Beurs gesloten -
London S.E.
10:03:30 05-09-2016
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,232
USD
|
-8,18%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Marktkapitalisatie
1 |
20.361
|
18.250
|
60.907
|
45.830
|
38.813
|
52.696
|
Bedrijfswaarde
1 |
68.266
|
18.250
|
60.907
|
45.830
|
38.813
|
52.696
|
K/w-verhouding
|
8,9
x
|
204
x
|
7,25
x
|
4,17
x
|
11,8
x
|
9,74
x
|
Dividendrendement
|
5,08%
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,47
x
|
1,53
x
|
3,15
x
|
1,79
x
|
2,25
x
|
2,73
x
|
Bedrijfswaarde/omzet
|
1,47
x
|
1,53
x
|
3,15
x
|
1,79
x
|
2,25
x
|
2,73
x
|
Bedrijfswaarde/EBITDA
|
2.563.235
x
|
-
|
-
|
2.775.181
x
|
4.641.269
x
|
-
|
Bedrijfswaarde/FCF
|
3,58
x
|
-
|
-
|
3,12
x
|
-232
x
|
3,4
x
|
FCF Yield
|
27,9%
|
-
|
-
|
32,1%
|
-0,43%
|
29,4%
|
Price to Book
|
0,68
x
|
0,69
x
|
1,74
x
|
0,98
x
|
0,84
x
|
1,05
x
|
Aantal aandelen (in duizenden)
|
705.311
|
746.409
|
746.409
|
746.409
|
746.409
|
746.409
|
Referentieprijs
2 |
28,87
|
24,45
|
81,60
|
61,40
|
52,00
|
70,60
|
Datum van publicatie
|
20-02-20
|
26-02-21
|
25-02-22
|
24-02-23
|
23-02-24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Omzet
1 |
13.833
|
11.939
|
19.320
|
25.613
|
17.244
|
19.328
|
EBITDA
|
7.943
|
-
|
-
|
16.514
|
8.363
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.408
|
1.498
|
8.323
|
11.793
|
3.527
|
6.791
|
Operationele Marge
|
24,64%
|
12,55%
|
43,08%
|
46,04%
|
20,45%
|
35,14%
|
Resultaat voor belastingen (EBT)
1 |
2.216
|
127,3
|
8.326
|
10.886
|
3.343
|
5.505
|
Nettowinst (verlies)
1 |
2.199
|
111,4
|
8.310
|
10.866
|
3.318
|
5.417
|
Nettomarge
|
15,89%
|
0,93%
|
43,01%
|
42,42%
|
19,24%
|
28,03%
|
WPA
2 |
3,243
|
0,1200
|
11,26
|
14,71
|
4,425
|
7,250
|
Free Cash Flow
1 |
5.688
|
-
|
-
|
14.706
|
-167,2
|
15.510
|
FCF-marge
|
41,12%
|
-
|
-
|
57,42%
|
-0,97%
|
80,25%
|
Kasstroomconversie (ebitda)
|
71,61%
|
-
|
-
|
89,05%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
258,72%
|
-
|
-
|
135,34%
|
-
|
286,32%
|
Dividend per aandeel
|
1,465
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
26-02-21
|
25-02-22
|
24-02-23
|
23-02-24
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
6.251
|
5.754
|
7.762
|
6.633
|
5.040
|
3.640
|
4.901
|
3.849
|
4.877
|
4.846
|
4.739
|
4.977
|
4.917
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.731
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.234
|
2.777
|
4.411
|
2.830
|
1.539
|
353
|
1.264
|
398,3
|
1.520
|
1.493
|
1.768
|
1.805
|
1.766
|
Operationele Marge
|
51,74%
|
48,27%
|
56,83%
|
42,66%
|
30,54%
|
9,7%
|
25,79%
|
10,35%
|
31,16%
|
30,82%
|
37,31%
|
36,27%
|
35,92%
|
Resultaat voor belastingen (EBT)
1 |
3.149
|
2.682
|
4.384
|
2.645
|
942,7
|
-129,4
|
1.603
|
443,8
|
1.448
|
1.542
|
1.409
|
1.348
|
1.250
|
Nettowinst (verlies)
1 |
3.146
|
2.678
|
4.378
|
2.639
|
938,3
|
-135,7
|
1.597
|
437,6
|
1.442
|
1.534
|
1.381
|
1.321
|
1.225
|
Nettomarge
|
50,34%
|
46,54%
|
56,4%
|
39,79%
|
18,62%
|
-3,73%
|
32,58%
|
11,37%
|
29,57%
|
31,65%
|
29,14%
|
26,54%
|
24,91%
|
WPA
2 |
4,224
|
3,590
|
6,002
|
3,521
|
1,532
|
-0,3084
|
2,227
|
0,6459
|
1,897
|
1,948
|
1,850
|
1,770
|
1,640
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-02-22
|
29-04-22
|
19-08-22
|
28-10-22
|
24-02-23
|
12-05-23
|
25-08-23
|
10-11-23
|
23-02-24
|
10-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Nettoschuldpositie
|
47.905
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,031
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
5.688
|
-
|
-
|
14.706
|
-167
|
15.510
|
ROE (netto-inkomsten/eigen vermogen)
|
8%
|
-
|
26,8%
|
25,3%
|
7%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
3%
|
-
|
9,96%
|
11,7%
|
3,54%
|
5,78%
|
Totale activa
1 |
73.286
|
-
|
83.407
|
92.915
|
93.599
|
93.720
|
Nettoactief per aandeel
2 |
42,20
|
35,50
|
46,90
|
62,90
|
62,10
|
67,50
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
865
|
-
|
529
|
691
|
-
|
-
|
Capex/omzet
|
6,25%
|
-
|
2,74%
|
2,7%
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
26-02-21
|
25-02-22
|
24-02-23
|
23-02-24
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
70,6
TWD Gemiddelde koersdoel
72,5
TWD Spread / Gemiddelde doel +2,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,22% | 12,19 mld. | | +18,99% | 4,24 mld. | | +21,65% | 3,62 mld. | | +13,88% | 2,76 mld. | | +124,01% | 2,66 mld. | | +33,33% | 2,22 mld. | | +54,95% | 1,92 mld. | | +14,93% | 1,82 mld. | | +21,09% | 1,74 mld. |
Diepzeevracht
|