Beurs gesloten -
Wiener Boerse
17:35:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
43,26
EUR
|
-0,92%
|
|
-0,73%
|
+8,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.371
|
10.790
|
16.334
|
15.732
|
13.010
|
14.152
|
-
|
-
|
Bedrijfswaarde
1 |
21.057
|
16.854
|
22.296
|
17.939
|
15.130
|
15.894
|
15.792
|
16.092
|
K/w-verhouding
|
9,76
x
|
8,57
x
|
7,8
x
|
4,33
x
|
8,78
x
|
7,28
x
|
6,91
x
|
6,86
x
|
Dividendrendement
|
3,99%
|
5,61%
|
4,6%
|
5,82%
|
7,42%
|
9,27%
|
8,93%
|
8,76%
|
Marktkapitalisatie/omzet
|
0,68
x
|
0,58
x
|
0,44
x
|
0,25
x
|
0,33
x
|
0,41
x
|
0,42
x
|
0,42
x
|
Bedrijfswaarde/omzet
|
0,87
x
|
0,91
x
|
0,6
x
|
0,29
x
|
0,38
x
|
0,46
x
|
0,47
x
|
0,48
x
|
Bedrijfswaarde/EBITDA
|
3,59
x
|
3,45
x
|
2,25
x
|
1,3
x
|
1,75
x
|
2,09
x
|
2,09
x
|
2,19
x
|
Bedrijfswaarde/FCF
|
11,1
x
|
14,3
x
|
4,93
x
|
3,73
x
|
5,64
x
|
9,29
x
|
10,2
x
|
10
x
|
FCF Yield
|
9,01%
|
6,98%
|
20,3%
|
26,8%
|
17,7%
|
10,8%
|
9,83%
|
9,96%
|
Price to Book
|
1,26
x
|
0,79
x
|
1,05
x
|
0,82
x
|
-
|
0,77
x
|
0,74
x
|
0,73
x
|
Aantal aandelen (in duizenden)
|
326.900
|
326.975
|
327.011
|
327.071
|
327.131
|
327.131
|
-
|
-
|
Referentieprijs
2 |
50,08
|
33,00
|
49,95
|
48,10
|
39,77
|
43,26
|
43,26
|
43,26
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.162
|
18.465
|
37.087
|
62.298
|
39.463
|
34.606
|
33.883
|
33.736
|
EBITDA
1 |
5.873
|
4.883
|
9.896
|
13.842
|
8.643
|
7.601
|
7.546
|
7.354
|
Bedrijfsresultaat (EBIT)
1 |
3.536
|
1.686
|
5.961
|
11.175
|
6.024
|
5.132
|
5.058
|
4.823
|
Operationele Marge
|
14,63%
|
9,13%
|
16,07%
|
17,94%
|
15,26%
|
14,83%
|
14,93%
|
14,3%
|
Resultaat voor belastingen (EBT)
1 |
3.453
|
875
|
4.870
|
10.765
|
5.156
|
4.751
|
5.036
|
4.740
|
Nettowinst (verlies)
1 |
1.678
|
1.258
|
2.093
|
3.634
|
1.480
|
2.024
|
2.071
|
2.064
|
Nettomarge
|
6,94%
|
6,81%
|
5,64%
|
5,83%
|
3,75%
|
5,85%
|
6,11%
|
6,12%
|
WPA
2 |
5,130
|
3,850
|
6,400
|
11,12
|
4,530
|
5,941
|
6,259
|
6,310
|
Free Cash Flow
1 |
1.898
|
1.177
|
4.520
|
4.815
|
2.682
|
1.712
|
1.552
|
1.603
|
FCF-marge
|
7,86%
|
6,37%
|
12,19%
|
7,73%
|
6,8%
|
4,95%
|
4,58%
|
4,75%
|
Kasstroomconversie (ebitda)
|
32,32%
|
24,1%
|
45,68%
|
34,79%
|
31,03%
|
22,52%
|
20,57%
|
21,79%
|
Kasstroomconversie (nettowinst)
|
113,11%
|
93,56%
|
215,96%
|
132,5%
|
181,22%
|
84,57%
|
74,94%
|
77,66%
|
Dividend per aandeel
2 |
2,000
|
1,850
|
2,300
|
2,800
|
2,950
|
4,008
|
3,865
|
3,788
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
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 |
8.512
|
13.921
|
16.133
|
16.049
|
17.590
|
14.507
|
11.210
|
9.463
|
9.743
|
10.047
|
9.643
|
9.643
|
9.643
|
9.643
|
-
|
EBITDA
1 |
2.485
|
3.959
|
3.226
|
3.423
|
4.187
|
3.006
|
2.720
|
1.850
|
1.992
|
2.082
|
1.802
|
1.986
|
1.796
|
2.047
|
1.848
|
Bedrijfsresultaat (EBIT)
1 |
1.790
|
2.001
|
2.621
|
2.937
|
3.516
|
2.101
|
2.079
|
1.179
|
1.334
|
1.432
|
1.224
|
1.290
|
1.211
|
1.345
|
1.215
|
Operationele Marge
|
21,03%
|
14,37%
|
16,25%
|
18,3%
|
19,99%
|
14,48%
|
18,55%
|
12,46%
|
13,69%
|
14,25%
|
12,69%
|
13,38%
|
12,56%
|
13,94%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
1.535
|
-
|
-
|
-
|
-
|
1.373
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
279
|
538
|
546
|
1.947
|
833
|
308
|
390
|
380
|
474
|
236
|
522,5
|
554,2
|
487,6
|
628,1
|
517,2
|
Nettomarge
|
3,28%
|
3,86%
|
3,38%
|
12,13%
|
4,74%
|
2,12%
|
3,48%
|
4,02%
|
4,87%
|
2,35%
|
5,42%
|
5,75%
|
5,06%
|
6,51%
|
-
|
WPA
2 |
0,8500
|
1,650
|
1,670
|
5,950
|
2,550
|
0,9400
|
1,190
|
1,160
|
1,450
|
0,7200
|
1,904
|
1,693
|
1,490
|
1,919
|
1,590
|
Dividend per aandeel
2 |
-
|
2,300
|
-
|
-
|
-
|
2,800
|
-
|
-
|
-
|
2,950
|
-
|
-
|
-
|
3,038
|
-
|
Datum van publicatie
|
30-10-21
|
03-02-22
|
04-05-22
|
28-07-22
|
28-10-22
|
02-02-23
|
28-04-23
|
28-07-23
|
31-10-23
|
01-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.686
|
6.064
|
5.962
|
2.207
|
2.120
|
1.742
|
1.641
|
1.940
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7979
x
|
1,242
x
|
0,6025
x
|
0,1594
x
|
0,2453
x
|
0,2292
x
|
0,2174
x
|
0,2638
x
|
Free Cash Flow
1 |
1.898
|
1.177
|
4.520
|
4.815
|
2.682
|
1.712
|
1.552
|
1.603
|
ROE (netto-inkomsten/eigen vermogen)
|
13%
|
5,08%
|
19,6%
|
25,4%
|
7%
|
11,3%
|
11,6%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
4,2%
|
1,51%
|
5,56%
|
7,98%
|
4,82%
|
4,12%
|
4,32%
|
4,46%
|
Totale activa
1 |
39.954
|
83.047
|
37.644
|
45.539
|
30.686
|
49.181
|
47.950
|
46.326
|
Nettoactief per aandeel
2 |
39,80
|
42,00
|
47,40
|
58,60
|
-
|
56,40
|
58,20
|
59,60
|
Cashflow per aandeel
2 |
12,40
|
9,600
|
21,50
|
23,70
|
17,50
|
14,70
|
14,00
|
14,20
|
Capex
1 |
2.158
|
1.960
|
2.497
|
2.943
|
3.965
|
3.746
|
3.612
|
3.602
|
Capex/omzet
|
8,93%
|
10,61%
|
6,73%
|
4,72%
|
10,05%
|
10,83%
|
10,66%
|
10,68%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Laatste slotkoers
43,26
EUR Gemiddelde koersdoel
44,76
EUR Spread / Gemiddelde doel +3,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,78% | 15,11 mld. | | -8,79% | 1.942 mld. | | +17,98% | 465 mld. | | +46,12% | 259 mld. | | +12,79% | 172 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
|