Beurs gesloten -
Börse Stuttgart
16:46:45 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
48,8
EUR
|
-1,61%
|
|
-1,61%
|
-2,40%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.184
|
4.188
|
5.327
|
10.416
|
11.114
|
10.250
|
-
|
-
|
Bedrijfswaarde
1 |
9.755
|
5.963
|
8.165
|
12.006
|
12.499
|
11.776
|
11.478
|
11.610
|
K/w-verhouding
|
11
x
|
-6,95
x
|
9,67
x
|
3,63
x
|
6,7
x
|
8,62
x
|
8,76
x
|
9,06
x
|
Dividendrendement
|
2,64%
|
5,42%
|
1,07%
|
2,31%
|
3,24%
|
3,66%
|
3,85%
|
3,96%
|
Marktkapitalisatie/omzet
|
0,47
x
|
0,37
x
|
0,29
x
|
0,27
x
|
0,35
x
|
0,34
x
|
0,34
x
|
0,36
x
|
Bedrijfswaarde/omzet
|
0,56
x
|
0,53
x
|
0,44
x
|
0,31
x
|
0,39
x
|
0,39
x
|
0,39
x
|
0,41
x
|
Bedrijfswaarde/EBITDA
|
5,69
x
|
14,5
x
|
8,92
x
|
2,54
x
|
3,9
x
|
5
x
|
4,89
x
|
5,08
x
|
Bedrijfswaarde/FCF
|
7,77
x
|
46,7
x
|
-20,1
x
|
3,69
x
|
6,54
x
|
10,1
x
|
11,3
x
|
12,7
x
|
FCF Yield
|
12,9%
|
2,14%
|
-4,98%
|
27,1%
|
15,3%
|
9,88%
|
8,83%
|
7,89%
|
Price to Book
|
1,42
x
|
0,81
x
|
0,94
x
|
1,11
x
|
1,09
x
|
0,98
x
|
0,91
x
|
0,83
x
|
Aantal aandelen (in duizenden)
|
161.390
|
162.017
|
162.496
|
200.731
|
199.997
|
192.157
|
-
|
-
|
Referentieprijs
2 |
50,71
|
25,85
|
32,78
|
51,89
|
55,57
|
53,34
|
53,34
|
53,34
|
Datum van publicatie
|
20-02-20
|
24-02-21
|
23-02-22
|
24-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.487
|
11.184
|
18.389
|
38.205
|
31.964
|
30.481
|
29.745
|
28.567
|
EBITDA
1 |
1.715
|
412,2
|
915,7
|
4.734
|
3.207
|
2.356
|
2.348
|
2.287
|
Bedrijfsresultaat (EBIT)
1 |
1.289
|
-127,7
|
357,9
|
4.179
|
2.514
|
1.593
|
1.516
|
1.501
|
Operationele Marge
|
7,37%
|
-1,14%
|
1,95%
|
10,94%
|
7,87%
|
5,23%
|
5,1%
|
5,25%
|
Resultaat voor belastingen (EBT)
1 |
1.172
|
-747
|
787,2
|
3.936
|
2.153
|
1.537
|
1.512
|
1.347
|
Nettowinst (verlies)
1 |
772,4
|
-601,4
|
558,3
|
2.923
|
1.590
|
1.201
|
1.067
|
1.115
|
Nettomarge
|
4,42%
|
-5,38%
|
3,04%
|
7,65%
|
4,97%
|
3,94%
|
3,59%
|
3,9%
|
WPA
2 |
4,610
|
-3,720
|
3,390
|
14,28
|
8,290
|
6,190
|
6,086
|
5,886
|
Free Cash Flow
1 |
1.255
|
127,7
|
-406,7
|
3.253
|
1.912
|
1.163
|
1.013
|
916,4
|
FCF-marge
|
7,18%
|
1,14%
|
-2,21%
|
8,52%
|
5,98%
|
3,82%
|
3,41%
|
3,21%
|
Kasstroomconversie (ebitda)
|
73,19%
|
30,99%
|
-
|
68,72%
|
59,61%
|
49,36%
|
43,14%
|
40,07%
|
Kasstroomconversie (nettowinst)
|
162,46%
|
-
|
-
|
111,31%
|
120,27%
|
96,85%
|
94,93%
|
82,2%
|
Dividend per aandeel
2 |
1,340
|
1,400
|
0,3500
|
1,200
|
1,800
|
1,953
|
2,053
|
2,114
|
Datum van publicatie
|
20-02-20
|
24-02-21
|
23-02-22
|
24-02-23
|
21-02-24
|
-
|
-
|
-
|
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 |
5.623
|
7.459
|
11.162
|
10.599
|
8.985
|
7.565
|
7.834
|
8.905
|
7.660
|
7.027
|
7.910
|
7.906
|
7.436
|
6.950
|
7.151
|
EBITDA
1 |
126
|
376,7
|
1.853
|
1.500
|
1.004
|
704,8
|
868,2
|
1.206
|
427,7
|
399,1
|
644,5
|
648,1
|
482,4
|
522,1
|
666,4
|
Bedrijfsresultaat (EBIT)
1 |
6,877
|
250,3
|
1.714
|
1.375
|
838,9
|
556,6
|
700,4
|
1.034
|
223
|
192,5
|
456,6
|
528,1
|
339
|
327,9
|
399,4
|
Operationele Marge
|
0,12%
|
3,36%
|
15,36%
|
12,98%
|
9,34%
|
7,36%
|
8,94%
|
11,61%
|
2,91%
|
2,74%
|
5,77%
|
6,68%
|
4,56%
|
4,72%
|
5,59%
|
Resultaat voor belastingen (EBT)
1 |
-43,15
|
206,6
|
1.636
|
1.280
|
813
|
484,7
|
680,4
|
1.060
|
-72,68
|
402,1
|
410,8
|
506,5
|
195,6
|
220,1
|
562,7
|
Nettowinst (verlies)
1 |
-39,53
|
160
|
1.221
|
954,4
|
587
|
353,3
|
507,7
|
790,9
|
-62,18
|
314,7
|
286,2
|
388,2
|
160,6
|
170,7
|
398,5
|
Nettomarge
|
-0,7%
|
2,14%
|
10,94%
|
9%
|
6,53%
|
4,67%
|
6,48%
|
8,88%
|
-0,81%
|
4,48%
|
3,62%
|
4,91%
|
2,16%
|
2,46%
|
5,57%
|
WPA
2 |
-0,2400
|
0,9000
|
5,430
|
4,450
|
2,920
|
1,790
|
2,620
|
4,230
|
-0,3400
|
1,570
|
1,480
|
2,030
|
0,8450
|
0,9000
|
2,133
|
Dividend per aandeel
2 |
-
|
-
|
0,4000
|
0,4000
|
0,4000
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,5000
|
0,4954
|
0,4954
|
0,4954
|
0,5368
|
0,5368
|
Datum van publicatie
|
23-02-22
|
09-05-22
|
08-08-22
|
07-11-22
|
24-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
21-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.570
|
1.774
|
2.838
|
1.590
|
1.385
|
1.526
|
1.228
|
1.360
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,916
x
|
4,304
x
|
3,1
x
|
0,3359
x
|
0,432
x
|
0,6477
x
|
0,523
x
|
0,5948
x
|
Free Cash Flow
1 |
1.255
|
128
|
-407
|
3.253
|
1.912
|
1.163
|
1.013
|
916
|
ROE (netto-inkomsten/eigen vermogen)
|
13,8%
|
-2,51%
|
4,61%
|
39,1%
|
16,4%
|
11,7%
|
11,3%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
7,1%
|
-1,18%
|
2,05%
|
18,8%
|
8,87%
|
6,44%
|
6,08%
|
6,3%
|
Totale activa
1 |
10.886
|
50.897
|
27.262
|
15.521
|
17.921
|
18.640
|
17.567
|
17.697
|
Nettoactief per aandeel
2 |
35,70
|
31,90
|
35,00
|
46,90
|
51,20
|
54,20
|
58,30
|
64,30
|
Cashflow per aandeel
2 |
9,250
|
2,830
|
2,500
|
18,60
|
12,10
|
7,160
|
7,930
|
8,790
|
Capex
1 |
294
|
330
|
813
|
524
|
385
|
462
|
571
|
595
|
Capex/omzet
|
1,68%
|
2,95%
|
4,42%
|
1,37%
|
1,21%
|
1,52%
|
1,92%
|
2,08%
|
Datum van publicatie
|
20-02-20
|
24-02-21
|
23-02-22
|
24-02-23
|
21-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
53,34
USD Gemiddelde koersdoel
64,07
USD Spread / Gemiddelde doel +20,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,34% | 19,53 mld. | | +15,73% | 9,73 mld. | | +35,70% | 8,84 mld. | | -4,13% | 7,44 mld. | | -2,65% | 3,1 mld. | | -1,35% | 2,72 mld. | | -11,65% | 2,69 mld. | | +7,14% | 2,55 mld. | | +199,73% | 2,26 mld. |
Aardolieraffinage
|