Beurs gesloten -
Euronext Lisbonne
17:35:27 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,54
EUR
|
+1,43%
|
|
+28,05%
|
+53,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.356
|
7.259
|
7.065
|
10.457
|
10.874
|
15.879
|
-
|
-
|
Bedrijfswaarde
1 |
13.791
|
10.223
|
9.422
|
12.012
|
12.274
|
18.200
|
18.208
|
18.788
|
K/w-verhouding
|
31,8
x
|
-13,2
x
|
1.704
x
|
6,97
x
|
-
|
19,3
x
|
17,6
x
|
15,2
x
|
Dividendrendement
|
4,23%
|
4%
|
5,87%
|
4,12%
|
-
|
2,72%
|
2,83%
|
2,96%
|
Marktkapitalisatie/omzet
|
0,75
x
|
0,64
x
|
0,44
x
|
0,39
x
|
0,53
x
|
0,73
x
|
0,74
x
|
0,79
x
|
Bedrijfswaarde/omzet
|
0,83
x
|
0,9
x
|
0,58
x
|
0,45
x
|
0,59
x
|
0,84
x
|
0,85
x
|
0,93
x
|
Bedrijfswaarde/EBITDA
|
5,79
x
|
6,51
x
|
4,06
x
|
3,12
x
|
3,45
x
|
5,37
x
|
5,36
x
|
4,92
x
|
Bedrijfswaarde/FCF
|
15
x
|
42,8
x
|
23,7
x
|
6,65
x
|
8,09
x
|
16
x
|
18,1
x
|
16,8
x
|
FCF Yield
|
6,69%
|
2,34%
|
4,21%
|
15%
|
12,4%
|
6,25%
|
5,53%
|
5,94%
|
Price to Book
|
2,8
x
|
2,3
x
|
2,32
x
|
2,47
x
|
-
|
3,57
x
|
3,46
x
|
3,32
x
|
Aantal aandelen (in duizenden)
|
829.251
|
829.251
|
829.251
|
829.251
|
815.112
|
773.083
|
-
|
-
|
Referentieprijs
2 |
14,90
|
8,754
|
8,520
|
12,61
|
13,34
|
20,54
|
20,54
|
20,54
|
Datum van publicatie
|
18-02-20
|
22-02-21
|
21-02-22
|
13-02-23
|
12-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.570
|
11.381
|
16.117
|
26.840
|
20.679
|
21.713
|
21.348
|
20.160
|
EBITDA
1 |
2.381
|
1.570
|
2.322
|
3.849
|
3.558
|
3.388
|
3.394
|
3.820
|
Bedrijfsresultaat (EBIT)
1 |
1.387
|
427
|
1.372
|
2.345
|
2.469
|
2.397
|
2.333
|
2.517
|
Operationele Marge
|
8,37%
|
3,75%
|
8,51%
|
8,74%
|
11,94%
|
11,04%
|
10,93%
|
12,48%
|
Resultaat voor belastingen (EBT)
1 |
1.279
|
-248
|
843
|
3.246
|
2.586
|
2.384
|
2.357
|
2.448
|
Nettowinst (verlies)
1 |
389
|
-551
|
4
|
1.475
|
1.242
|
883,6
|
885
|
974,9
|
Nettomarge
|
2,35%
|
-4,84%
|
0,02%
|
5,5%
|
6,01%
|
4,07%
|
4,15%
|
4,84%
|
WPA
2 |
0,4692
|
-0,6650
|
0,005000
|
1,810
|
-
|
1,066
|
1,167
|
1,351
|
Free Cash Flow
1 |
922
|
239
|
397
|
1.805
|
1.517
|
1.138
|
1.006
|
1.115
|
FCF-marge
|
5,56%
|
2,1%
|
2,46%
|
6,73%
|
7,34%
|
5,24%
|
4,71%
|
5,53%
|
Kasstroomconversie (ebitda)
|
38,72%
|
15,22%
|
17,1%
|
46,9%
|
42,64%
|
33,59%
|
29,65%
|
29,2%
|
Kasstroomconversie (nettowinst)
|
237,02%
|
-
|
9.925%
|
122,37%
|
122,14%
|
128,83%
|
113,73%
|
114,39%
|
Dividend per aandeel
2 |
0,6300
|
0,3500
|
0,5000
|
0,5200
|
-
|
0,5587
|
0,5804
|
0,6074
|
Datum van publicatie
|
18-02-20
|
22-02-21
|
21-02-22
|
13-02-23
|
12-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 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 |
-
|
4.365
|
4.779
|
5.661
|
7.229
|
-
|
7.761
|
6.188
|
5.146
|
5.014
|
5.391
|
5.128
|
5.094
|
5.227
|
5.165
|
5.072
|
5.040
|
EBITDA
1 |
332
|
607
|
644
|
869
|
1.244
|
-
|
784
|
951
|
864
|
916
|
1.057
|
720
|
889,5
|
901,3
|
827,4
|
724
|
840,4
|
Bedrijfsresultaat (EBIT)
1 |
161
|
369
|
415
|
538
|
924
|
-
|
408
|
475
|
674
|
643
|
741
|
411
|
612,8
|
618
|
545,8
|
450,3
|
547,5
|
Operationele Marge
|
-
|
8,45%
|
8,68%
|
9,5%
|
12,78%
|
-
|
5,26%
|
7,68%
|
13,1%
|
12,82%
|
13,75%
|
8,01%
|
12,03%
|
11,82%
|
10,57%
|
8,88%
|
10,86%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-188
|
385
|
282
|
1.281
|
-
|
699
|
984
|
773
|
640
|
-
|
374
|
577
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-410
|
-334
|
106
|
-14
|
726
|
713
|
307
|
455
|
352
|
251
|
303
|
336
|
253,9
|
235,3
|
194,6
|
134,3
|
217,2
|
Nettomarge
|
-
|
-7,65%
|
2,22%
|
-0,25%
|
10,04%
|
-
|
3,96%
|
7,35%
|
6,84%
|
5,01%
|
5,62%
|
6,55%
|
4,98%
|
4,5%
|
3,77%
|
2,65%
|
4,31%
|
WPA
2 |
-
|
-0,4000
|
0,1280
|
-0,0170
|
0,8770
|
-
|
0,3703
|
0,5797
|
0,4300
|
0,3300
|
0,3900
|
-
|
0,3285
|
0,3044
|
0,2517
|
0,1792
|
0,2898
|
Dividend per aandeel
2 |
-
|
-
|
0,2500
|
-
|
0,2600
|
-
|
-
|
0,2600
|
-
|
-
|
-
|
-
|
-
|
0,2808
|
-
|
0,2808
|
-
|
Datum van publicatie
|
27-07-20
|
25-10-21
|
21-02-22
|
03-05-22
|
25-07-22
|
25-07-22
|
24-10-22
|
13-02-23
|
05-05-23
|
31-07-23
|
30-10-23
|
12-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.435
|
2.964
|
2.357
|
1.555
|
1.400
|
2.321
|
2.329
|
2.909
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6027
x
|
1,888
x
|
1,015
x
|
0,404
x
|
0,3935
x
|
0,6849
x
|
0,6862
x
|
0,7616
x
|
Free Cash Flow
1 |
922
|
239
|
397
|
1.805
|
1.517
|
1.138
|
1.006
|
1.115
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
-14,5%
|
14,7%
|
24,4%
|
23,4%
|
18,5%
|
19,2%
|
20,8%
|
ROA (netto-inkomsten/totale activa)
|
4,23%
|
-
|
3,32%
|
5,67%
|
6,14%
|
5,55%
|
5,45%
|
6,1%
|
Totale activa
1 |
9.189
|
-
|
120,5
|
26.009
|
20.226
|
15.928
|
16.253
|
15.996
|
Nettoactief per aandeel
2 |
5,330
|
3,810
|
3,680
|
5,110
|
-
|
5,760
|
5,940
|
6,190
|
Cashflow per aandeel
2 |
2,280
|
1,060
|
1,270
|
3,770
|
-
|
2,710
|
2,760
|
2,980
|
Capex
1 |
856
|
649
|
525
|
1.266
|
859
|
1.199
|
1.291
|
1.454
|
Capex/omzet
|
5,17%
|
5,7%
|
3,26%
|
4,72%
|
4,15%
|
5,52%
|
6,04%
|
7,21%
|
Datum van publicatie
|
18-02-20
|
22-02-21
|
21-02-22
|
13-02-23
|
12-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
20,54
EUR Gemiddelde koersdoel
19,31
EUR Spread / Gemiddelde doel -6,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +53,97% | 16,95 mld. | | -8,79% | 1.942 mld. | | +17,98% | 465 mld. | | +46,12% | 259 mld. | | +12,91% | 232 mld. | | +12,79% | 172 mld. | | -5,74% | 80,36 mld. | | -0,57% | 52,04 mld. | | -.--% | 50,84 mld. | | +26,90% | 50,66 mld. |
Geïntegreerde olie & gas
|