Geschatte realtime
Cboe Europe
13:58:50 09-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
67,5
USD
|
-1,17%
|
|
-4,53%
|
+8,00%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.078.441
|
6.600.576
|
12.718.171
|
16.744.646
|
14.808.378
|
19.195.087
|
-
|
-
|
Bedrijfswaarde
1 |
10.722.741
|
9.205.546
|
14.781.841
|
19.045.916
|
17.208.378
|
22.379.726
|
21.481.751
|
21.008.467
|
K/w-verhouding
|
20,4
x
|
17,5
x
|
26,6
x
|
29
x
|
23,6
x
|
28,9
x
|
23,5
x
|
20,6
x
|
Dividendrendement
|
0,48%
|
0,58%
|
0,35%
|
0,3%
|
0,39%
|
0,34%
|
0,35%
|
0,39%
|
Marktkapitalisatie/omzet
|
1,42
x
|
1,11
x
|
2,72
x
|
2,39
x
|
1,68
x
|
2,23
x
|
1,91
x
|
1,78
x
|
Bedrijfswaarde/omzet
|
1,89
x
|
1,54
x
|
3,17
x
|
2,72
x
|
1,96
x
|
2,48
x
|
2,14
x
|
1,95
x
|
Bedrijfswaarde/EBITDA
|
12,8
x
|
10,4
x
|
18,3
x
|
17,2
x
|
12
x
|
13,8
x
|
11,8
x
|
10,3
x
|
Bedrijfswaarde/FCF
|
-22,4
x
|
42,7
x
|
-18,6
x
|
181
x
|
-66,3
x
|
379
x
|
43,4
x
|
41,5
x
|
FCF Yield
|
-4,47%
|
2,34%
|
-5,39%
|
0,55%
|
-1,51%
|
0,26%
|
2,3%
|
2,41%
|
Price to Book
|
2,09
x
|
1,56
x
|
1,84
x
|
2,29
x
|
1,92
x
|
2,53
x
|
2,15
x
|
1,97
x
|
Aantal aandelen (in duizenden)
|
5.925.869
|
5.926.443
|
6.349.244
|
6.355.308
|
6.352.664
|
6.765.742
|
-
|
-
|
Referentieprijs
2 |
1.363
|
1.114
|
2.003
|
2.635
|
2.331
|
2.837
|
2.837
|
2.837
|
Datum van publicatie
|
18-04-19
|
30-04-20
|
30-04-21
|
06-05-22
|
21-04-23
|
22-04-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.671.350
|
5.967.430
|
4.669.240
|
6.999.620
|
8.794.680
|
9.010.640
|
10.042.743
|
10.792.199
|
EBITDA
1 |
840.210
|
882.170
|
807.370
|
1.104.600
|
1.429.080
|
1.622.330
|
1.819.886
|
2.033.550
|
Bedrijfsresultaat (EBIT)
1 |
630.870
|
660.140
|
541.650
|
806.630
|
1.025.890
|
1.114.010
|
1.296.648
|
1.461.262
|
Operationele Marge
|
11,12%
|
11,06%
|
11,6%
|
11,52%
|
11,66%
|
12,36%
|
12,91%
|
13,54%
|
Resultaat voor belastingen (EBT)
1 |
552.270
|
536.060
|
554.610
|
841.420
|
948.010
|
1.047.270
|
1.210.992
|
1.383.590
|
Nettowinst (verlies)
1 |
395.880
|
393.540
|
491.280
|
607.050
|
667.020
|
696.210
|
820.658
|
936.481
|
Nettomarge
|
6,98%
|
6,59%
|
10,52%
|
8,67%
|
7,58%
|
7,73%
|
8,17%
|
8,68%
|
WPA
2 |
66,80
|
63,49
|
75,21
|
90,85
|
98,59
|
102,9
|
120,9
|
137,8
|
Free Cash Flow
1 |
-478.900
|
215.570
|
-796.520
|
105.090
|
-259.560
|
59.050
|
494.742
|
506.234
|
FCF-marge
|
-8,44%
|
3,61%
|
-17,06%
|
1,5%
|
-2,95%
|
0,66%
|
4,93%
|
4,69%
|
Kasstroomconversie (ebitda)
|
-
|
24,44%
|
-
|
9,51%
|
-
|
3,64%
|
27,19%
|
24,89%
|
Kasstroomconversie (nettowinst)
|
-
|
54,78%
|
-
|
17,31%
|
-
|
8,48%
|
60,29%
|
54,06%
|
Dividend per aandeel
2 |
6,500
|
6,500
|
7,000
|
8,000
|
9,000
|
10,00
|
9,963
|
11,01
|
Datum van publicatie
|
18-04-19
|
30-04-20
|
30-04-21
|
06-05-22
|
21-04-23
|
22-04-24
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
-
|
-
|
1.994.890
|
1.178.600
|
1.495.750
|
1.399.490
|
1.676.110
|
-
|
1.850.270
|
2.073.750
|
2.193.040
|
2.300.550
|
2.171.640
|
2.129.450
|
2.075.590
|
2.244.905
|
2.339.886
|
2.364.334
|
-
|
EBITDA
1 |
434.670
|
-
|
358.200
|
215.660
|
233.510
|
233.680
|
260.200
|
493.880
|
297.060
|
313.660
|
379.970
|
312.240
|
352.470
|
384.400
|
380.930
|
402.820
|
399.714
|
425.679
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
149.010
|
163.780
|
164.850
|
187.900
|
-
|
220.230
|
233.650
|
290.510
|
214.940
|
250.600
|
269.840
|
263.180
|
284.981
|
275.692
|
304.606
|
278.469
|
Operationele Marge
|
-
|
-
|
-
|
12,64%
|
10,95%
|
11,78%
|
11,21%
|
-
|
11,9%
|
11,27%
|
13,25%
|
9,34%
|
11,54%
|
12,67%
|
12,68%
|
12,69%
|
11,78%
|
12,88%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
149.820
|
163.820
|
172.700
|
192.340
|
-
|
252.270
|
224.110
|
272.360
|
203.790
|
230.720
|
241.140
|
243.700
|
261.832
|
245.871
|
269.173
|
-
|
Nettowinst (verlies)
1 |
213.660
|
179.880
|
228.000
|
131.010
|
132.270
|
122.730
|
136.800
|
-
|
185.490
|
162.030
|
179.550
|
136.560
|
157.920
|
192.990
|
160.110
|
179.013
|
171.222
|
188.230
|
-
|
Nettomarge
|
-
|
-
|
11,43%
|
11,12%
|
8,84%
|
8,77%
|
8,16%
|
-
|
10,03%
|
7,81%
|
8,19%
|
5,94%
|
7,27%
|
9,06%
|
7,71%
|
7,97%
|
7,32%
|
7,96%
|
-
|
WPA
2 |
-
|
-
|
35,02
|
19,93
|
20,13
|
18,63
|
20,60
|
-
|
27,76
|
23,95
|
26,54
|
20,18
|
23,34
|
28,52
|
23,66
|
27,06
|
26,52
|
28,89
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
7,000
|
-
|
-
|
-
|
-
|
8,000
|
-
|
-
|
-
|
-
|
2,180
|
2,383
|
2,448
|
2,330
|
2,880
|
Datum van publicatie
|
18-10-19
|
30-04-20
|
30-10-20
|
22-01-21
|
30-04-21
|
23-07-21
|
22-10-21
|
22-10-21
|
21-01-22
|
06-05-22
|
22-07-22
|
21-10-22
|
20-01-23
|
21-04-23
|
21-07-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.644.300
|
2.604.970
|
2.063.670
|
2.301.270
|
2.400.000
|
2.273.970
|
2.286.664
|
1.813.380
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,147
x
|
2,953
x
|
2,556
x
|
2,083
x
|
1,679
x
|
1,402
x
|
1,256
x
|
0,8917
x
|
Free Cash Flow
1 |
-478.900
|
215.570
|
-796.520
|
105.090
|
-259.560
|
59.050
|
494.742
|
506.234
|
ROE (netto-inkomsten/eigen vermogen)
|
11,6%
|
9,37%
|
8,55%
|
7,82%
|
8,33%
|
9,23%
|
9,69%
|
9,93%
|
ROA (netto-inkomsten/totale activa)
|
4,35%
|
3,63%
|
3,95%
|
4,1%
|
4,15%
|
4,14%
|
5,78%
|
6,06%
|
Totale activa
1 |
9.093.791
|
10.841.621
|
12.435.579
|
14.794.911
|
16.065.803
|
16.817.113
|
14.192.510
|
15.448.378
|
Nettoactief per aandeel
2 |
653,0
|
715,0
|
1.086
|
1.152
|
1.214
|
1.173
|
1.320
|
1.438
|
Cashflow per aandeel
2 |
77,20
|
158,0
|
40,10
|
166,0
|
170,0
|
235,0
|
240,0
|
234,0
|
Capex
1 |
936.260
|
765.170
|
1.058.370
|
1.001.450
|
1.409.880
|
1.528.830
|
1.197.339
|
1.163.903
|
Capex/omzet
|
16,51%
|
12,82%
|
22,67%
|
14,31%
|
16,03%
|
16,97%
|
11,92%
|
10,78%
|
Datum van publicatie
|
18-04-19
|
30-04-20
|
30-04-21
|
06-05-22
|
21-04-23
|
22-04-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.837
INR Gemiddelde koersdoel
3.137
INR Spread / Gemiddelde doel +10,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,74% | 103 mld. | | +18,09% | 102 mld. | | +21,95% | 63,75 mld. | | +10,37% | 62,3 mld. | | +20,82% | 51,36 mld. | | +26,76% | 37,36 mld. | | +20,60% | 26,92 mld. | | -12,02% | 20,87 mld. | | +9,78% | 19,15 mld. |
Olie- en gasraffinage en marketing - NEC
|