Geschatte realtime
Cboe BZX
19:41:01 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,44
USD
|
+0,90%
|
|
+3,57%
|
+15,45%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.449
|
1.587
|
1.969
|
2.417
|
3.133
|
3.604
|
-
|
-
|
Bedrijfswaarde
1 |
12.636
|
11.800
|
11.189
|
10.863
|
10.884
|
10.459
|
9.818
|
8.900
|
K/w-verhouding
|
9,67
x
|
-2,76
x
|
32,7
x
|
14,5
x
|
15,8
x
|
17,3
x
|
10,6
x
|
7,73
x
|
Dividendrendement
|
7,28%
|
8,52%
|
7,1%
|
7,4%
|
7,02%
|
7,02%
|
8,02%
|
8,84%
|
Marktkapitalisatie/omzet
|
0,1
x
|
0,07
x
|
0,05
x
|
0,04
x
|
0,06
x
|
0,07
x
|
0,06
x
|
0,06
x
|
Bedrijfswaarde/omzet
|
0,38
x
|
0,51
x
|
0,27
x
|
0,19
x
|
0,22
x
|
0,2
x
|
0,17
x
|
0,16
x
|
Bedrijfswaarde/EBITDA
|
4,89
x
|
4,61
x
|
4,89
x
|
3,78
x
|
4,01
x
|
3,87
x
|
3,57
x
|
3,2
x
|
Bedrijfswaarde/FCF
|
9,58
x
|
15,3
x
|
6,76
x
|
13,1
x
|
13,5
x
|
7,35
x
|
6,42
x
|
6,35
x
|
FCF Yield
|
10,4%
|
6,54%
|
14,8%
|
7,62%
|
7,43%
|
13,6%
|
15,6%
|
15,7%
|
Price to Book
|
1,6
x
|
1,1
x
|
1,28
x
|
1,58
x
|
2,05
x
|
2,21
x
|
2,14
x
|
3,24
x
|
Aantal aandelen (in duizenden)
|
182.006
|
187.786
|
194.142
|
194.286
|
196.417
|
197.252
|
-
|
-
|
Referentieprijs
2 |
18,95
|
8,450
|
10,14
|
12,44
|
15,95
|
18,27
|
18,27
|
18,27
|
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
|
52.107
|
56.557
|
57.276
|
EBITDA
1 |
2.584
|
2.560
|
2.290
|
2.875
|
2.711
|
2.706
|
2.751
|
2.779
|
Bedrijfsresultaat (EBIT)
1 |
1.980
|
-2.383
|
1.133
|
1.910
|
2.119
|
1.662
|
1.794
|
1.831
|
Operationele Marge
|
5,88%
|
-10,23%
|
2,69%
|
3,33%
|
4,35%
|
3,19%
|
3,17%
|
3,2%
|
Resultaat voor belastingen (EBT)
1 |
2.238
|
-2.607
|
712
|
1.409
|
1.614
|
1.730
|
1.846
|
1.509
|
Nettowinst (verlies)
1 |
331
|
-568
|
60
|
168
|
198
|
206,5
|
351,6
|
433,4
|
Nettomarge
|
0,98%
|
-2,44%
|
0,14%
|
0,29%
|
0,41%
|
0,4%
|
0,62%
|
0,76%
|
WPA
2 |
1,960
|
-3,060
|
0,3100
|
0,8600
|
1,010
|
1,055
|
1,724
|
2,363
|
Free Cash Flow
1 |
1.319
|
772
|
1.655
|
828
|
809
|
1.424
|
1.528
|
1.401
|
FCF-marge
|
3,92%
|
3,31%
|
3,94%
|
1,44%
|
1,66%
|
2,73%
|
2,7%
|
2,45%
|
Kasstroomconversie (ebitda)
|
51,04%
|
30,16%
|
72,27%
|
28,8%
|
29,84%
|
52,62%
|
55,54%
|
50,42%
|
Kasstroomconversie (nettowinst)
|
398,49%
|
-
|
2.758,33%
|
492,86%
|
408,59%
|
689,39%
|
434,71%
|
323,31%
|
Dividend per aandeel
2 |
1,380
|
0,7200
|
0,7200
|
0,9200
|
1,120
|
1,282
|
1,466
|
1,615
|
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
|
11.995
|
13.170
|
13.276
|
14.184
|
13.759
|
EBITDA
1 |
519
|
646
|
690
|
704
|
721
|
759
|
813
|
700
|
779
|
737
|
847
|
616
|
645,2
|
718,9
|
746,6
|
Bedrijfsresultaat (EBIT)
1 |
-40
|
379
|
291
|
408
|
624
|
505
|
471
|
375
|
232
|
602
|
369
|
378,2
|
418,4
|
481,3
|
480,5
|
Operationele Marge
|
-0,37%
|
2,93%
|
2,13%
|
2,49%
|
4,35%
|
3,9%
|
3,82%
|
3,23%
|
1,92%
|
4,74%
|
3,08%
|
2,87%
|
3,15%
|
3,39%
|
3,49%
|
Resultaat voor belastingen (EBT)
1 |
-87
|
583
|
244
|
295
|
549
|
320
|
526
|
389
|
263
|
437
|
364
|
441,8
|
469,9
|
539,5
|
473,4
|
Nettowinst (verlies)
1 |
-24
|
84
|
22
|
31
|
71
|
44
|
69
|
48
|
29
|
52
|
42
|
38
|
42
|
64
|
89,87
|
Nettomarge
|
-0,22%
|
0,65%
|
0,16%
|
0,19%
|
0,5%
|
0,34%
|
0,56%
|
0,41%
|
0,24%
|
0,41%
|
0,35%
|
0,29%
|
0,32%
|
0,45%
|
0,65%
|
WPA
2 |
-0,1200
|
0,4300
|
0,1100
|
0,1600
|
0,3600
|
0,2300
|
0,3500
|
0,2500
|
0,1500
|
0,2700
|
0,2100
|
0,1900
|
0,2100
|
0,3200
|
0,4573
|
Dividend per aandeel
2 |
0,1800
|
0,1800
|
0,2175
|
0,2175
|
0,2175
|
0,2675
|
0,2675
|
0,2675
|
0,2675
|
0,3175
|
0,3076
|
0,3076
|
0,3076
|
0,3388
|
0,3347
|
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
|
03-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.187
|
10.213
|
9.220
|
8.446
|
7.751
|
6.855
|
6.214
|
5.296
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,555
x
|
3,989
x
|
4,026
x
|
2,938
x
|
2,859
x
|
2,534
x
|
2,258
x
|
1,906
x
|
Free Cash Flow
1 |
1.319
|
772
|
1.655
|
828
|
809
|
1.424
|
1.528
|
1.401
|
ROE (netto-inkomsten/eigen vermogen)
|
16,5%
|
-31,4%
|
4%
|
11%
|
12,9%
|
33,5%
|
27,1%
|
43,4%
|
ROA (netto-inkomsten/totale activa)
|
1,17%
|
-2,03%
|
0,21%
|
0,57%
|
0,69%
|
0,8%
|
1,4%
|
1,5%
|
Totale activa
1 |
28.400
|
27.960
|
27.959
|
29.593
|
28.901
|
25.812
|
25.112
|
28.890
|
Nettoactief per aandeel
2 |
11,80
|
7,660
|
7,890
|
7,860
|
7,780
|
8,250
|
8,560
|
5,640
|
Cashflow per aandeel
2 |
-
|
6,150
|
8,110
|
3,440
|
3,900
|
3,540
|
-
|
-
|
Capex
1 |
1.181
|
738
|
336
|
455
|
630
|
605
|
588
|
623
|
Capex/omzet
|
3,51%
|
3,17%
|
0,8%
|
0,79%
|
1,29%
|
1,16%
|
1,04%
|
1,09%
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
09-02-22
|
08-02-23
|
09-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
18,27
USD Gemiddelde koersdoel
19,5
USD Spread / Gemiddelde doel +6,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,45% | 3,6 mld. | | +7,67% | 78,5 mld. | | +7,69% | 61,56 mld. | | +12,50% | 47,67 mld. | | +12,82% | 45,74 mld. | | +13,18% | 42,34 mld. | | +0,10% | 38,97 mld. | | +29,69% | 25,02 mld. | | +0,30% | 24,77 mld. | | +9,50% | 20,92 mld. |
Olie- en gastransportdiensten - Andere
|