Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
162,5
USD
|
+0,67%
|
|
+5,30%
|
+12,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.165
|
16.104
|
22.787
|
43.495
|
44.091
|
49.910
|
-
|
-
|
Bedrijfswaarde
1 |
26.000
|
22.661
|
28.532
|
49.290
|
51.016
|
55.974
|
56.008
|
55.688
|
K/w-verhouding
|
-48,8
x
|
-5,2
x
|
40,9
x
|
19,8
x
|
32,1
x
|
17,9
x
|
15,3
x
|
15,3
x
|
Dividendrendement
|
1,5%
|
1,89%
|
1,35%
|
1,06%
|
1,21%
|
1,08%
|
1,43%
|
1,55%
|
Marktkapitalisatie/omzet
|
3,1
x
|
3,35
x
|
3,02
x
|
3,76
x
|
4,14
x
|
3,66
x
|
3,55
x
|
3,68
x
|
Bedrijfswaarde/omzet
|
3,99
x
|
4,72
x
|
3,78
x
|
4,26
x
|
4,79
x
|
4,1
x
|
3,99
x
|
4,11
x
|
Bedrijfswaarde/EBITDA
|
8,8
x
|
10,4
x
|
7,49
x
|
8,07
x
|
9,6
x
|
7,78
x
|
6,63
x
|
6,25
x
|
Bedrijfswaarde/FCF
|
-21,9
x
|
-26,2
x
|
25
x
|
40,4
x
|
-307
x
|
35,7
x
|
36,2
x
|
54,1
x
|
FCF Yield
|
-4,57%
|
-3,81%
|
4,01%
|
2,47%
|
-0,33%
|
2,8%
|
2,76%
|
1,85%
|
Price to Book
|
2,33
x
|
3
x
|
3,63
x
|
5,5
x
|
4,93
x
|
4,28
x
|
3,41
x
|
2,54
x
|
Aantal aandelen (in duizenden)
|
301.825
|
305.063
|
307.810
|
306.692
|
305.847
|
307.082
|
-
|
-
|
Referentieprijs
2 |
66,81
|
52,79
|
74,03
|
141,8
|
144,2
|
162,5
|
162,5
|
162,5
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.510
|
4.804
|
7.554
|
11.570
|
10.645
|
13.654
|
14.052
|
13.556
|
EBITDA
1 |
2.956
|
2.169
|
3.808
|
6.105
|
5.312
|
7.198
|
8.443
|
8.904
|
Bedrijfsresultaat (EBIT)
1 |
601
|
-2.382
|
1.971
|
4.174
|
2.949
|
4.088
|
5.237
|
5.629
|
Operationele Marge
|
9,23%
|
-49,58%
|
26,09%
|
36,08%
|
27,7%
|
29,94%
|
37,27%
|
41,53%
|
Resultaat voor belastingen (EBT)
1 |
221
|
-2.850
|
1.490
|
3.681
|
2.471
|
3.826
|
4.717
|
4.934
|
Nettowinst (verlies)
1 |
-412
|
-3.093
|
559
|
2.223
|
1.382
|
2.797
|
3.243
|
3.380
|
Nettomarge
|
-6,33%
|
-64,38%
|
7,4%
|
19,21%
|
12,98%
|
20,48%
|
23,08%
|
24,94%
|
WPA
2 |
-1,370
|
-10,15
|
1,810
|
7,180
|
4,490
|
9,077
|
10,65
|
10,64
|
Free Cash Flow
1 |
-1.187
|
-864
|
1.143
|
1.219
|
-166
|
1.567
|
1.548
|
1.030
|
FCF-marge
|
-18,23%
|
-17,99%
|
15,13%
|
10,54%
|
-1,56%
|
11,48%
|
11,01%
|
7,59%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
30,02%
|
19,97%
|
-
|
21,77%
|
18,33%
|
11,56%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
204,47%
|
54,84%
|
-
|
56,03%
|
47,72%
|
30,46%
|
Dividend per aandeel
2 |
1,000
|
1,000
|
1,000
|
1,500
|
1,750
|
1,760
|
2,323
|
2,515
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
31-01-24
|
-
|
-
|
-
|
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 |
1.782
|
2.255
|
2.371
|
2.988
|
3.157
|
3.054
|
2.453
|
2.320
|
2.837
|
3.035
|
3.314
|
3.465
|
3.504
|
3.551
|
3.461
|
EBITDA
1 |
809
|
1.132
|
1.183
|
1.627
|
1.596
|
1.677
|
1.284
|
1.083
|
1.498
|
1.447
|
2.127
|
1.858
|
1.886
|
1.918
|
1.921
|
Bedrijfsresultaat (EBIT)
1 |
453
|
689
|
803
|
1.203
|
1.013
|
1.133
|
727
|
487
|
934
|
801
|
1.528
|
1.193
|
1.210
|
1.229
|
1.065
|
Operationele Marge
|
25,42%
|
30,55%
|
33,87%
|
40,26%
|
32,09%
|
37,1%
|
29,64%
|
20,99%
|
32,92%
|
26,39%
|
46,11%
|
34,44%
|
34,54%
|
34,6%
|
30,76%
|
Resultaat voor belastingen (EBT)
1 |
328
|
568
|
702
|
1.082
|
888
|
1.009
|
604
|
365
|
817
|
685
|
1.415
|
1.097
|
1.114
|
1.133
|
1.113
|
Nettowinst (verlies)
1 |
115
|
265
|
417
|
667
|
515
|
624
|
346
|
119
|
504
|
413
|
972
|
707,1
|
716,2
|
725,7
|
675,2
|
Nettomarge
|
6,45%
|
11,75%
|
17,59%
|
22,32%
|
16,31%
|
20,43%
|
14,11%
|
5,13%
|
17,77%
|
13,61%
|
29,33%
|
20,41%
|
20,44%
|
20,44%
|
19,51%
|
WPA
2 |
0,3700
|
0,8500
|
1,340
|
2,150
|
1,670
|
2,030
|
1,130
|
0,3900
|
1,640
|
1,340
|
3,160
|
2,300
|
2,330
|
2,360
|
2,223
|
Dividend per aandeel
2 |
0,2500
|
0,2500
|
0,3750
|
0,3750
|
0,3750
|
0,3750
|
0,4375
|
0,4375
|
0,6750
|
0,4375
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5625
|
Datum van publicatie
|
27-10-21
|
26-01-22
|
27-04-22
|
27-07-22
|
26-10-22
|
25-01-23
|
26-04-23
|
26-07-23
|
25-10-23
|
31-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.835
|
6.557
|
5.745
|
5.795
|
6.925
|
6.064
|
6.098
|
5.778
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,974
x
|
3,023
x
|
1,509
x
|
0,9492
x
|
1,304
x
|
0,8425
x
|
0,7223
x
|
0,6489
x
|
Free Cash Flow
1 |
-1.187
|
-864
|
1.143
|
1.219
|
-166
|
1.567
|
1.548
|
1.030
|
ROE (netto-inkomsten/eigen vermogen)
|
-3,06%
|
-12,7%
|
11,6%
|
31,1%
|
18,4%
|
34,3%
|
29%
|
27,6%
|
ROA (netto-inkomsten/totale activa)
|
-1,3%
|
-15,2%
|
2,84%
|
10,5%
|
6,05%
|
8,6%
|
9,88%
|
5,5%
|
Totale activa
1 |
31.680
|
20.302
|
19.668
|
21.121
|
22.851
|
32.519
|
32.820
|
61.460
|
Nettoactief per aandeel
2 |
28,60
|
17,60
|
20,40
|
25,80
|
29,20
|
37,90
|
47,60
|
63,90
|
Cashflow per aandeel
2 |
7,430
|
5,920
|
9,670
|
16,90
|
14,60
|
18,50
|
21,20
|
22,20
|
Capex
1 |
2.829
|
2.197
|
1.747
|
2.725
|
4.108
|
4.008
|
4.614
|
4.570
|
Capex/omzet
|
43,46%
|
45,73%
|
23,13%
|
23,55%
|
38,59%
|
29,35%
|
32,83%
|
33,71%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
31-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
162,5
USD Gemiddelde koersdoel
172,8
USD Spread / Gemiddelde doel +6,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,74% | 49,91 mld. | | +11,22% | 306 mld. | | +12,21% | 153 mld. | | +51,38% | 124 mld. | | +22,70% | 83,43 mld. | | +12,20% | 78,06 mld. | | +19,56% | 62,81 mld. | | +13,52% | 60,08 mld. | | +33,97% | 37,05 mld. | | -9,01% | 34,99 mld. |
Olie- en gasexploratie en -productie - Andere
|