Beurs gesloten -
Australian S.E.
08:10:44 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,72
AUD
|
-0,39%
|
|
-1,40%
|
+1,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.953
|
10.049
|
15.482
|
16.068
|
16.762
|
16.308
|
-
|
-
|
Bedrijfswaarde
1 |
15.307
|
13.700
|
20.555
|
19.518
|
21.026
|
20.536
|
20.291
|
19.856
|
K/w-verhouding
|
17,9
x
|
-28,2
x
|
15
x
|
7,75
x
|
12
x
|
11,5
x
|
11,3
x
|
9,41
x
|
Dividendrendement
|
1,92%
|
1,47%
|
3,06%
|
3,1%
|
5,06%
|
4,16%
|
4,41%
|
5,46%
|
Marktkapitalisatie/omzet
|
2,96
x
|
2,97
x
|
3,29
x
|
2,06
x
|
2,85
x
|
2,91
x
|
2,86
x
|
2,45
x
|
Bedrijfswaarde/omzet
|
3,8
x
|
4,04
x
|
4,36
x
|
2,51
x
|
3,57
x
|
3,67
x
|
3,56
x
|
2,98
x
|
Bedrijfswaarde/EBITDA
|
6,5
x
|
7,45
x
|
7,67
x
|
3,55
x
|
5,26
x
|
5,23
x
|
5,05
x
|
4,26
x
|
Bedrijfswaarde/FCF
|
13,1
x
|
18,5
x
|
17,6
x
|
6,85
x
|
9,88
x
|
38
x
|
13,7
x
|
8,53
x
|
FCF Yield
|
7,64%
|
5,4%
|
5,69%
|
14,6%
|
10,1%
|
2,63%
|
7,29%
|
11,7%
|
Price to Book
|
1,56
x
|
1,39
x
|
1,14
x
|
1,09
x
|
1,1
x
|
1,03
x
|
0,99
x
|
0,95
x
|
Aantal aandelen (in duizenden)
|
2.083.097
|
2.083.077
|
3.379.649
|
3.303.215
|
3.238.575
|
3.239.190
|
-
|
-
|
Referentieprijs
2 |
5,738
|
4,824
|
4,581
|
4,864
|
5,176
|
5,035
|
5,035
|
5,035
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
15-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.033
|
3.387
|
4.713
|
7.790
|
5.889
|
5.600
|
5.703
|
6.656
|
EBITDA
1 |
2.354
|
1.839
|
2.679
|
5.498
|
3.997
|
3.927
|
4.016
|
4.657
|
Bedrijfsresultaat (EBIT)
1 |
1.295
|
824
|
1.436
|
3.751
|
2.139
|
2.264
|
2.251
|
2.696
|
Operationele Marge
|
32,11%
|
24,33%
|
30,47%
|
48,15%
|
36,32%
|
40,42%
|
39,47%
|
40,5%
|
Resultaat voor belastingen (EBT)
1 |
1.018
|
-306
|
1.205
|
2.948
|
1.819
|
2.048
|
2.103
|
2.343
|
Nettowinst (verlies)
1 |
674
|
-357
|
658
|
2.112
|
1.416
|
1.435
|
1.429
|
1.658
|
Nettomarge
|
16,71%
|
-10,54%
|
13,96%
|
27,11%
|
24,04%
|
25,62%
|
25,05%
|
24,91%
|
WPA
2 |
0,3210
|
-0,1710
|
0,3060
|
0,6280
|
0,4320
|
0,4385
|
0,4456
|
0,5349
|
Free Cash Flow
1 |
1.169
|
740
|
1.169
|
2.851
|
2.128
|
541
|
1.479
|
2.327
|
FCF-marge
|
28,99%
|
21,85%
|
24,8%
|
36,6%
|
36,14%
|
9,66%
|
25,93%
|
34,96%
|
Kasstroomconversie (ebitda)
|
49,66%
|
40,24%
|
43,64%
|
51,86%
|
53,24%
|
13,77%
|
36,82%
|
49,97%
|
Kasstroomconversie (nettowinst)
|
173,44%
|
-
|
177,66%
|
134,99%
|
150,28%
|
37,7%
|
103,5%
|
140,39%
|
Dividend per aandeel
2 |
0,1100
|
0,0710
|
0,1400
|
0,1510
|
0,2620
|
0,2094
|
0,2222
|
0,2748
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
15-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
2.059
|
1.668
|
1.719
|
2.112
|
2.601
|
1.850
|
-
|
2.150
|
1.874
|
4.024
|
1.631
|
1.336
|
2.967
|
1.436
|
1.486
|
2.922
|
1.398
|
1.308
|
2.742
|
1.360
|
1.371
|
2.712
|
1.421
|
2.671
|
3.591
|
EBITDA
|
-
|
-
|
-
|
1.190
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.063
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
596
|
840
|
-
|
1.750
|
-
|
-
|
1.976
|
-
|
-
|
1.112
|
-
|
-
|
1.027
|
-
|
523,5
|
1.054
|
568,5
|
578,3
|
1.074
|
599,2
|
993,4
|
1.591
|
Operationele Marge
|
-
|
-
|
-
|
28,22%
|
32,3%
|
-
|
-
|
-
|
-
|
49,11%
|
-
|
-
|
37,48%
|
-
|
-
|
35,15%
|
-
|
40,03%
|
38,45%
|
41,79%
|
42,18%
|
39,6%
|
42,16%
|
37,19%
|
44,29%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
659
|
-
|
-
|
-
|
-
|
976
|
-
|
-
|
843
|
-
|
448,1
|
974,1
|
489,1
|
495,2
|
984,3
|
512,2
|
991,6
|
1.954
|
Nettowinst (verlies)
|
-
|
-
|
-
|
354
|
304
|
-
|
1.167
|
472,5
|
-
|
945
|
-
|
-
|
790
|
-
|
-
|
626
|
-
|
313,7
|
681,8
|
342,4
|
346,6
|
689
|
358,5
|
694,1
|
1.367
|
Nettomarge
|
-
|
-
|
-
|
16,76%
|
11,69%
|
-
|
-
|
21,98%
|
-
|
23,48%
|
-
|
-
|
26,63%
|
-
|
-
|
21,42%
|
-
|
23,99%
|
24,86%
|
25,17%
|
25,28%
|
25,41%
|
25,23%
|
25,99%
|
38,07%
|
WPA
|
-
|
-
|
-
|
0,1690
|
-
|
-
|
-
|
0,1400
|
-
|
-
|
-
|
-
|
0,2400
|
-
|
-
|
0,1920
|
-
|
0,0970
|
0,1950
|
0,1060
|
0,1070
|
0,2015
|
0,1110
|
0,1780
|
0,3045
|
Dividend per aandeel
|
-
|
-
|
-
|
0,0550
|
-
|
-
|
0,0760
|
0,0800
|
-
|
-
|
-
|
-
|
0,0870
|
-
|
-
|
0,1750
|
-
|
0,0350
|
0,0730
|
0,0370
|
0,0370
|
0,0740
|
0,0380
|
0,0660
|
0,1320
|
Datum van publicatie
|
19-02-20
|
19-08-20
|
17-02-21
|
16-08-21
|
15-02-22
|
16-08-22
|
16-08-22
|
19-10-22
|
21-02-23
|
21-02-23
|
19-04-23
|
19-07-23
|
19-07-23
|
18-10-23
|
20-02-24
|
20-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.354
|
3.651
|
5.073
|
3.450
|
4.264
|
4.228
|
3.983
|
3.548
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,425
x
|
1,985
x
|
1,894
x
|
0,6275
x
|
1,067
x
|
1,077
x
|
0,992
x
|
0,7619
x
|
Free Cash Flow
1 |
1.169
|
740
|
1.169
|
2.851
|
2.128
|
541
|
1.479
|
2.327
|
ROE (netto-inkomsten/eigen vermogen)
|
9,01%
|
3,85%
|
9,08%
|
17,3%
|
9,45%
|
9,05%
|
8,79%
|
9,46%
|
ROA (netto-inkomsten/totale activa)
|
4,05%
|
1,68%
|
3,97%
|
8,36%
|
4,86%
|
5,31%
|
5,8%
|
6,23%
|
Totale activa
1 |
16.660
|
-21.249
|
16.577
|
25.259
|
29.162
|
27.003
|
24.627
|
26.594
|
Nettoactief per aandeel
2 |
3,680
|
3,480
|
4,030
|
4,480
|
4,700
|
4,880
|
5,070
|
5,310
|
Cashflow per aandeel
2 |
0,9700
|
0,7100
|
1,060
|
1,350
|
0,9900
|
0,9400
|
0,9800
|
1,210
|
Capex
1 |
877
|
770
|
1.103
|
1.707
|
2.625
|
2.658
|
2.211
|
1.968
|
Capex/omzet
|
21,75%
|
22,73%
|
23,4%
|
21,91%
|
44,57%
|
47,47%
|
38,76%
|
29,57%
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
15-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Laatste slotkoers
5,035
USD Gemiddelde koersdoel
5,567
USD Spread / Gemiddelde doel +10,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,58% | 16,31 mld. | | -8,79% | 1.942 mld. | | +17,98% | 465 mld. | | +46,12% | 259 mld. | | +12,91% | 232 mld. | | +12,79% | 172 mld. | | -5,74% | 80,36 mld. | | -0,57% | 52,04 mld. | | -.--% | 50,84 mld. | | +26,90% | 50,66 mld. |
Geïntegreerde olie & gas
|