Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
40,16 USD | +0,27% |
|
-0,30% | +4,75% |
Voorlopige winst- en verliesrekening: Schlumberger Limited
Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Omzet 1 | 23.601 | 22.929 | 28.091 | 33.135 | 36.289 | 36.751 | 38.032 | 39.462 |
Variatie | - | -2,85% | 22,51% | 17,96% | 9,52% | 1,27% | 3,48% | 3,76% |
EBITDA 1 | 4.286 | 4.912 | 6.521 | 8.106 | 9.070 | 9.121 | 9.640 | 9.981 |
Variatie | - | 14,61% | 32,76% | 24,31% | 11,89% | 0,56% | 5,69% | 3,54% |
Bedrijfsresultaat (EBIT) 1 | 1.720 | 2.792 | 4.374 | 5.794 | 6.577 | 6.756 | 7.173 | 7.609 |
Variatie | - | 62,33% | 56,66% | 32,46% | 13,51% | 2,72% | 6,17% | 6,08% |
Betaalde rente 1 | -563 | -539 | -490 | -503 | -512 | -480,7 | -467,1 | -464,2 |
Resultaat voor belastingen (EBT) 1 | -11.298 | 2.374 | 4.271 | 5.282 | 5.672 | 6.271 | 6.767 | 7.462 |
Variatie | - | - | 79,91% | 23,67% | 7,38% | 10,56% | 7,91% | 10,28% |
Nettowinst (verlies) 1 | -10.518 | 1.881 | 3.441 | 4.203 | 4.461 | 5.004 | 5.405 | 5.920 |
Variatie | - | - | 82,93% | 22,14% | 6,14% | 12,17% | 8,01% | 9,54% |
Datum van publicatie | 22-01-21 | 21-01-22 | 20-01-23 | 19-01-24 | 17-01-25 | - | - | - |
Balansprognose: Schlumberger Limited
Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Nettoschuld 1 | 13.880 | 11.056 | 9.332 | 7.976 | 7.405 | 6.098 | 3.382 | 715 |
Variatie | - | -20,35% | -15,59% | -14,53% | -7,16% | -17,65% | -44,54% | -78,86% |
Datum van publicatie | 22-01-21 | 21-01-22 | 20-01-23 | 19-01-24 | 17-01-25 | - | - | - |
Verwachte kasstroom: Schlumberger Limited
Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
CAPEX 1 | 1.116 | 1.141 | 1.618 | 1.939 | 1.931 | 1.902 | 2.026 | 2.212 |
Variatie | - | 2,24% | 41,81% | 19,84% | -0,41% | -1,5% | 6,52% | 9,17% |
Vrije kasstroom (FCF) 1 | 1.424 | 2.997 | 1.418 | 4.038 | 3.990 | 4.893 | 5.487 | 5.355 |
Variatie | - | 110,46% | -52,69% | 184,77% | -1,19% | 22,64% | 12,14% | -2,4% |
Datum van publicatie | 22-01-21 | 21-01-22 | 20-01-23 | 19-01-24 | 17-01-25 | - | - | - |
Verwachte financiële ratio's: Schlumberger Limited
Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
EBITDA-marge (%) | 18,16% | 21,42% | 23,21% | 24,46% | 24,99% | 24,82% | 25,35% | 25,29% |
EBIT-marge (%) | 7,29% | 12,18% | 15,57% | 17,49% | 18,12% | 18,38% | 18,86% | 19,28% |
EBT-marge (%) | -47,87% | 10,35% | 15,2% | 15,94% | 15,63% | 17,06% | 17,79% | 18,91% |
Nettomarge (%) | -44,57% | 8,2% | 12,25% | 12,68% | 12,29% | 13,62% | 14,21% | 15% |
FCF-marge (%) | 6,03% | 13,07% | 5,05% | 12,19% | 11% | 13,31% | 14,43% | 13,57% |
Vrije kasstroom/nettoresultaat (%) | -13,54% | 159,33% | 41,21% | 96,07% | 89,44% | 97,79% | 101,53% | 90,46% |
Winstgevendheid | ||||||||
ROA | 1,94% | 4,61% | 8,13% | 9,23% | 9,21% | 9,8% | 9,2% | - |
ROE | 5,34% | 13,53% | 20,68% | 21,36% | 20,41% | 21,78% | 21,63% | 22,53% |
Financiële gezondheid | ||||||||
Hefboom (schuld/ebitda) | 3,24x | 2,25x | 1,43x | 0,98x | 0,82x | 0,67x | 0,35x | 0,07x |
Schuld/vrije kasstroom | 9,75x | 3,69x | 6,58x | 1,98x | 1,86x | 1,25x | 0,62x | 0,13x |
Kapitaalintensiteit | ||||||||
Kapitaaluitgaven/omzet (%) | 4,73% | 4,98% | 5,76% | 5,85% | 5,32% | 5,18% | 5,33% | 5,6% |
CAPEX / EBITDA (%) | 26,04% | 23,23% | 24,81% | 23,92% | 21,29% | 20,85% | 21,02% | 22,16% |
CAPEX / FCF (%) | 78,37% | 38,07% | 114,1% | 48,02% | 48,4% | 38,87% | 36,92% | 41,3% |
Bestanddelen per aandeel | ||||||||
Kasstroom per aandeel 1 | 2,717 | 3,291 | 3,778 | 4,599 | 4,598 | 5,35 | 5,516 | 6,26 |
Variatie | - | 21,11% | 14,8% | 21,74% | -0,04% | 16,38% | 3,1% | 13,48% |
Dividend per aandeel 1 | 0,5 | 0,5 | 0,725 | 1,025 | - | 1,136 | 1,205 | 1,324 |
Variatie | - | 0% | 45% | 41,38% | - | - | 5,99% | 9,94% |
Nettoactief per aandeel 1 | 8,684 | 10,72 | 12,45 | 14,95 | - | 16,6 | 16,73 | 21,91 |
Variatie | - | 23,41% | 16,2% | 20,03% | - | - | 0,81% | 30,94% |
WPA 1 | -7,57 | 1,32 | 2,39 | 2,91 | 3,11 | 3,526 | 3,792 | 4,188 |
Variatie | - | -117,44% | 81,06% | 21,76% | 6,87% | 13,37% | 7,55% | 10,44% |
Aantal aandelen (in duizend) | 1.392.030 | 1.402.633 | 1.417.994 | 1.428.270 | 1.412.154 | 1.400.850 | 1.400.850 | 1.400.850 |
Datum van publicatie | 22-01-21 | 21-01-22 | 20-01-23 | 19-01-24 | 17-01-25 | - | - | - |
2025 * | 2026 * | |
---|---|---|
P/E-ratio | 11,4x | 10,6x |
PBR-ratio | 2,42x | 2,4x |
EV/omzet | 1,7x | 1,57x |
Dividendrendement | 2,83% | 3% |
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
