Beurs gesloten -
London S.E.
17:35:13 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,24
USD
|
0,00%
|
|
+12,73%
|
+14,81%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.299
|
10.830
|
15.031
|
14.550
|
19.310
|
22.971
|
-
|
-
|
Bedrijfswaarde
1 |
12.869
|
8.427
|
11.459
|
14.013
|
17.401
|
23.394
|
25.431
|
26.969
|
K/w-verhouding
|
10
x
|
8,62
x
|
7,93
x
|
5,72
x
|
6,86
x
|
8,22
x
|
10,5
x
|
14,5
x
|
Dividendrendement
|
4,34%
|
6,37%
|
9,74%
|
9,06%
|
-
|
3,36%
|
5,26%
|
4,38%
|
Marktkapitalisatie/omzet
|
2,81
x
|
2,66
x
|
2,57
x
|
1,09
x
|
2,15
x
|
2,91
x
|
2,59
x
|
2,67
x
|
Bedrijfswaarde/omzet
|
2,53
x
|
2,07
x
|
1,96
x
|
1,05
x
|
1,93
x
|
2,97
x
|
2,86
x
|
3,14
x
|
Bedrijfswaarde/EBITDA
|
5,03
x
|
4,52
x
|
4,14
x
|
3,98
x
|
3,24
x
|
6,11
x
|
7,56
x
|
9,89
x
|
Bedrijfswaarde/FCF
|
5,7
x
|
4,28
x
|
4,63
x
|
4,75
x
|
7,42
x
|
-22,8
x
|
51,7
x
|
162
x
|
FCF Yield
|
17,6%
|
23,4%
|
21,6%
|
21,1%
|
13,5%
|
-4,39%
|
1,93%
|
0,62%
|
Price to Book
|
1,91
x
|
1,39
x
|
1,93
x
|
1,44
x
|
1,67
x
|
1,72
x
|
1,62
x
|
1,54
x
|
Aantal aandelen (in duizenden)
|
3.854.224
|
3.854.224
|
3.854.224
|
3.854.224
|
3.854.224
|
3.854.224
|
-
|
-
|
Referentieprijs
2 |
3,710
|
2,810
|
3,900
|
3,775
|
5,010
|
5,960
|
5,960
|
5,960
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
25-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.080
|
4.075
|
5.853
|
13.380
|
9.002
|
7.888
|
8.881
|
8.596
|
EBITDA
1 |
2.559
|
1.863
|
2.766
|
3.525
|
5.374
|
3.826
|
3.363
|
2.726
|
Bedrijfsresultaat (EBIT)
1 |
1.647
|
1.385
|
2.076
|
2.975
|
4.898
|
3.326
|
2.621
|
1.918
|
Operationele Marge
|
32,42%
|
34%
|
35,48%
|
22,23%
|
54,41%
|
42,17%
|
29,51%
|
22,32%
|
Resultaat voor belastingen (EBT)
1 |
1.685
|
1.433
|
2.135
|
3.147
|
5.067
|
3.306
|
2.606
|
1.889
|
Nettowinst (verlies)
1 |
1.428
|
1.255
|
1.897
|
2.544
|
2.812
|
2.776
|
2.189
|
1.805
|
Nettomarge
|
28,11%
|
30,79%
|
32,41%
|
19,02%
|
31,24%
|
35,2%
|
24,65%
|
21%
|
WPA
2 |
0,3710
|
0,3260
|
0,4920
|
0,6600
|
0,7300
|
0,7252
|
0,5670
|
0,4112
|
Free Cash Flow
1 |
2.259
|
1.970
|
2.476
|
2.951
|
2.345
|
-1.027
|
491,7
|
166
|
FCF-marge
|
44,46%
|
48,35%
|
42,3%
|
22,06%
|
26,05%
|
-13,02%
|
5,54%
|
1,93%
|
Kasstroomconversie (ebitda)
|
88,26%
|
105,77%
|
89,5%
|
83,72%
|
43,64%
|
-
|
14,62%
|
6,09%
|
Kasstroomconversie (nettowinst)
|
158,14%
|
157,04%
|
130,51%
|
115,98%
|
83,4%
|
-
|
22,46%
|
9,2%
|
Dividend per aandeel
2 |
0,1610
|
0,1790
|
0,3800
|
0,3420
|
-
|
0,2000
|
0,3138
|
0,2610
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
25-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
2.356
|
3.926
|
3.570
|
3.316
|
2.568
|
2.909
|
1.988
|
1.913
|
2.192
|
2.273
|
EBITDA
1 |
958,9
|
-
|
956,2
|
712,4
|
629,8
|
1.882
|
1.277
|
1.115
|
1.100
|
1.581
|
Bedrijfsresultaat (EBIT)
|
765,4
|
-
|
825,7
|
-
|
449,7
|
1.742
|
1.156
|
1.008
|
-
|
-
|
Operationele Marge
|
32,48%
|
-
|
23,13%
|
-
|
17,51%
|
59,9%
|
58,15%
|
52,68%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
785,4
|
-
|
887,9
|
612,5
|
476,9
|
1.785
|
1.220
|
1.042
|
1.020
|
1.487
|
Nettowinst (verlies)
1 |
740,7
|
-
|
746,3
|
511,9
|
306,7
|
970
|
715,6
|
483,1
|
643,4
|
1.245
|
Nettomarge
|
31,43%
|
-
|
20,9%
|
15,43%
|
11,94%
|
33,34%
|
35,99%
|
25,25%
|
29,36%
|
54,77%
|
WPA
2 |
0,1920
|
-
|
0,1900
|
0,1330
|
0,0800
|
0,2520
|
-
|
0,1300
|
0,1700
|
0,3230
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-02-22
|
13-05-22
|
12-08-22
|
15-11-22
|
28-02-23
|
12-05-23
|
11-08-23
|
15-11-23
|
28-02-24
|
15-05-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
423
|
2.460
|
3.998
|
Nettokaspositie
1 |
1.430
|
2.404
|
3.572
|
536
|
1.909
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,1105
x
|
0,7315
x
|
1,466
x
|
Free Cash Flow
1 |
2.259
|
1.970
|
2.476
|
2.951
|
2.345
|
-1.027
|
492
|
166
|
ROE (netto-inkomsten/eigen vermogen)
|
18,8%
|
16,8%
|
22,7%
|
26,7%
|
26%
|
23,1%
|
16,1%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
16,1%
|
14,3%
|
18,4%
|
19,8%
|
-
|
16,2%
|
11%
|
6,55%
|
Totale activa
1 |
8.866
|
8.755
|
10.313
|
12.844
|
-
|
17.139
|
19.903
|
27.562
|
Nettoactief per aandeel
2 |
1,940
|
2,020
|
2,020
|
2,610
|
3,000
|
3,460
|
3,680
|
3,870
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
0,9000
|
-
|
0,4600
|
0,6100
|
0,4100
|
Capex
1 |
174
|
868
|
91,9
|
506
|
1.193
|
4.400
|
2.489
|
2.502
|
Capex/omzet
|
3,42%
|
21,3%
|
1,57%
|
3,78%
|
13,25%
|
55,78%
|
28,03%
|
29,11%
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
25-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5,96
RON Gemiddelde koersdoel
5,444
RON Spread / Gemiddelde doel -8,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,91% | 6,83 mld. | | +23,84% | 2,54 mld. | | +24,22% | 2,1 mld. | | -12,14% | 1,63 mld. | | -.--% | 1,04 mld. | | -14,64% | 979 mln. | | +8,49% | 517 mln. | | -8,11% | 497 mln. | | +38,89% | 466 mln. |
Olie-exploratie & -productie - Onshore
|