Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,38
USD
|
+0,29%
|
|
+1,76%
|
+27,79%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.273
|
417,5
|
1.699
|
2.712
|
7.295
|
10.146
|
-
|
-
|
Bedrijfswaarde
1 |
2.320
|
1.480
|
2.515
|
4.793
|
11.071
|
13.323
|
12.797
|
12.131
|
K/w-verhouding
|
77
x
|
-0,61
x
|
13
x
|
5,84
x
|
11
x
|
10,2
x
|
9,6
x
|
9,09
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
1,47%
|
2,67%
|
3,29%
|
2,42%
|
Marktkapitalisatie/omzet
|
1,35
x
|
0,72
x
|
1,65
x
|
1,27
x
|
2,34
x
|
2,03
x
|
1,93
x
|
1,9
x
|
Bedrijfswaarde/omzet
|
2,46
x
|
2,55
x
|
2,44
x
|
2,25
x
|
3,55
x
|
2,66
x
|
2,43
x
|
2,27
x
|
Bedrijfswaarde/EBITDA
|
3,84
x
|
5,52
x
|
4,3
x
|
3,16
x
|
4,55
x
|
3,61
x
|
3,26
x
|
3
x
|
Bedrijfswaarde/FCF
|
-5,75
x
|
-9,45
x
|
12,7
x
|
8,16
x
|
5,52
x
|
9,99
x
|
8,16
x
|
7,68
x
|
FCF Yield
|
-17,4%
|
-10,6%
|
7,9%
|
12,3%
|
18,1%
|
10%
|
12,3%
|
13%
|
Price to Book
|
0,39
x
|
0,16
x
|
0,64
x
|
0,92
x
|
0,64
x
|
1,28
x
|
1,22
x
|
1,27
x
|
Aantal aandelen (in duizenden)
|
275.601
|
278.341
|
284.092
|
288.501
|
536.407
|
583.802
|
-
|
-
|
Referentieprijs
2 |
4,620
|
1,500
|
5,980
|
9,400
|
13,60
|
17,38
|
17,38
|
17,38
|
Datum van publicatie
|
24-02-20
|
23-02-21
|
23-02-22
|
22-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
944,3
|
580,5
|
1.030
|
2.131
|
3.121
|
5.003
|
5.268
|
5.337
|
EBITDA
1 |
604,2
|
268
|
584,6
|
1.516
|
2.433
|
3.687
|
3.926
|
4.043
|
Bedrijfsresultaat (EBIT)
1 |
80,29
|
-88,53
|
363
|
1.090
|
1.229
|
1.985
|
2.162
|
2.099
|
Operationele Marge
|
8,5%
|
-15,25%
|
35,24%
|
51,15%
|
39,37%
|
39,68%
|
41,03%
|
39,32%
|
Resultaat voor belastingen (EBT)
1 |
22,21
|
-770,3
|
138,7
|
870,1
|
1.036
|
1.700
|
1.924
|
1.789
|
Nettowinst (verlies)
1 |
15,8
|
-682,8
|
138,2
|
515
|
476,3
|
1.150
|
1.263
|
1.247
|
Nettomarge
|
1,67%
|
-117,64%
|
13,42%
|
24,17%
|
15,26%
|
22,98%
|
23,98%
|
23,36%
|
WPA
2 |
0,0600
|
-2,460
|
0,4600
|
1,610
|
1,240
|
1,704
|
1,811
|
1,911
|
Free Cash Flow
1 |
-403,5
|
-156,6
|
198,6
|
587,7
|
2.004
|
1.334
|
1.569
|
1.579
|
FCF-marge
|
-42,73%
|
-26,98%
|
19,28%
|
27,57%
|
64,23%
|
26,66%
|
29,78%
|
29,58%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
33,97%
|
38,76%
|
82,39%
|
36,17%
|
39,96%
|
39,05%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
143,71%
|
114,1%
|
420,82%
|
116,02%
|
124,18%
|
126,67%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,2000
|
0,4635
|
0,5715
|
0,4204
|
Datum van publicatie
|
24-02-20
|
23-02-21
|
23-02-22
|
22-02-23
|
27-02-24
|
-
|
-
|
-
|
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 |
288,5
|
316,4
|
347,3
|
472,7
|
549,8
|
761,6
|
616,3
|
623,4
|
758,5
|
1.123
|
1.203
|
1.234
|
1.274
|
1.304
|
1.350
|
EBITDA
1 |
170,9
|
187,1
|
217,1
|
297,3
|
380,5
|
621,4
|
498,8
|
491,6
|
584,3
|
858,1
|
881,3
|
903,5
|
938,9
|
960,4
|
1.012
|
Bedrijfsresultaat (EBIT)
1 |
104,2
|
145,2
|
167,8
|
289,3
|
281,8
|
351,4
|
234,9
|
214,7
|
317,3
|
465,5
|
461
|
484
|
516,3
|
536,5
|
582,1
|
Operationele Marge
|
36,12%
|
45,9%
|
48,33%
|
61,2%
|
51,26%
|
46,14%
|
38,12%
|
34,44%
|
41,83%
|
41,46%
|
38,31%
|
39,22%
|
40,52%
|
41,15%
|
43,1%
|
Resultaat voor belastingen (EBT)
1 |
37,12
|
161,3
|
22,58
|
233,3
|
374,7
|
239,6
|
254,1
|
175,5
|
114,6
|
491,5
|
395,2
|
415,9
|
447,5
|
462,2
|
520,4
|
Nettowinst (verlies)
1 |
37,12
|
160,8
|
15,8
|
191,8
|
224,4
|
83,05
|
102,1
|
73,4
|
45,43
|
255,4
|
261,4
|
280,1
|
303
|
308,9
|
377,3
|
Nettomarge
|
12,87%
|
50,8%
|
4,55%
|
40,58%
|
40,81%
|
10,91%
|
16,57%
|
11,77%
|
5,99%
|
22,74%
|
21,72%
|
22,7%
|
23,77%
|
23,69%
|
27,94%
|
WPA
2 |
0,1200
|
0,5100
|
0,0500
|
0,6000
|
0,7000
|
0,2600
|
0,3100
|
0,2100
|
0,1300
|
0,5100
|
0,3883
|
0,4100
|
0,4380
|
0,4338
|
0,4923
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0600
|
0,0767
|
0,0600
|
0,0600
|
0,0660
|
Datum van publicatie
|
03-11-21
|
23-02-22
|
04-05-22
|
03-08-22
|
08-11-22
|
22-02-23
|
08-05-23
|
02-08-23
|
07-11-23
|
27-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.047
|
1.063
|
816
|
2.081
|
3.775
|
3.177
|
2.651
|
1.985
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,733
x
|
3,966
x
|
1,396
x
|
1,373
x
|
1,552
x
|
0,8615
x
|
0,6752
x
|
0,4909
x
|
Free Cash Flow
1 |
-404
|
-157
|
199
|
588
|
2.004
|
1.334
|
1.569
|
1.579
|
ROE (netto-inkomsten/eigen vermogen)
|
1,65%
|
-23,3%
|
5,16%
|
18,1%
|
10,3%
|
12,1%
|
11,8%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
1,17%
|
-2,67%
|
3,62%
|
8,38%
|
4,06%
|
7,63%
|
7,76%
|
7,29%
|
Totale activa
1 |
1.347
|
25.575
|
3.816
|
6.149
|
11.729
|
15.060
|
16.274
|
17.094
|
Nettoactief per aandeel
2 |
11,80
|
9,280
|
9,350
|
10,20
|
21,20
|
13,60
|
14,30
|
13,70
|
Cashflow per aandeel
2 |
1,960
|
0,6700
|
1,760
|
4,180
|
5,690
|
4,310
|
4,450
|
4,610
|
Capex
1 |
968
|
328
|
327
|
784
|
1.794
|
2.015
|
1.998
|
2.105
|
Capex/omzet
|
102,48%
|
56,51%
|
31,76%
|
36,79%
|
57,47%
|
40,28%
|
37,94%
|
39,45%
|
Datum van publicatie
|
24-02-20
|
23-02-21
|
23-02-22
|
22-02-23
|
27-02-24
|
-
|
-
|
-
|
Laatste slotkoers
17,38
USD Gemiddelde koersdoel
19,99
USD Spread / Gemiddelde doel +15,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +27,79% | 10,15 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
|