Beurs gesloten -
London S.E.
12:11:17 12-04-2013
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,802
USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
783.975
|
345.251
|
601.672
|
691.146
|
691.372
|
1.443.563
|
-
|
-
|
Bedrijfswaarde
1 |
822.956
|
391.330
|
643.710
|
733.824
|
830.440
|
1.347.520
|
1.609.964
|
1.599.097
|
K/w-verhouding
|
13
x
|
5,21
x
|
12,5
x
|
6,67
x
|
13,1
x
|
13,5
x
|
15,2
x
|
13,6
x
|
Dividendrendement
|
2,31%
|
9,52%
|
3,69%
|
6,42%
|
4,76%
|
2,79%
|
2,86%
|
2,98%
|
Marktkapitalisatie/omzet
|
1,04
x
|
0,48
x
|
1,06
x
|
0,75
x
|
0,48
x
|
0,91
x
|
1,08
x
|
1,02
x
|
Bedrijfswaarde/omzet
|
1,1
x
|
0,54
x
|
1,13
x
|
0,8
x
|
0,58
x
|
1,03
x
|
1,21
x
|
1,13
x
|
Bedrijfswaarde/EBITDA
|
8,61
x
|
4,68
x
|
9,99
x
|
5,31
x
|
12,4
x
|
10,1
x
|
11
x
|
10
x
|
Bedrijfswaarde/FCF
|
129
x
|
27,4
x
|
20,9
x
|
24,4
x
|
-18
x
|
28,1
x
|
31,4
x
|
23,8
x
|
FCF Yield
|
0,77%
|
3,64%
|
4,78%
|
4,09%
|
-5,55%
|
3,56%
|
3,18%
|
4,19%
|
Price to Book
|
1,78
x
|
0,79
x
|
1,29
x
|
1,24
x
|
1,24
x
|
1,85
x
|
2,04
x
|
1,89
x
|
Aantal aandelen (in duizenden)
|
6.765.213
|
6.765.213
|
6.660.578
|
6.660.578
|
6.575.100
|
6.575.100
|
-
|
-
|
Referentieprijs
2 |
115,9
|
51,03
|
90,33
|
103,8
|
105,2
|
219,6
|
219,6
|
219,6
|
Datum van publicatie
|
27-05-19
|
24-06-20
|
09-06-21
|
27-05-22
|
18-05-23
|
16-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
751.268
|
718.764
|
567.378
|
916.457
|
1.443.016
|
1.306.381
|
1.333.950
|
1.417.199
|
EBITDA
1 |
95.551
|
83.694
|
64.451
|
138.290
|
66.989
|
133.747
|
146.703
|
159.921
|
Bedrijfsresultaat (EBIT)
1 |
80.049
|
65.334
|
45.372
|
117.179
|
42.108
|
100.439
|
109.678
|
118.809
|
Operationele Marge
|
10,66%
|
9,09%
|
8%
|
12,79%
|
2,92%
|
7,69%
|
8,22%
|
8,38%
|
Resultaat voor belastingen (EBT)
1 |
90.848
|
79.434
|
63.858
|
135.903
|
65.838
|
115.546
|
124.171
|
136.310
|
Nettowinst (verlies)
1 |
60.257
|
66.206
|
48.902
|
103.640
|
53.015
|
88.365
|
94.105
|
106.074
|
Nettomarge
|
8,02%
|
9,21%
|
8,62%
|
11,31%
|
3,67%
|
6,76%
|
7,05%
|
7,48%
|
WPA
2 |
8,907
|
9,787
|
7,233
|
15,56
|
8,040
|
13,44
|
14,41
|
16,15
|
Free Cash Flow
1 |
6.372
|
14.261
|
30.740
|
30.039
|
-46.111
|
47.969
|
51.220
|
67.051
|
FCF-marge
|
0,85%
|
1,98%
|
5,42%
|
3,28%
|
-3,2%
|
3,67%
|
3,84%
|
4,73%
|
Kasstroomconversie (ebitda)
|
6,67%
|
17,04%
|
47,69%
|
21,72%
|
-
|
35,87%
|
34,91%
|
41,93%
|
Kasstroomconversie (nettowinst)
|
10,57%
|
21,54%
|
62,86%
|
28,98%
|
-
|
54,29%
|
54,43%
|
63,21%
|
Dividend per aandeel
2 |
2,673
|
4,860
|
3,333
|
6,667
|
5,000
|
6,132
|
6,278
|
6,545
|
Datum van publicatie
|
27-05-19
|
24-06-20
|
09-06-21
|
27-05-22
|
18-05-23
|
16-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
363.525
|
257.319
|
154.568
|
155.491
|
173.866
|
215.153
|
-
|
257.756
|
269.682
|
375.721
|
384.909
|
353.804
|
328.582
|
322.275
|
340.534
|
353.606
|
332.274
|
311.237
|
EBITDA
1 |
38.216
|
19.608
|
19.195
|
25.648
|
24.113
|
34.751
|
58.864
|
42.281
|
37.145
|
43.657
|
17.647
|
2.613
|
3.072
|
24.327
|
24.985
|
33.356
|
37.710
|
36.636
|
Bedrijfsresultaat (EBIT)
1 |
29.756
|
10.182
|
14.300
|
20.890
|
19.027
|
29.507
|
-
|
36.960
|
31.685
|
37.627
|
11.453
|
-3.612
|
-3.360
|
17.969
|
17.238
|
29.535
|
28.021
|
26.442
|
Operationele Marge
|
8,19%
|
3,96%
|
9,25%
|
13,44%
|
10,94%
|
13,71%
|
-
|
14,34%
|
11,75%
|
10,01%
|
2,98%
|
-1,02%
|
-1,02%
|
5,58%
|
5,06%
|
8,35%
|
8,43%
|
8,5%
|
Resultaat voor belastingen (EBT)
1 |
35.160
|
-
|
18.677
|
26.116
|
20.537
|
36.823
|
-
|
43.084
|
35.459
|
38.944
|
18.759
|
2.227
|
5.909
|
18.887
|
22.967
|
31.850
|
37.944
|
29.976
|
Nettowinst (verlies)
1 |
23.518
|
14.952
|
14.873
|
19.077
|
15.299
|
28.630
|
-
|
32.880
|
26.831
|
29.152
|
15.371
|
2.457
|
6.035
|
14.120
|
17.789
|
22.361
|
28.070
|
22.482
|
Nettomarge
|
6,47%
|
5,81%
|
9,62%
|
12,27%
|
8,8%
|
13,31%
|
-
|
12,76%
|
9,95%
|
7,76%
|
3,99%
|
0,69%
|
1,84%
|
4,38%
|
5,22%
|
6,32%
|
8,45%
|
7,22%
|
WPA
2 |
3,473
|
2,213
|
2,200
|
2,827
|
2,300
|
4,300
|
-
|
4,933
|
4,027
|
4,380
|
2,340
|
0,3700
|
0,9200
|
2,150
|
2,600
|
3,300
|
4,120
|
3,400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
08-11-19
|
10-11-20
|
10-02-21
|
09-06-21
|
05-08-21
|
29-10-21
|
29-10-21
|
03-02-22
|
27-05-22
|
04-08-22
|
04-11-22
|
30-01-23
|
18-05-23
|
31-07-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
38.981
|
46.079
|
42.038
|
42.678
|
139.068
|
157.098
|
166.400
|
155.534
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,408
x
|
0,5506
x
|
0,6522
x
|
0,3086
x
|
2,076
x
|
1,175
x
|
1,134
x
|
0,9726
x
|
Free Cash Flow
1 |
6.372
|
14.261
|
30.740
|
30.039
|
-46.111
|
47.969
|
51.220
|
67.051
|
ROE (netto-inkomsten/eigen vermogen)
|
14,3%
|
15%
|
10,8%
|
20,3%
|
9,53%
|
14,7%
|
13,9%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
9,84%
|
9,96%
|
6,9%
|
13%
|
5,81%
|
8,59%
|
8,94%
|
9,24%
|
Totale activa
1 |
612.303
|
664.562
|
709.225
|
796.379
|
912.355
|
1.028.299
|
1.052.626
|
1.147.987
|
Nettoactief per aandeel
2 |
65,20
|
65,00
|
70,00
|
83,50
|
84,60
|
97,60
|
107,0
|
116,0
|
Cashflow per aandeel
2 |
23,30
|
10,20
|
11,90
|
13,40
|
4,260
|
18,00
|
19,70
|
18,40
|
Capex
1 |
72.392
|
54.620
|
49.899
|
59.511
|
74.191
|
70.513
|
94.276
|
90.319
|
Capex/omzet
|
9,64%
|
7,6%
|
8,79%
|
6,49%
|
5,14%
|
5,4%
|
7,07%
|
6,37%
|
Datum van publicatie
|
27-05-19
|
24-06-20
|
09-06-21
|
27-05-22
|
18-05-23
|
16-05-24
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -25,33% | 20,9 mld. | | +0,65% | 17,58 mld. | | -9,31% | 11,9 mld. | | +20,31% | 8,85 mld. | | +6,70% | 8,54 mld. | | +2,41% | 7,54 mld. | | -6,44% | 6,76 mld. | | +11,11% | 6,64 mld. | | +8,01% | 5,04 mld. |
Aardgasbedrijven - Andere
|