Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,13
USD
|
+0,56%
|
|
+0,25%
|
+7,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
399,8
|
308,1
|
636,1
|
1.058
|
1.111
|
1.191
|
-
|
-
|
Bedrijfswaarde
1 |
485,8
|
469,8
|
846,1
|
1.266
|
1.381
|
1.547
|
1.498
|
1.394
|
K/w-verhouding
|
-4,34
x
|
-1,63
x
|
26,7
x
|
9,71
x
|
16,5
x
|
17,5
x
|
14,6
x
|
16,3
x
|
Dividendrendement
|
9,18%
|
8,6%
|
9,68%
|
11,9%
|
11,2%
|
10,4%
|
11,2%
|
9,91%
|
Marktkapitalisatie/omzet
|
3,69
x
|
3,4
x
|
4,69
x
|
4,26
x
|
3,78
x
|
3,58
x
|
3,31
x
|
3,31
x
|
Bedrijfswaarde/omzet
|
4,49
x
|
5,19
x
|
6,24
x
|
5,1
x
|
4,7
x
|
4,65
x
|
4,16
x
|
3,88
x
|
Bedrijfswaarde/EBITDA
|
6,02
x
|
7,13
x
|
7,06
x
|
6,82
x
|
6,77
x
|
5,73
x
|
5,12
x
|
4,55
x
|
Bedrijfswaarde/FCF
|
6,1
x
|
-17,8
x
|
23,9
x
|
7,6
x
|
7,93
x
|
6,42
x
|
5,74
x
|
5,07
x
|
FCF Yield
|
16,4%
|
-5,61%
|
4,18%
|
13,2%
|
12,6%
|
15,6%
|
17,4%
|
19,7%
|
Price to Book
|
0,71
x
|
1,19
x
|
1,95
x
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
23.520
|
38.948
|
46.666
|
63.332
|
73.851
|
73.851
|
-
|
-
|
Referentieprijs
2 |
17,00
|
7,910
|
13,63
|
16,70
|
15,05
|
16,13
|
16,13
|
16,13
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
108,2
|
90,48
|
135,6
|
248,1
|
294,1
|
332,9
|
359,9
|
359,6
|
EBITDA
1 |
80,63
|
65,88
|
119,9
|
185,6
|
203,9
|
269,8
|
292,5
|
306,8
|
Bedrijfsresultaat (EBIT)
1 |
21
|
8,605
|
69,65
|
136,9
|
109,9
|
121,5
|
141,8
|
130,6
|
Operationele Marge
|
19,4%
|
9,51%
|
51,36%
|
55,2%
|
37,36%
|
36,49%
|
39,41%
|
36,31%
|
Resultaat voor belastingen (EBT)
1 |
-157,3
|
-257
|
42,51
|
133,5
|
86,77
|
103
|
123,7
|
122,9
|
Nettowinst (verlies)
1 |
-83,03
|
-167,4
|
22,62
|
111,9
|
60,14
|
78,14
|
94,67
|
104,5
|
Nettomarge
|
-76,72%
|
-184,96%
|
16,68%
|
45,12%
|
20,45%
|
23,47%
|
26,31%
|
29,06%
|
WPA
2 |
-3,920
|
-4,850
|
0,5100
|
1,720
|
0,9100
|
0,9200
|
1,107
|
0,9900
|
Free Cash Flow
1 |
79,67
|
-26,35
|
35,38
|
166,5
|
174,1
|
241
|
261
|
275
|
FCF-marge
|
73,62%
|
-29,12%
|
26,09%
|
67,11%
|
59,21%
|
72,39%
|
72,53%
|
76,47%
|
Kasstroomconversie (ebitda)
|
98,81%
|
-
|
29,52%
|
89,7%
|
85,39%
|
89,32%
|
89,24%
|
89,65%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
156,44%
|
148,73%
|
289,53%
|
308,43%
|
275,69%
|
263,16%
|
Dividend per aandeel
2 |
1,560
|
0,6800
|
1,320
|
1,990
|
1,680
|
1,677
|
1,804
|
1,599
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
21-02-24
|
-
|
-
|
-
|
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 |
31,79
|
55,68
|
33,75
|
72,71
|
72,92
|
68,67
|
66,92
|
60,75
|
67,2
|
99,2
|
81,13
|
80,94
|
83,21
|
87,64
|
92,62
|
EBITDA
1 |
33,03
|
32,77
|
38,4
|
53,49
|
47,52
|
46,16
|
34,13
|
45,02
|
55,77
|
68,99
|
64,85
|
65,85
|
67,91
|
71,6
|
72,27
|
Bedrijfsresultaat (EBIT)
1 |
21,35
|
17,01
|
8,138
|
43,91
|
46
|
38,87
|
33,33
|
24,64
|
25,29
|
26,62
|
28,66
|
28,64
|
30,19
|
34,02
|
37,73
|
Operationele Marge
|
67,15%
|
30,56%
|
24,11%
|
60,4%
|
63,08%
|
56,6%
|
49,8%
|
40,56%
|
37,63%
|
26,83%
|
35,33%
|
35,38%
|
36,28%
|
38,81%
|
40,74%
|
Resultaat voor belastingen (EBT)
1 |
7,466
|
30,8
|
8,68
|
45,1
|
43,62
|
36,14
|
30,3
|
18,71
|
18,61
|
19,15
|
23,23
|
24,25
|
26,02
|
29,45
|
33,22
|
Nettowinst (verlies)
1 |
1,838
|
19,99
|
7,331
|
37,86
|
38,34
|
28,39
|
23,32
|
13,47
|
13,58
|
9,773
|
16,06
|
18,37
|
20,28
|
23,18
|
24,62
|
Nettomarge
|
5,78%
|
35,9%
|
21,72%
|
52,07%
|
52,58%
|
41,35%
|
34,85%
|
22,17%
|
20,21%
|
9,85%
|
19,8%
|
22,69%
|
24,37%
|
26,45%
|
26,58%
|
WPA
2 |
0,0400
|
0,4400
|
0,1300
|
0,5500
|
0,5900
|
0,4800
|
0,3600
|
0,2300
|
0,1900
|
0,1400
|
0,1933
|
0,2200
|
0,2333
|
0,2700
|
0,2867
|
Dividend per aandeel
2 |
0,3700
|
0,3700
|
0,4700
|
0,5500
|
0,4900
|
0,4800
|
0,3500
|
-
|
0,5100
|
0,4300
|
0,4101
|
0,4219
|
0,4169
|
0,4314
|
0,4800
|
Datum van publicatie
|
04-11-21
|
24-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
23-02-23
|
03-05-23
|
02-08-23
|
02-11-23
|
21-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
85,9
|
162
|
210
|
208
|
269
|
356
|
307
|
203
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,066
x
|
2,455
x
|
1,753
x
|
1,121
x
|
1,32
x
|
1,318
x
|
1,05
x
|
0,6618
x
|
Free Cash Flow
1 |
79,7
|
-26,4
|
35,4
|
166
|
174
|
241
|
261
|
275
|
ROE (netto-inkomsten/eigen vermogen)
|
-28,4%
|
-61,7%
|
7,69%
|
24%
|
9,44%
|
9,54%
|
11,8%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
24,00
|
6,650
|
6,990
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
3,810
|
1,800
|
1,500
|
2,530
|
1,870
|
2,170
|
2,430
|
2,020
|
Capex
1 |
1,03
|
88,6
|
56,1
|
0,16
|
0,14
|
-
|
-
|
-
|
Capex/omzet
|
0,95%
|
97,92%
|
41,35%
|
0,07%
|
0,05%
|
-
|
-
|
-
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
21-02-24
|
-
|
-
|
-
|
Laatste slotkoers
16,13
USD Gemiddelde koersdoel
21,17
USD Spread / Gemiddelde doel +31,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,18% | 1,19 mld. | | -8,79% | 1.942 mld. | | +17,98% | 465 mld. | | +46,12% | 259 mld. | | +12,91% | 232 mld. | | +11,84% | 108 mld. | | -5,74% | 80,36 mld. | | -0,57% | 52,04 mld. | | -.--% | 50,84 mld. | | +26,90% | 50,66 mld. |
Geïntegreerde olie & gas
|