Beurs gesloten -
Nyse
22:00:02 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,13
USD
|
-0,63%
|
|
-1,19%
|
-7,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
407.219
|
373.468
|
387.853
|
345.928
|
497.645
|
485.261
|
-
|
-
|
Bedrijfswaarde
1 |
725.086
|
701.736
|
653.631
|
570.438
|
497.645
|
709.758
|
710.896
|
666.874
|
K/w-verhouding
|
9,8
x
|
52,5
x
|
3,48
x
|
1,7
x
|
-
|
4,15
x
|
4,59
x
|
4,4
x
|
Dividendrendement
|
2,45%
|
2,78%
|
30%
|
61,6%
|
-
|
18,2%
|
10%
|
9,82%
|
Marktkapitalisatie/omzet
|
1,35
x
|
1,28
x
|
0,86
x
|
0,54
x
|
0,98
x
|
0,98
x
|
1,03
x
|
1,01
x
|
Bedrijfswaarde/omzet
|
2,4
x
|
2,41
x
|
1,44
x
|
0,89
x
|
0,98
x
|
1,43
x
|
1,5
x
|
1,39
x
|
Bedrijfswaarde/EBITDA
|
5,61
x
|
5,13
x
|
2,79
x
|
1,68
x
|
1,91
x
|
2,62
x
|
2,87
x
|
2,67
x
|
Bedrijfswaarde/FCF
|
10,7
x
|
5,94
x
|
3,87
x
|
2,77
x
|
-
|
5,95
x
|
9,47
x
|
7,26
x
|
FCF Yield
|
9,34%
|
16,8%
|
25,9%
|
36,1%
|
-
|
16,8%
|
10,6%
|
13,8%
|
Price to Book
|
1,33
x
|
1,2
x
|
0,96
x
|
0,88
x
|
-
|
1,08
x
|
0,95
x
|
0,97
x
|
Aantal aandelen (in duizenden)
|
13.044.201
|
13.044.201
|
13.044.201
|
13.044.201
|
13.015.466
|
12.909.288
|
-
|
-
|
Referentieprijs
2 |
30,18
|
28,34
|
28,45
|
24,50
|
37,24
|
36,61
|
36,61
|
36,61
|
Datum van publicatie
|
19-02-20
|
25-02-21
|
24-02-22
|
02-03-23
|
08-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
302.245
|
290.704
|
452.668
|
641.256
|
509.987
|
496.499
|
472.885
|
478.531
|
EBITDA
1 |
129.249
|
136.690
|
234.576
|
340.482
|
261.016
|
271.203
|
247.536
|
249.708
|
Bedrijfsresultaat (EBIT)
1 |
70.747
|
74.714
|
171.528
|
272.280
|
194.883
|
194.968
|
173.714
|
170.579
|
Operationele Marge
|
23,41%
|
25,7%
|
37,89%
|
42,46%
|
38,21%
|
39,27%
|
36,73%
|
35,65%
|
Resultaat voor belastingen (EBT)
1 |
47.242
|
-1.224
|
151.575
|
274.998
|
176.269
|
172.138
|
155.885
|
156.910
|
Nettowinst (verlies)
1 |
40.137
|
6.179
|
106.668
|
188.328
|
123.920
|
119.333
|
105.832
|
108.881
|
Nettomarge
|
13,28%
|
2,13%
|
23,56%
|
29,37%
|
24,3%
|
24,03%
|
22,38%
|
22,75%
|
WPA
2 |
3,080
|
0,5400
|
8,180
|
14,44
|
-
|
8,830
|
7,970
|
8,327
|
Free Cash Flow
1 |
67.756
|
118.132
|
168.992
|
205.754
|
-
|
119.236
|
75.042
|
91.842
|
FCF-marge
|
22,42%
|
40,64%
|
37,33%
|
32,09%
|
-
|
24,02%
|
15,87%
|
19,19%
|
Kasstroomconversie (ebitda)
|
52,42%
|
86,42%
|
72,04%
|
60,43%
|
-
|
43,97%
|
30,32%
|
36,78%
|
Kasstroomconversie (nettowinst)
|
168,81%
|
1.911,91%
|
158,43%
|
109,25%
|
-
|
99,92%
|
70,91%
|
84,35%
|
Dividend per aandeel
2 |
0,7387
|
0,7874
|
8,534
|
15,09
|
-
|
6,660
|
3,668
|
3,596
|
Datum van publicatie
|
19-02-20
|
25-02-21
|
24-02-22
|
02-03-23
|
08-03-24
|
-
|
-
|
-
|
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 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
134.190
|
136.994
|
180.914
|
170.076
|
158.579
|
132.974
|
111.441
|
124.828
|
134.990
|
117.721
|
134.492
|
-
|
132.342
|
126.837
|
EBITDA
1 |
62.945
|
77.710
|
98.260
|
91.421
|
73.091
|
72.497
|
56.690
|
66.188
|
67.079
|
60.044
|
75.389
|
-
|
74.729
|
69.823
|
Bedrijfsresultaat (EBIT)
1 |
46.717
|
61.106
|
81.264
|
74.278
|
55.632
|
57.311
|
40.608
|
49.233
|
48.992
|
43.396
|
55.056
|
-
|
53.105
|
49.693
|
Operationele Marge
|
34,81%
|
44,6%
|
44,92%
|
43,67%
|
35,08%
|
43,1%
|
36,44%
|
39,44%
|
36,29%
|
36,86%
|
40,94%
|
-
|
40,13%
|
39,18%
|
Resultaat voor belastingen (EBT)
|
44.485
|
66.580
|
85.236
|
66.639
|
59.301
|
54.469
|
40.907
|
-
|
41.074
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
31.504
|
43.357
|
57.397
|
46.096
|
43.341
|
36.463
|
28.264
|
26.625
|
31.169
|
23.700
|
34.196
|
-
|
33.697
|
30.725
|
Nettomarge
|
23,48%
|
31,65%
|
31,73%
|
27,1%
|
27,33%
|
27,42%
|
25,36%
|
21,33%
|
23,09%
|
20,13%
|
25,43%
|
-
|
25,46%
|
24,22%
|
WPA
2 |
2,420
|
3,325
|
4,375
|
3,379
|
3,320
|
2,782
|
2,182
|
2,040
|
-
|
1,830
|
2,457
|
-
|
2,417
|
2,315
|
Dividend per aandeel
2 |
2,861
|
-
|
6,723
|
-
|
2,750
|
-
|
1,894
|
-
|
-
|
-
|
1,337
|
1,580
|
1,478
|
1,468
|
Datum van publicatie
|
24-02-22
|
05-05-22
|
28-07-22
|
03-11-22
|
02-03-23
|
11-05-23
|
03-08-23
|
09-11-23
|
08-03-24
|
14-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
317.867
|
328.268
|
265.778
|
224.510
|
-
|
224.498
|
225.635
|
181.613
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,459
x
|
2,402
x
|
1,133
x
|
0,6594
x
|
-
|
0,8278
x
|
0,9115
x
|
0,7273
x
|
Free Cash Flow
1 |
67.756
|
118.132
|
168.992
|
205.754
|
-
|
119.236
|
75.042
|
91.842
|
ROE (netto-inkomsten/eigen vermogen)
|
14%
|
2,35%
|
30,7%
|
50,2%
|
-
|
27,4%
|
21,2%
|
20%
|
ROA (netto-inkomsten/totale activa)
|
4,49%
|
0,74%
|
10,9%
|
19,3%
|
-
|
12,1%
|
9,63%
|
9,29%
|
Totale activa
1 |
893.323
|
831.639
|
980.224
|
974.830
|
-
|
986.221
|
1.099.439
|
1.171.580
|
Nettoactief per aandeel
2 |
22,70
|
23,60
|
29,70
|
27,80
|
-
|
34,00
|
38,50
|
37,70
|
Cashflow per aandeel
2 |
7,800
|
11,40
|
15,60
|
19,60
|
-
|
17,60
|
13,60
|
13,90
|
Capex
1 |
34.010
|
29.974
|
34.134
|
49.656
|
-
|
81.990
|
101.907
|
98.771
|
Capex/omzet
|
11,25%
|
10,31%
|
7,54%
|
7,74%
|
-
|
16,51%
|
21,55%
|
20,64%
|
Datum van publicatie
|
19-02-20
|
25-02-21
|
24-02-22
|
02-03-23
|
08-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
36,61
BRL Gemiddelde koersdoel
42,34
BRL Spread / Gemiddelde doel +15,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,24% | 1.932 mld. | | +48,64% | 244 mld. | | +7,80% | 226 mld. | | +7,13% | 166 mld. | | -6,25% | 83,59 mld. | | -.--% | 52,31 mld. | | +29,71% | 51,82 mld. | | -6,28% | 49,87 mld. | | +25,68% | 37,73 mld. |
Geïntegreerde olie & gas
|