Beurs gesloten -
London S.E.
16:03:21 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,77
USD
|
+0,30%
|
|
+0,61%
|
+12,27%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
47.949
|
30.946
|
35.961
|
40.639
|
39.210
|
44.099
|
-
|
-
|
Bedrijfswaarde
1 |
82.156
|
62.988
|
67.239
|
71.567
|
71.243
|
76.957
|
76.597
|
76.493
|
K/w-verhouding
|
22,1
x
|
273
x
|
20,3
x
|
16,1
x
|
16,6
x
|
16,3
x
|
15,4
x
|
14,4
x
|
Dividendrendement
|
4,72%
|
7,68%
|
6,81%
|
6,14%
|
6,41%
|
5,79%
|
5,94%
|
6,14%
|
Marktkapitalisatie/omzet
|
3,63
x
|
2,64
x
|
2,17
x
|
2,12
x
|
2,56
x
|
2,63
x
|
2,51
x
|
2,35
x
|
Bedrijfswaarde/omzet
|
6,22
x
|
5,38
x
|
4,05
x
|
3,73
x
|
4,65
x
|
4,59
x
|
4,36
x
|
4,07
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
9,05
x
|
8,46
x
|
9,52
x
|
9,42
x
|
9,49
x
|
9,2
x
|
8,92
x
|
Bedrijfswaarde/FCF
|
38,2
x
|
22,2
x
|
15,2
x
|
21,4
x
|
17,1
x
|
28,6
x
|
22,7
x
|
20,7
x
|
FCF Yield
|
2,62%
|
4,51%
|
6,58%
|
4,68%
|
5,86%
|
3,5%
|
4,4%
|
4,84%
|
Price to Book
|
1,42
x
|
0,98
x
|
1,16
x
|
1,33
x
|
1,3
x
|
1,46
x
|
1,47
x
|
1,46
x
|
Aantal aandelen (in duizenden)
|
2.264.965
|
2.263.794
|
2.267.426
|
2.247.742
|
2.222.774
|
2.219.384
|
-
|
-
|
Referentieprijs
2 |
21,17
|
13,67
|
15,86
|
18,08
|
17,64
|
19,87
|
19,87
|
19,87
|
Datum van publicatie
|
22-01-20
|
20-01-21
|
19-01-22
|
18-01-23
|
17-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.209
|
11.700
|
16.610
|
19.200
|
15.334
|
16.764
|
17.565
|
18.793
|
EBITDA
1 |
7.618
|
6.962
|
7.946
|
7.516
|
7.561
|
8.109
|
8.323
|
8.573
|
Bedrijfsresultaat (EBIT)
1 |
4.873
|
1.560
|
2.916
|
4.065
|
4.263
|
4.512
|
4.625
|
4.721
|
Operationele Marge
|
36,89%
|
13,33%
|
17,56%
|
21,17%
|
27,8%
|
26,91%
|
26,33%
|
25,12%
|
Resultaat voor belastingen (EBT)
1 |
3.165
|
661
|
2.219
|
3.335
|
3.201
|
3.617
|
3.527
|
3.823
|
Nettowinst (verlies)
1 |
2.190
|
119
|
1.784
|
2.548
|
2.391
|
2.703
|
2.812
|
2.993
|
Nettomarge
|
16,58%
|
1,02%
|
10,74%
|
13,27%
|
15,59%
|
16,12%
|
16,01%
|
15,92%
|
WPA
2 |
0,9600
|
0,0500
|
0,7800
|
1,120
|
1,060
|
1,216
|
1,292
|
1,383
|
Free Cash Flow
1 |
2.153
|
2.843
|
4.427
|
3.346
|
4.174
|
2.691
|
3.370
|
3.700
|
FCF-marge
|
16,3%
|
24,3%
|
26,65%
|
17,43%
|
27,22%
|
16,05%
|
19,19%
|
19,69%
|
Kasstroomconversie (ebitda)
|
28,26%
|
40,84%
|
55,71%
|
44,52%
|
55,2%
|
33,18%
|
40,49%
|
43,15%
|
Kasstroomconversie (nettowinst)
|
98,31%
|
2.389,08%
|
248,15%
|
131,32%
|
174,57%
|
99,57%
|
119,86%
|
123,63%
|
Dividend per aandeel
2 |
1,000
|
1,050
|
1,080
|
1,110
|
1,130
|
1,150
|
1,180
|
1,219
|
Datum van publicatie
|
22-01-20
|
20-01-21
|
19-01-22
|
18-01-23
|
17-01-24
|
-
|
-
|
-
|
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 |
4.425
|
4.293
|
5.151
|
5.177
|
4.579
|
3.888
|
3.501
|
3.907
|
4.038
|
3.842
|
4.112
|
4.356
|
4.394
|
4.180
|
3.826
|
EBITDA
1 |
1.804
|
1.967
|
1.819
|
1.773
|
1.957
|
1.996
|
1.805
|
1.835
|
1.925
|
2.137
|
1.908
|
1.931
|
2.126
|
2.160
|
1.981
|
Bedrijfsresultaat (EBIT)
1 |
950
|
1.024
|
1.006
|
931
|
1.104
|
1.194
|
1.030
|
938
|
1.101
|
1.223
|
1.005
|
1.021
|
1.244
|
1.260
|
1.094
|
Operationele Marge
|
21,47%
|
23,85%
|
19,53%
|
17,98%
|
24,11%
|
30,71%
|
29,42%
|
24,01%
|
27,27%
|
31,83%
|
24,43%
|
23,44%
|
28,31%
|
30,16%
|
28,58%
|
Resultaat voor belastingen (EBT)
1 |
775
|
878
|
837
|
729
|
891
|
899
|
778
|
700
|
824
|
982
|
747,5
|
738
|
1.035
|
994,3
|
802,7
|
Nettowinst (verlies)
1 |
637
|
667
|
635
|
576
|
670
|
679
|
586
|
532
|
594
|
746
|
549,5
|
606,3
|
790,2
|
786,8
|
509,3
|
Nettomarge
|
14,4%
|
15,54%
|
12,33%
|
11,13%
|
14,63%
|
17,46%
|
16,74%
|
13,62%
|
14,71%
|
19,42%
|
13,36%
|
13,92%
|
17,99%
|
18,82%
|
13,31%
|
WPA
2 |
0,2800
|
0,2900
|
0,2800
|
0,2500
|
0,3000
|
0,3000
|
0,2600
|
0,2400
|
0,2700
|
0,3300
|
0,2521
|
0,2726
|
0,3478
|
0,3416
|
0,2483
|
Dividend per aandeel
2 |
0,2700
|
0,2775
|
0,2775
|
0,2775
|
0,2775
|
0,2825
|
0,2825
|
0,2825
|
0,2825
|
0,2875
|
0,2888
|
0,2888
|
0,2888
|
0,2967
|
0,2970
|
Datum van publicatie
|
19-01-22
|
20-04-22
|
20-07-22
|
19-10-22
|
18-01-23
|
19-04-23
|
19-07-23
|
18-10-23
|
17-01-24
|
17-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
34.207
|
32.042
|
31.278
|
30.928
|
32.033
|
32.858
|
32.498
|
32.394
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,49
x
|
4,602
x
|
3,936
x
|
4,115
x
|
4,237
x
|
4,052
x
|
3,905
x
|
3,779
x
|
Free Cash Flow
1 |
2.153
|
2.843
|
4.427
|
3.346
|
4.174
|
2.691
|
3.370
|
3.700
|
ROE (netto-inkomsten/eigen vermogen)
|
6,5%
|
0,37%
|
5,73%
|
8,28%
|
7,9%
|
8,81%
|
9,12%
|
9,83%
|
ROA (netto-inkomsten/totale activa)
|
2,86%
|
2,75%
|
2,51%
|
3,63%
|
3,39%
|
4,2%
|
4,4%
|
4,7%
|
Totale activa
1 |
76.512
|
4.324
|
71.195
|
70.247
|
70.549
|
64.347
|
63.900
|
63.671
|
Nettoactief per aandeel
2 |
14,90
|
13,90
|
13,60
|
13,60
|
13,60
|
13,60
|
13,50
|
13,60
|
Cashflow per aandeel
2 |
2,200
|
2,010
|
2,520
|
2,200
|
2,910
|
2,540
|
2,780
|
2,840
|
Capex
1 |
3.569
|
1.707
|
1.281
|
1.621
|
2.317
|
3.173
|
3.357
|
3.330
|
Capex/omzet
|
27,02%
|
14,59%
|
7,71%
|
8,44%
|
15,11%
|
18,93%
|
19,11%
|
17,72%
|
Datum van publicatie
|
22-01-20
|
20-01-21
|
19-01-22
|
18-01-23
|
17-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
19,87
USD Gemiddelde koersdoel
20,94
USD Spread / Gemiddelde doel +5,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,03% | 75,88 mld. | | +9,98% | 62,93 mld. | | +22,02% | 51,8 mld. | | +16,14% | 47,6 mld. | | +15,99% | 43,54 mld. | | +0,19% | 39,31 mld. | | +48,24% | 28,55 mld. | | -1,37% | 23,77 mld. | | +11,27% | 21,51 mld. |
Olie- en gastransportdiensten - Andere
|