Beurs gesloten -
Börse Stuttgart
08:02:33 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
73,1
EUR
|
-0,53%
|
|
+1,33%
|
+15,30%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.258
|
17.056
|
26.203
|
29.365
|
40.907
|
45.583
|
-
|
-
|
Bedrijfswaarde
1 |
43.971
|
30.768
|
39.700
|
42.765
|
62.236
|
67.229
|
66.455
|
65.523
|
K/w-verhouding
|
24,6
x
|
27
x
|
17,5
x
|
17,1
x
|
12,8
x
|
15,7
x
|
14,3
x
|
13,3
x
|
Dividendrendement
|
4,66%
|
9,74%
|
6,36%
|
5,69%
|
5,44%
|
5,1%
|
5,28%
|
5,51%
|
Marktkapitalisatie/omzet
|
3,08
x
|
2
x
|
1,58
x
|
1,31
x
|
2,31
x
|
1,99
x
|
1,84
x
|
1,73
x
|
Bedrijfswaarde/omzet
|
4,33
x
|
3,6
x
|
2,4
x
|
1,91
x
|
3,52
x
|
2,94
x
|
2,68
x
|
2,48
x
|
Bedrijfswaarde/EBITDA
|
17
x
|
11,3
x
|
11,7
x
|
11,8
x
|
11,9
x
|
10,9
x
|
10,1
x
|
9,5
x
|
Bedrijfswaarde/FCF
|
-23,1
x
|
-104
x
|
21,5
x
|
25,1
x
|
22
x
|
22,9
x
|
17,4
x
|
15,1
x
|
FCF Yield
|
-4,32%
|
-0,96%
|
4,66%
|
3,98%
|
4,54%
|
4,37%
|
5,76%
|
6,61%
|
Price to Book
|
5,02
x
|
2,83
x
|
4,36
x
|
4,52
x
|
2,48
x
|
2,73
x
|
2,63
x
|
2,53
x
|
Aantal aandelen (in duizenden)
|
413.085
|
444.397
|
445.937
|
446.954
|
582.551
|
583.647
|
-
|
-
|
Referentieprijs
2 |
75,67
|
38,38
|
58,76
|
65,70
|
70,22
|
78,10
|
78,10
|
78,10
|
Datum van publicatie
|
24-02-20
|
22-02-21
|
28-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.164
|
8.542
|
16.540
|
22.387
|
17.677
|
22.862
|
24.773
|
26.386
|
EBITDA
1 |
2.580
|
2.724
|
3.380
|
3.620
|
5.243
|
6.193
|
6.603
|
6.894
|
Bedrijfsresultaat (EBIT)
1 |
1.914
|
1.361
|
2.596
|
2.807
|
4.072
|
4.861
|
4.998
|
5.122
|
Operationele Marge
|
18,83%
|
15,94%
|
15,7%
|
12,54%
|
23,04%
|
21,26%
|
20,18%
|
19,41%
|
Resultaat voor belastingen (EBT)
1 |
1.651
|
802,3
|
1.984
|
2.250
|
3.497
|
3.892
|
4.111
|
4.214
|
Nettowinst (verlies)
1 |
1.277
|
611,7
|
1.500
|
1.721
|
2.658
|
2.909
|
3.132
|
3.279
|
Nettomarge
|
12,57%
|
7,16%
|
9,07%
|
7,69%
|
15,04%
|
12,73%
|
12,64%
|
12,43%
|
WPA
2 |
3,070
|
1,420
|
3,350
|
3,840
|
5,480
|
4,971
|
5,470
|
5,852
|
Free Cash Flow
1 |
-1.902
|
-296,3
|
1.849
|
1.703
|
2.825
|
2.935
|
3.825
|
4.331
|
FCF-marge
|
-18,71%
|
-3,47%
|
11,18%
|
7,61%
|
15,98%
|
12,84%
|
15,44%
|
16,42%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
54,72%
|
47,04%
|
53,88%
|
47,39%
|
57,93%
|
62,83%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
123,32%
|
98,94%
|
106,28%
|
100,87%
|
122,12%
|
132,09%
|
Dividend per aandeel
2 |
3,530
|
3,740
|
3,740
|
3,740
|
3,820
|
3,982
|
4,125
|
4,302
|
Datum van publicatie
|
24-02-20
|
22-02-21
|
28-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
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 |
5.420
|
5.445
|
5.997
|
5.914
|
5.032
|
4.521
|
3.732
|
4.189
|
5.235
|
4.781
|
5.975
|
6.247
|
6.736
|
6.462
|
6.079
|
EBITDA
1 |
846,6
|
863,9
|
886
|
902,4
|
967,4
|
1.717
|
971
|
1.001
|
1.514
|
1.440
|
1.507
|
1.576
|
1.639
|
1.595
|
1.604
|
Bedrijfsresultaat (EBIT)
1 |
652,2
|
662,5
|
689
|
699,2
|
756,8
|
1.497
|
737
|
739
|
1.099
|
1.064
|
1.157
|
1.214
|
1.278
|
1.227
|
1.183
|
Operationele Marge
|
12,03%
|
12,17%
|
11,49%
|
11,82%
|
15,04%
|
33,11%
|
19,75%
|
17,64%
|
20,99%
|
22,25%
|
19,36%
|
19,43%
|
18,97%
|
18,99%
|
19,46%
|
Resultaat voor belastingen (EBT)
1 |
509,8
|
513,6
|
545,1
|
563,9
|
627,1
|
1.379
|
613
|
595
|
910
|
847
|
929,1
|
1.006
|
1.082
|
1.002
|
996,3
|
Nettowinst (verlies)
1 |
379,4
|
390,9
|
414,1
|
431,5
|
484,6
|
1.049
|
468
|
453
|
688
|
639
|
707,1
|
754,6
|
815,9
|
750,4
|
735,6
|
Nettomarge
|
7%
|
7,18%
|
6,91%
|
7,3%
|
9,63%
|
23,2%
|
12,54%
|
10,81%
|
13,14%
|
13,37%
|
11,83%
|
12,08%
|
12,11%
|
11,61%
|
12,1%
|
WPA
2 |
0,8500
|
0,8700
|
0,9200
|
0,9600
|
1,080
|
2,340
|
1,040
|
0,9900
|
1,180
|
1,090
|
1,201
|
1,295
|
1,401
|
1,427
|
1,373
|
Dividend per aandeel
2 |
0,9350
|
0,9350
|
0,9350
|
0,9350
|
0,9350
|
0,9550
|
0,9550
|
0,9550
|
0,9550
|
0,9900
|
0,9900
|
0,9900
|
1,012
|
1,022
|
1,021
|
Datum van publicatie
|
28-02-22
|
03-05-22
|
08-08-22
|
01-11-22
|
27-02-23
|
02-05-23
|
07-08-23
|
31-10-23
|
26-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.713
|
13.712
|
13.497
|
13.401
|
21.329
|
21.646
|
20.872
|
19.940
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,927
x
|
5,034
x
|
3,994
x
|
3,702
x
|
4,068
x
|
3,495
x
|
3,161
x
|
2,893
x
|
Free Cash Flow
1 |
-1.902
|
-296
|
1.849
|
1.703
|
2.825
|
2.935
|
3.825
|
4.331
|
ROE (netto-inkomsten/eigen vermogen)
|
20%
|
9,99%
|
24,9%
|
27,5%
|
23,1%
|
17,7%
|
19,2%
|
19,7%
|
ROA (netto-inkomsten/totale activa)
|
6,38%
|
2,73%
|
6,42%
|
7,18%
|
7,74%
|
6,7%
|
7%
|
7,4%
|
Totale activa
1 |
20.022
|
22.405
|
23.367
|
23.986
|
34.322
|
43.423
|
44.742
|
44.313
|
Nettoactief per aandeel
2 |
15,10
|
13,60
|
13,50
|
14,50
|
28,30
|
28,60
|
29,70
|
30,90
|
Cashflow per aandeel
2 |
4,690
|
4,400
|
5,690
|
6,480
|
9,110
|
7,710
|
9,050
|
9,360
|
Capex
1 |
3.848
|
2.195
|
697
|
1.202
|
1.595
|
1.853
|
1.658
|
1.573
|
Capex/omzet
|
37,86%
|
25,7%
|
4,21%
|
5,37%
|
9,02%
|
8,11%
|
6,69%
|
5,96%
|
Datum van publicatie
|
24-02-20
|
22-02-21
|
28-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
78,1
USD Gemiddelde koersdoel
84,57
USD Spread / Gemiddelde doel +8,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,15% | 74,62 mld. | | +7,51% | 61,52 mld. | | +18,20% | 50,18 mld. | | +11,05% | 43,48 mld. | | +11,96% | 42,02 mld. | | +2,88% | 40,19 mld. | | +36,99% | 26,38 mld. | | -3,84% | 23,18 mld. | | +11,62% | 21,48 mld. |
Olie- en gastransportdiensten - Andere
|