Beurs gesloten -
BME
17:42:27 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,72
EUR
|
-1,90%
|
|
-1,51%
|
+9,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.598
|
12.646
|
15.517
|
20.454
|
17.174
|
17.912
|
-
|
-
|
Bedrijfswaarde
1 |
28.681
|
19.424
|
21.279
|
22.710
|
19.270
|
21.444
|
22.113
|
22.433
|
K/w-verhouding
|
-5,62
x
|
-3,87
x
|
6,36
x
|
5,02
x
|
5,47
x
|
4,89
x
|
5,32
x
|
4,87
x
|
Dividendrendement
|
6,58%
|
11,1%
|
6,04%
|
4,71%
|
-
|
6,1%
|
6,72%
|
7,26%
|
Marktkapitalisatie/omzet
|
0,42
x
|
0,38
x
|
0,31
x
|
0,27
x
|
0,29
x
|
0,31
x
|
0,33
x
|
0,32
x
|
Bedrijfswaarde/omzet
|
0,59
x
|
0,59
x
|
0,43
x
|
0,3
x
|
0,33
x
|
0,37
x
|
0,4
x
|
0,4
x
|
Bedrijfswaarde/EBITDA
|
3,98
x
|
4,76
x
|
3,01
x
|
1,66
x
|
1,95
x
|
2,35
x
|
2,53
x
|
2,5
x
|
Bedrijfswaarde/FCF
|
17,7
x
|
22,8
x
|
7,67
x
|
4,36
x
|
13,5
x
|
13,1
x
|
14,4
x
|
13
x
|
FCF Yield
|
5,66%
|
4,39%
|
13%
|
22,9%
|
7,42%
|
7,61%
|
6,97%
|
7,68%
|
Price to Book
|
0,85
x
|
0,64
x
|
0,71
x
|
0,78
x
|
-
|
0,62
x
|
0,57
x
|
0,52
x
|
Aantal aandelen (in duizenden)
|
1.478.674
|
1.532.895
|
1.486.902
|
1.377.396
|
1.276.860
|
1.216.817
|
-
|
-
|
Referentieprijs
2 |
13,93
|
8,250
|
10,44
|
14,85
|
13,45
|
14,72
|
14,72
|
14,72
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
49.006
|
32.956
|
49.480
|
74.828
|
58.538
|
58.285
|
55.063
|
55.575
|
EBITDA
1 |
7.201
|
4.084
|
7.071
|
13.710
|
9.864
|
9.134
|
8.752
|
8.991
|
Bedrijfsresultaat (EBIT)
1 |
3.661
|
1.135
|
4.372
|
10.648
|
7.250
|
6.446
|
5.791
|
5.962
|
Operationele Marge
|
7,47%
|
3,44%
|
8,84%
|
14,23%
|
12,39%
|
11,06%
|
10,52%
|
10,73%
|
Resultaat voor belastingen (EBT)
1 |
-3.201
|
-3.304
|
4.329
|
7.180
|
4.365
|
6.038
|
5.690
|
5.693
|
Nettowinst (verlies)
1 |
-3.816
|
-3.289
|
2.499
|
4.251
|
3.168
|
3.716
|
3.229
|
3.281
|
Nettomarge
|
-7,79%
|
-9,98%
|
5,05%
|
5,68%
|
5,41%
|
6,38%
|
5,86%
|
5,9%
|
WPA
2 |
-2,480
|
-2,130
|
1,640
|
2,960
|
2,460
|
3,007
|
2,766
|
3,020
|
Free Cash Flow
1 |
1.622
|
852
|
2.775
|
5.211
|
1.430
|
1.631
|
1.540
|
1.724
|
FCF-marge
|
3,31%
|
2,59%
|
5,61%
|
6,96%
|
2,44%
|
2,8%
|
2,8%
|
3,1%
|
Kasstroomconversie (ebitda)
|
22,52%
|
20,86%
|
39,24%
|
38,01%
|
14,5%
|
17,86%
|
17,6%
|
19,17%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
111,04%
|
122,58%
|
45,14%
|
43,89%
|
47,7%
|
52,54%
|
Dividend per aandeel
2 |
0,9160
|
0,9160
|
0,6300
|
0,7000
|
-
|
0,8972
|
0,9892
|
1,068
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
|
15.405
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14.701
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
1 |
2.352
|
-
|
2.456
|
3.902
|
-
|
3.609
|
3.743
|
3.061
|
1.921
|
-
|
2.426
|
2.456
|
2.144
|
2.494
|
2.413
|
2.413
|
2.381
|
2.361
|
Bedrijfsresultaat (EBIT)
1 |
1.606
|
-
|
1.814
|
3.080
|
4.894
|
2.761
|
2.993
|
2.802
|
1.132
|
3.934
|
1.675
|
1.641
|
1.754
|
1.671
|
1.579
|
1.607
|
1.610
|
1.582
|
Operationele Marge
|
10,43%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,16%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
1.148
|
-
|
2.171
|
-
|
-
|
2.359
|
1.342
|
-
|
610
|
-
|
1.911
|
17
|
1.484
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
560
|
-
|
1.392
|
1.147
|
-
|
683
|
1.029
|
1.112
|
308
|
-
|
1.365
|
383
|
969
|
1.042
|
879
|
825,5
|
866,2
|
904,2
|
Nettomarge
|
3,64%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,61%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,3700
|
-
|
0,9400
|
-
|
-
|
0,4700
|
0,7500
|
0,8500
|
0,2300
|
-
|
1,070
|
0,3000
|
0,7900
|
0,9796
|
0,7592
|
0,7076
|
0,7767
|
0,8205
|
Dividend per aandeel
2 |
0,3290
|
0,3290
|
-
|
0,3300
|
-
|
-
|
0,3700
|
0,3750
|
-
|
-
|
-
|
-
|
-
|
0,4468
|
-
|
0,5273
|
-
|
0,4907
|
Datum van publicatie
|
17-02-22
|
17-02-22
|
28-04-22
|
28-07-22
|
28-07-22
|
27-10-22
|
16-02-23
|
27-04-23
|
27-07-23
|
27-07-23
|
26-10-23
|
22-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.083
|
6.778
|
5.762
|
2.256
|
2.096
|
3.533
|
4.201
|
4.521
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,122
x
|
1,66
x
|
0,8149
x
|
0,1646
x
|
0,2125
x
|
0,3868
x
|
0,48
x
|
0,5029
x
|
Free Cash Flow
1 |
1.622
|
852
|
2.775
|
5.211
|
1.430
|
1.631
|
1.540
|
1.724
|
ROE (netto-inkomsten/eigen vermogen)
|
7,35%
|
2,65%
|
11,7%
|
27,9%
|
19,5%
|
13,5%
|
11,2%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
3,44%
|
1,12%
|
4,73%
|
7,32%
|
8,24%
|
6,14%
|
5,23%
|
4,66%
|
Totale activa
1 |
-110.885
|
-293.818
|
52.778
|
58.109
|
38.437
|
60.553
|
61.732
|
70.366
|
Nettoactief per aandeel
2 |
16,30
|
12,90
|
14,60
|
19,10
|
-
|
23,70
|
25,70
|
28,10
|
Cashflow per aandeel
2 |
3,130
|
1,770
|
3,070
|
6,210
|
5,490
|
6,030
|
5,710
|
6,390
|
Capex
1 |
3.227
|
1.886
|
1.902
|
3.535
|
4.289
|
4.994
|
4.902
|
5.062
|
Capex/omzet
|
6,58%
|
5,72%
|
3,84%
|
4,72%
|
7,33%
|
8,57%
|
8,9%
|
9,11%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,72
EUR Gemiddelde koersdoel
17,56
EUR Spread / Gemiddelde doel +19,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,44% | 19,12 mld. | | +12,39% | 221 mld. | | +12,58% | 107 mld. | | +17,36% | 103 mld. | | +33,72% | 71,49 mld. | | +13,72% | 64,2 mld. | | +27,54% | 54,22 mld. | | +32,11% | 28,33 mld. | | -11,77% | 20,79 mld. | | -31,20% | 18,17 mld. |
Olie- en gasraffinage en marketing - NEC
|