,1
|
154,4
|
240
|
199,6
|
230,7
|
107,7
|
118,4
|
180,8
|
176,1
|
148,1
|
260,3
|
179
|
106,7
|
Nettomarge
|
19,65%
|
30,01%
|
29,59%
|
73,93%
|
68,03%
|
58,97%
|
44,99%
|
46,43%
|
46,08%
|
48,71%
|
46,4%
|
40,04%
|
52,65%
|
46,09%
|
33,69%
|
WPA
2 |
0,1000
|
0,1500
|
0,2300
|
0,6900
|
1,080
|
0,9000
|
1,040
|
0,4800
|
0,5300
|
0,8100
|
0,7698
|
0,7606
|
1,158
|
0,5700
|
0,3800
|
Dividend per aandeel
2 |
-
|
-
|
0,1500
|
-
|
0,7700
|
0,7000
|
0,8000
|
0,3000
|
0,3700
|
-
|
0,5849
|
0,5758
|
1,220
|
-
|
-
|
Datum van publicatie
|
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
|
30-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.878
|
2.015
|
2.249
|
1.903
|
3.143
|
3.136
|
2.652
|
2.202
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,087
x
|
3,116
x
|
14,06
x
|
3,259
x
|
3,215
x
|
2,292
x
|
1,893
x
|
1,529
x
|
Free Cash Flow
1 |
89,6
|
-120
|
-300
|
49,5
|
-775
|
463
|
1.064
|
1.024
|
ROE (netto-inkomsten/eigen vermogen)
|
10,5%
|
26,4%
|
-0,68%
|
24,2%
|
28,9%
|
33,8%
|
37,2%
|
35,6%
|
ROA (netto-inkomsten/totale activa)
|
4,13%
|
10,8%
|
-0,28%
|
10,7%
|
12,3%
|
12,1%
|
12,7%
|
12,9%
|
Totale activa
1 |
3.386
|
3.808
|
4.018
|
4.438
|
5.326
|
6.191
|
5.859
|
5.360
|
Nettoactief per aandeel
2 |
7,670
|
8,150
|
8,120
|
10,60
|
10,20
|
9,180
|
9,320
|
8,450
|
Cashflow per aandeel
2 |
1,560
|
3,050
|
0,3200
|
1,800
|
3,850
|
3,920
|
4,370
|
4,500
|
Capex
1 |
196
|
724
|
462
|
336
|
1.631
|
915
|
20
|
31,7
|
Capex/omzet
|
34,88%
|
83,44%
|
129,64%
|
40,72%
|
137,84%
|
55,63%
|
1,19%
|
1,87%
|
Datum van publicatie
|
27-02-20
|
19-02-21
|
17-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
23,8
USD Gemiddelde koersdoel
32,69
USD Spread / Gemiddelde doel +37,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,23% | 8,34 mld. | | +25,16% | 3,98 mld. | | +23,92% | 2,81 mld. | | +22,86% | 2,27 mld. | | +12,13% | 1,79 mld. | | -9,69% | 1,73 mld. | | -5,82% | 1,46 mld. | | +17,46% | 1,26 mld. | | +44,21% | 1,21 mld. |
Zeetankers
|