Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,71
USD
|
+0,78%
|
|
+5,76%
|
+17,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.305
|
2.008
|
4.730
|
6.455
|
7.213
|
8.491
|
-
|
-
|
Bedrijfswaarde
1 |
3.542
|
5.145
|
10.109
|
10.797
|
11.139
|
12.358
|
11.752
|
11.004
|
K/w-verhouding
|
1,47
x
|
-0,55
x
|
-155
x
|
3,52
x
|
4,65
x
|
13,3
x
|
6,81
x
|
5,63
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,29%
|
0,29%
|
0,43%
|
Marktkapitalisatie/omzet
|
0,43
x
|
0,87
x
|
0,71
x
|
0,43
x
|
1,11
x
|
1,31
x
|
1,14
x
|
1,12
x
|
Bedrijfswaarde/omzet
|
1,17
x
|
2,23
x
|
1,52
x
|
0,72
x
|
1,71
x
|
1,91
x
|
1,58
x
|
1,45
x
|
Bedrijfswaarde/EBITDA
|
3,64
x
|
6,93
x
|
5,68
x
|
3,29
x
|
4,63
x
|
5,45
x
|
3,7
x
|
3,28
x
|
Bedrijfswaarde/FCF
|
-17,4
x
|
-17,7
x
|
18,7
x
|
11,8
x
|
108
x
|
56,6
x
|
18
x
|
16,4
x
|
FCF Yield
|
-5,76%
|
-5,66%
|
5,34%
|
8,47%
|
0,92%
|
1,77%
|
5,54%
|
6,1%
|
Price to Book
|
0,4
x
|
4,04
x
|
1,44
x
|
1,49
x
|
1,23
x
|
1,29
x
|
1,08
x
|
0,89
x
|
Aantal aandelen (in duizenden)
|
539.414
|
673.700
|
1.014.980
|
1.103.368
|
1.101.294
|
1.101.294
|
-
|
-
|
Referentieprijs
2 |
2,420
|
2,980
|
4,660
|
5,850
|
6,550
|
7,710
|
7,710
|
7,710
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.038
|
2.308
|
6.667
|
15.002
|
6.522
|
6.465
|
7.443
|
7.590
|
EBITDA
1 |
973
|
742
|
1.779
|
3.283
|
2.407
|
2.269
|
3.178
|
3.356
|
Bedrijfsresultaat (EBIT)
1 |
270
|
-2.871
|
2.635
|
7.354
|
-974
|
844,1
|
2.068
|
2.402
|
Operationele Marge
|
8,89%
|
-124,39%
|
39,52%
|
49,02%
|
-14,93%
|
13,06%
|
27,79%
|
31,65%
|
Resultaat voor belastingen (EBT)
1 |
480
|
-2.705
|
-25
|
1.900
|
1.300
|
819,1
|
1.881
|
2.662
|
Nettowinst (verlies)
1 |
891
|
-3.112
|
-25
|
1.849
|
1.557
|
677,6
|
1.289
|
1.531
|
Nettomarge
|
29,33%
|
-134,84%
|
-0,37%
|
12,33%
|
23,87%
|
10,48%
|
17,32%
|
20,18%
|
WPA
2 |
1,650
|
-5,420
|
-0,0300
|
1,660
|
1,410
|
0,5788
|
1,132
|
1,369
|
Free Cash Flow
1 |
-204
|
-291
|
540
|
915
|
103
|
218,4
|
651,5
|
671,5
|
FCF-marge
|
-6,71%
|
-12,61%
|
8,1%
|
6,1%
|
1,58%
|
3,38%
|
8,75%
|
8,85%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
30,35%
|
27,87%
|
4,28%
|
9,63%
|
20,5%
|
20,01%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
49,49%
|
6,62%
|
32,22%
|
50,53%
|
43,85%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,0225
|
0,0225
|
0,0333
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
1.598
|
2.947
|
2.943
|
4.138
|
4.541
|
3.380
|
2.118
|
1.269
|
1.443
|
1.692
|
1.545
|
1.505
|
1.590
|
1.744
|
1.864
|
EBITDA
1 |
426
|
671
|
905
|
822
|
824
|
732
|
799
|
484
|
513
|
611
|
538
|
502,2
|
566
|
678,9
|
807,3
|
Bedrijfsresultaat (EBIT)
1 |
636
|
1.405
|
1.299
|
2.131
|
2.414
|
1.510
|
606
|
-57
|
7
|
-1.530
|
191,2
|
113,9
|
181,5
|
350,3
|
510,7
|
Operationele Marge
|
39,8%
|
47,68%
|
44,14%
|
51,5%
|
53,16%
|
44,67%
|
28,61%
|
-4,49%
|
0,49%
|
-90,43%
|
12,38%
|
7,57%
|
11,41%
|
20,08%
|
27,39%
|
Resultaat voor belastingen (EBT)
1 |
-1.857
|
2.361
|
-2.671
|
1.199
|
461
|
2.911
|
1.951
|
226
|
66
|
-943
|
216
|
122,2
|
176
|
303,6
|
478,7
|
Nettowinst (verlies)
1 |
-1.857
|
2.361
|
-2.675
|
1.173
|
450
|
2.901
|
1.939
|
231
|
45
|
-658
|
161,6
|
103,2
|
161,4
|
256,8
|
365,1
|
Nettomarge
|
-116,21%
|
80,12%
|
-90,89%
|
28,35%
|
9,91%
|
85,83%
|
91,55%
|
18,2%
|
3,12%
|
-38,89%
|
10,46%
|
6,85%
|
10,15%
|
14,72%
|
19,58%
|
WPA
2 |
-2,360
|
2,310
|
-2,400
|
1,050
|
0,4000
|
2,630
|
1,760
|
0,2100
|
0,0400
|
-0,6000
|
0,1446
|
0,0898
|
0,1299
|
0,2163
|
0,3285
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-11-21
|
24-02-22
|
28-04-22
|
04-08-22
|
27-10-22
|
23-02-23
|
27-04-23
|
03-08-23
|
02-11-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.237
|
3.137
|
5.379
|
4.342
|
3.926
|
3.867
|
3.261
|
2.513
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,299
x
|
4,228
x
|
3,024
x
|
1,323
x
|
1,631
x
|
1,705
x
|
1,026
x
|
0,7488
x
|
Free Cash Flow
1 |
-204
|
-291
|
540
|
915
|
103
|
218
|
652
|
671
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
11,8%
|
54,6%
|
43,1%
|
14,6%
|
10,6%
|
22,8%
|
20,9%
|
ROA (netto-inkomsten/totale activa)
|
5,24%
|
3,72%
|
9,77%
|
11,9%
|
5,97%
|
4,4%
|
7,7%
|
-
|
Totale activa
1 |
16.997
|
-83.622
|
-255,8
|
15.486
|
26.073
|
15.401
|
16.747
|
-
|
Nettoactief per aandeel
2 |
6,000
|
0,7400
|
3,230
|
3,930
|
5,350
|
5,990
|
7,160
|
8,700
|
Cashflow per aandeel
2 |
1,660
|
1,050
|
1,990
|
2,720
|
2,060
|
1,860
|
2,510
|
2,890
|
Capex
1 |
1.099
|
896
|
1.032
|
2.115
|
2.170
|
2.001
|
2.175
|
2.295
|
Capex/omzet
|
36,18%
|
38,82%
|
15,48%
|
14,1%
|
33,27%
|
30,95%
|
29,22%
|
30,24%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7,71
USD Gemiddelde koersdoel
8,265
USD Spread / Gemiddelde doel +7,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,71% | 8,49 mld. | | +11,22% | 306 mld. | | +12,21% | 153 mld. | | +51,38% | 124 mld. | | +22,70% | 83,43 mld. | | +12,20% | 78,06 mld. | | +19,56% | 62,81 mld. | | +13,52% | 60,08 mld. | | +12,74% | 49,91 mld. | | +33,97% | 37,05 mld. |
Olie- en gasexploratie en -productie - Andere
|