Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,77
USD
|
+0,11%
|
|
+0,98%
|
+14,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.863
|
5.265
|
12.784
|
17.191
|
14.140
|
15.870
|
-
|
-
|
Bedrijfswaarde
1 |
15.506
|
9.927
|
16.218
|
22.780
|
18.963
|
20.375
|
19.888
|
19.952
|
K/w-verhouding
|
23
x
|
-3,64
x
|
13,7
x
|
5,15
x
|
9,44
x
|
9,8
x
|
8,53
x
|
8,36
x
|
Dividendrendement
|
1,47%
|
1,65%
|
1,1%
|
1,18%
|
1,7%
|
1,61%
|
1,76%
|
1,95%
|
Marktkapitalisatie/omzet
|
2,09
x
|
1,71
x
|
2,34
x
|
2,14
x
|
2,11
x
|
2,34
x
|
2,28
x
|
2,13
x
|
Bedrijfswaarde/omzet
|
2,99
x
|
3,22
x
|
2,97
x
|
2,83
x
|
2,83
x
|
3,01
x
|
2,85
x
|
2,68
x
|
Bedrijfswaarde/EBITDA
|
4,67
x
|
5,37
x
|
4,4
x
|
3,79
x
|
4,16
x
|
4,46
x
|
4,21
x
|
4,3
x
|
Bedrijfswaarde/FCF
|
46,3
x
|
136
x
|
7,48
x
|
5,75
x
|
8,8
x
|
9,97
x
|
9,38
x
|
9,83
x
|
FCF Yield
|
2,16%
|
0,74%
|
13,4%
|
17,4%
|
11,4%
|
10%
|
10,7%
|
10,2%
|
Price to Book
|
0,92
x
|
0,5
x
|
1,21
x
|
1,63
x
|
1,31
x
|
1,35
x
|
1,23
x
|
1,08
x
|
Aantal aandelen (in duizenden)
|
799.929
|
789.392
|
778.537
|
635.068
|
585.247
|
571.477
|
-
|
-
|
Referentieprijs
2 |
13,58
|
6,670
|
16,42
|
27,07
|
24,16
|
27,77
|
27,77
|
27,77
|
Datum van publicatie
|
12-02-20
|
22-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.190
|
3.086
|
5.467
|
8.036
|
6.697
|
6.773
|
6.970
|
7.440
|
EBITDA
1 |
3.320
|
1.850
|
3.687
|
6.008
|
4.560
|
4.565
|
4.720
|
4.635
|
Bedrijfsresultaat (EBIT)
1 |
774
|
-647
|
1.485
|
4.145
|
2.290
|
2.211
|
2.399
|
2.036
|
Operationele Marge
|
14,91%
|
-20,97%
|
27,16%
|
51,58%
|
34,19%
|
32,65%
|
34,42%
|
27,37%
|
Resultaat voor belastingen (EBT)
1 |
392
|
-1.465
|
1.004
|
3.779
|
1.911
|
1.921
|
2.211
|
2.212
|
Nettowinst (verlies)
1 |
480
|
-1.451
|
946
|
3.612
|
1.554
|
1.570
|
1.688
|
1.556
|
Nettomarge
|
9,25%
|
-47,02%
|
17,3%
|
44,95%
|
23,2%
|
23,18%
|
24,22%
|
20,91%
|
WPA
2 |
0,5900
|
-1,830
|
1,200
|
5,260
|
2,560
|
2,835
|
3,257
|
3,320
|
Free Cash Flow
1 |
335
|
73
|
2.168
|
3.960
|
2.154
|
2.043
|
2.121
|
2.029
|
FCF-marge
|
6,45%
|
2,37%
|
39,66%
|
49,28%
|
32,16%
|
30,17%
|
30,43%
|
27,27%
|
Kasstroomconversie (ebitda)
|
10,09%
|
3,95%
|
58,8%
|
65,91%
|
47,24%
|
44,76%
|
44,93%
|
43,77%
|
Kasstroomconversie (nettowinst)
|
69,79%
|
-
|
229,18%
|
109,63%
|
138,61%
|
130,14%
|
125,62%
|
130,43%
|
Dividend per aandeel
2 |
0,2000
|
0,1100
|
0,1800
|
0,3200
|
0,4100
|
0,4461
|
0,4889
|
0,5411
|
Datum van publicatie
|
12-02-20
|
22-02-21
|
16-02-22
|
15-02-23
|
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 |
1.453
|
1.800
|
1.753
|
2.303
|
2.247
|
1.733
|
1.680
|
1.513
|
1.813
|
1.691
|
1.578
|
1.680
|
1.769
|
1.764
|
1.791
|
EBITDA
1 |
956
|
1.228
|
1.406
|
1.697
|
1.694
|
1.250
|
1.144
|
1.034
|
1.289
|
1.093
|
1.013
|
1.149
|
1.194
|
1.181
|
1.186
|
Bedrijfsresultaat (EBIT)
1 |
371
|
685
|
972
|
1.253
|
1.161
|
798
|
609
|
464
|
686
|
531
|
478,5
|
549,3
|
599,8
|
616,6
|
615,6
|
Operationele Marge
|
25,53%
|
38,06%
|
55,45%
|
54,41%
|
51,67%
|
46,05%
|
36,25%
|
30,67%
|
37,84%
|
31,4%
|
30,33%
|
32,69%
|
33,91%
|
34,95%
|
34,38%
|
Resultaat voor belastingen (EBT)
1 |
188
|
683
|
787
|
1.245
|
1.057
|
690
|
526
|
365
|
580
|
440
|
394,7
|
502,9
|
518,9
|
517,1
|
563
|
Nettowinst (verlies)
1 |
184
|
649
|
1.304
|
966
|
817
|
525
|
417
|
287
|
453
|
397
|
313,6
|
396,2
|
429,2
|
436,3
|
428,8
|
Nettomarge
|
12,66%
|
36,06%
|
74,39%
|
41,95%
|
36,36%
|
30,29%
|
24,82%
|
18,97%
|
24,99%
|
23,48%
|
19,87%
|
23,58%
|
24,27%
|
24,73%
|
23,95%
|
WPA
2 |
0,2300
|
0,8400
|
1,780
|
1,370
|
1,220
|
0,8200
|
0,6600
|
0,4700
|
0,7500
|
0,6800
|
0,5350
|
0,7004
|
0,7763
|
0,7995
|
0,7829
|
Dividend per aandeel
2 |
0,0600
|
0,0600
|
0,0800
|
0,0800
|
0,0900
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1100
|
0,1100
|
0,1137
|
0,1137
|
0,1137
|
0,1331
|
Datum van publicatie
|
03-11-21
|
16-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
15-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
21-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.643
|
4.662
|
3.434
|
5.589
|
4.823
|
4.505
|
4.018
|
4.082
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,398
x
|
2,52
x
|
0,9314
x
|
0,9303
x
|
1,058
x
|
0,9869
x
|
0,8513
x
|
0,8807
x
|
Free Cash Flow
1 |
335
|
73
|
2.168
|
3.960
|
2.154
|
2.043
|
2.121
|
2.029
|
ROE (netto-inkomsten/eigen vermogen)
|
5,03%
|
-8,09%
|
11,7%
|
27,9%
|
13,8%
|
13%
|
13,6%
|
12,9%
|
ROA (netto-inkomsten/totale activa)
|
2,94%
|
-4,81%
|
7,1%
|
16,7%
|
7,87%
|
7,87%
|
7,33%
|
3,8%
|
Totale activa
1 |
16.327
|
30.158
|
13.321
|
21.671
|
19.757
|
19.952
|
23.032
|
40.935
|
Nettoactief per aandeel
2 |
14,80
|
13,40
|
13,60
|
16,60
|
18,50
|
20,60
|
22,60
|
25,60
|
Cashflow per aandeel
2 |
3,560
|
1,790
|
4,080
|
7,870
|
6,890
|
7,360
|
8,050
|
8,700
|
Capex
1 |
2.550
|
1.343
|
1.046
|
1.450
|
2.033
|
1.995
|
2.061
|
2.138
|
Capex/omzet
|
49,13%
|
43,52%
|
19,13%
|
18,04%
|
30,36%
|
29,45%
|
29,57%
|
28,74%
|
Datum van publicatie
|
12-02-20
|
22-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
Laatste slotkoers
27,77
USD Gemiddelde koersdoel
33,67
USD Spread / Gemiddelde doel +21,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,94% | 15,87 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. | | +12,74% | 49,91 mld. | | +33,97% | 37,05 mld. |
Olie- en gasexploratie en -productie - Andere
|