Beurs gesloten -
Nasdaq
22:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,93
USD
|
-1,74%
|
|
-7,23%
|
+11,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.388
|
6.003
|
6.642
|
8.212
|
10.620
|
11.869
|
-
|
-
|
Bedrijfswaarde
1 |
23.034
|
16.194
|
15.413
|
16.257
|
17.921
|
19.537
|
19.030
|
18.566
|
K/w-verhouding
|
6,94
x
|
-2,15
x
|
17
x
|
9,88
x
|
10,8
x
|
11,3
x
|
11
x
|
12,8
x
|
Dividendrendement
|
7,5%
|
8,74%
|
7,71%
|
7,82%
|
7,39%
|
7,64%
|
8,64%
|
9,39%
|
Marktkapitalisatie/omzet
|
0,4
x
|
0,26
x
|
0,16
x
|
0,14
x
|
0,22
x
|
0,22
x
|
0,22
x
|
0,21
x
|
Bedrijfswaarde/omzet
|
0,68
x
|
0,7
x
|
0,37
x
|
0,28
x
|
0,37
x
|
0,37
x
|
0,35
x
|
0,33
x
|
Bedrijfswaarde/EBITDA
|
7,12
x
|
6,33
x
|
6,73
x
|
6,48
x
|
6,61
x
|
7,25
x
|
6,98
x
|
6,82
x
|
Bedrijfswaarde/FCF
|
17,4
x
|
20,9
x
|
9,28
x
|
10,1
x
|
9,97
x
|
12,8
x
|
13
x
|
13,1
x
|
FCF Yield
|
5,74%
|
4,79%
|
10,8%
|
9,9%
|
10%
|
7,79%
|
7,66%
|
7,64%
|
Price to Book
|
1,02
x
|
0,63
x
|
0,66
x
|
0,82
x
|
1,02
x
|
1,43
x
|
1,4
x
|
1,42
x
|
Aantal aandelen (in duizenden)
|
728.029
|
728.477
|
711.122
|
698.333
|
700.993
|
701.071
|
-
|
-
|
Referentieprijs
2 |
18,39
|
8,240
|
9,340
|
11,76
|
15,15
|
16,93
|
16,93
|
16,93
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
09-02-22
|
08-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
33.669
|
23.290
|
42.043
|
57.342
|
48.712
|
53.262
|
54.590
|
55.826
|
EBITDA
1 |
3.237
|
2.560
|
2.290
|
2.510
|
2.711
|
2.695
|
2.726
|
2.723
|
Bedrijfsresultaat (EBIT)
1 |
1.988
|
-2.375
|
851
|
1.292
|
1.510
|
1.658
|
1.682
|
1.724
|
Operationele Marge
|
5,9%
|
-10,2%
|
2,02%
|
2,25%
|
3,1%
|
3,11%
|
3,08%
|
3,09%
|
Resultaat voor belastingen (EBT)
1 |
2.246
|
-2.599
|
721
|
1.417
|
1.623
|
1.621
|
1.642
|
1.533
|
Nettowinst (verlies)
1 |
1.967
|
-2.790
|
393
|
831
|
976
|
934,4
|
977,7
|
845,3
|
Nettomarge
|
5,84%
|
-11,98%
|
0,93%
|
1,45%
|
2%
|
1,75%
|
1,79%
|
1,51%
|
WPA
2 |
2,650
|
-3,830
|
0,5500
|
1,190
|
1,400
|
1,496
|
1,537
|
1,319
|
Free Cash Flow
1 |
1.323
|
776
|
1.660
|
1.610
|
1.798
|
1.521
|
1.458
|
1.419
|
FCF-marge
|
3,93%
|
3,33%
|
3,95%
|
2,81%
|
3,69%
|
2,86%
|
2,67%
|
2,54%
|
Kasstroomconversie (ebitda)
|
40,87%
|
30,31%
|
72,49%
|
64,14%
|
66,32%
|
56,46%
|
53,49%
|
52,1%
|
Kasstroomconversie (nettowinst)
|
67,26%
|
-
|
422,39%
|
193,74%
|
184,22%
|
162,83%
|
149,17%
|
167,81%
|
Dividend per aandeel
2 |
1,380
|
0,7200
|
0,7200
|
0,9200
|
1,120
|
1,293
|
1,462
|
1,590
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
09-02-22
|
08-02-23
|
09-02-24
|
-
|
-
|
-
|
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 |
10.776
|
12.954
|
13.694
|
16.359
|
14.336
|
12.952
|
12.341
|
11.602
|
12.071
|
12.698
|
12.977
|
13.068
|
13.296
|
13.334
|
13.241
|
EBITDA
1 |
519
|
646
|
690
|
615
|
623
|
659
|
715
|
597
|
662
|
737
|
695,9
|
627,6
|
650,4
|
719,9
|
732,4
|
Bedrijfsresultaat (EBIT)
1 |
-38
|
600
|
293
|
411
|
626
|
-37
|
473
|
378
|
234
|
426
|
433,4
|
363,6
|
387,1
|
463,4
|
470,1
|
Operationele Marge
|
-0,35%
|
4,63%
|
2,14%
|
2,51%
|
4,37%
|
-0,29%
|
3,83%
|
3,26%
|
1,94%
|
3,35%
|
3,34%
|
2,78%
|
2,91%
|
3,48%
|
3,55%
|
Resultaat voor belastingen (EBT)
1 |
-85
|
585
|
246
|
298
|
551
|
322
|
528
|
392
|
265
|
438
|
442,4
|
375,7
|
380,8
|
473,6
|
470,2
|
Nettowinst (verlies)
1 |
-109
|
398
|
187
|
153
|
333
|
210
|
422
|
227
|
140
|
248
|
254,8
|
196,7
|
224,2
|
263,8
|
284,7
|
Nettomarge
|
-1,01%
|
3,07%
|
1,37%
|
0,94%
|
2,32%
|
1,62%
|
3,42%
|
1,96%
|
1,16%
|
1,95%
|
1,96%
|
1,51%
|
1,69%
|
1,98%
|
2,15%
|
WPA
2 |
-0,1500
|
0,5600
|
0,1900
|
0,2200
|
0,4800
|
0,3000
|
0,5200
|
0,3200
|
0,2000
|
0,3500
|
0,4310
|
0,3358
|
0,3702
|
0,4454
|
0,5206
|
Dividend per aandeel
2 |
0,1800
|
0,1800
|
0,2175
|
0,2175
|
0,2175
|
0,2675
|
0,2675
|
0,2675
|
0,2675
|
0,3175
|
0,3186
|
0,3186
|
0,3186
|
0,3445
|
0,3550
|
Datum van publicatie
|
02-11-21
|
09-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
08-02-23
|
05-05-23
|
04-08-23
|
03-11-23
|
09-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.646
|
10.191
|
8.771
|
8.045
|
7.301
|
7.667
|
7.161
|
6.697
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,98
x
|
3,981
x
|
3,83
x
|
3,205
x
|
2,693
x
|
2,845
x
|
2,627
x
|
2,46
x
|
Free Cash Flow
1 |
1.323
|
776
|
1.660
|
1.610
|
1.798
|
1.521
|
1.458
|
1.419
|
ROE (netto-inkomsten/eigen vermogen)
|
15,7%
|
-24,6%
|
6,98%
|
10,9%
|
12,2%
|
10,9%
|
12,8%
|
12,9%
|
ROA (netto-inkomsten/totale activa)
|
7,26%
|
-10,5%
|
2,57%
|
3,86%
|
3,53%
|
2,5%
|
2,7%
|
3,1%
|
Totale activa
1 |
27.094
|
26.587
|
15.279
|
21.518
|
27.624
|
37.375
|
36.210
|
27.269
|
Nettoactief per aandeel
2 |
17,90
|
13,20
|
14,10
|
14,40
|
14,90
|
11,90
|
12,10
|
11,90
|
Cashflow per aandeel
2 |
3,130
|
2,080
|
2,790
|
3,440
|
3,900
|
3,540
|
3,480
|
-
|
Capex
1 |
1.779
|
1.213
|
463
|
539
|
630
|
615
|
577
|
612
|
Capex/omzet
|
5,28%
|
5,21%
|
1,1%
|
0,94%
|
1,29%
|
1,15%
|
1,06%
|
1,1%
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
09-02-22
|
08-02-23
|
09-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
16,93
USD Gemiddelde koersdoel
18,92
USD Spread / Gemiddelde doel +11,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,75% | 11,87 mld. | | +2,70% | 75,68 mld. | | +5,28% | 60,24 mld. | | +8,79% | 46,17 mld. | | +9,54% | 44,89 mld. | | +13,26% | 42,04 mld. | | +3,34% | 40,46 mld. | | +29,40% | 25,02 mld. | | -1,47% | 23,75 mld. | | +4,65% | 20,1 mld. |
Olie- en gastransportdiensten - Andere
|