Hafnia Limited

HAFN

9,13

Dernière clôture: 2026-09-28 · USD

Trading Opportunity—Indisponible

Investment Opportunity63,3modéré

Qualité de l’entreprise66,0modéré

Valorisation81,8élevé

Momentum65,5modéré

Timing—Indisponible

Risque35,7faible

Compatibilité avec le marché39,3faible

Fiabilité des données51,8/100

Ce qui pourrait changer la thèse

Prochains résultats le 18/11/2026 (date confirmée par le fournisseur), dans 50 jours. Détails
Régime de marché : Neutre ; compatibilité du titre 39. Détails

Faits datés déjà présents dans l’analyse, pas des prévisions. Chaque point renvoie à la section qui l’explique. · thesis-watch-v1

Pourquoi ces scores

La fiabilité mesure les données et le modèle, pas la probabilité de gain. 0 = risque relativement faible · 100 = risque très élevé

Comparé aux entreprises observées par Krazerr, pas à tout le secteur. (13)

Sociétés comparables (13)

Qualité de l’entreprise · 66,0

Couverture: 100,0 % · company-quality-v1.5

Pourquoi ce score	Score	Δ
Efficacité opérationnelle	35,6	3,6
Flux de trésorerie	79,2	11,9
Qualité des bénéfices	31,8	3,2
Solidité financière	73,5	14,7
Croissance	67,1	13,4
Rentabilité	76,9	19,2

Fiabilité des données · 51,8

Couverture: 65,0 % · confidence-v1.2

Pourquoi ce score	Score	Δ
Complétude	83,9	21,0
Concordance entre sources	—	—
Certitude du calendrier	100,0	5,0
Écarts comptables	100,0	0,0
Fraîcheur	78,2	11,7
Concordance entre modèles	—	—
Fiabilité des sources	70,7	14,1
Stabilité	—	—

Investment Opportunity · 63,3

Couverture: 85,0 % · investment-opportunity-v1

Pourquoi ce score	Score	Δ
Qualité de l’entreprise	66,0	27,2
Compatibilité avec le marché	39,3	6,9
Momentum	65,5	7,7
Ajustement au risque	—	-2,6
Valorisation	81,8	24,1

Compatibilité avec le marché · 39,3

Couverture: 100,0 % · market-compatibility-v2.2

Pourquoi ce score	Score	Δ
Largeur	47,3	4,7
Liquidité	50,7	5,1
Taux	55,3	8,3
Force du secteur	0,0	0,0
Tendance	52,9	13,2
Volatilité	53,0	8,0

Expositions mesurées sur 252 séances : bêta S&P 500 0,22 (t 1,2) ; rendement par +1 point du 10 ans 0,069 (t 1,9).

Compatibilité = 50 + (facteur de régime − 50) × exposition. Expositions mises à l’échelle (bêta 1,5 et 0,20 par point = exposition complète) et réduites quand |t| < 2. Sensibilité historique, pas une prévision.

Secteur Industrie (XLI) : au-dessus de la moyenne sur 50 séances ✗, sur 200 séances ✗ ; force relative sur 50 séances face au SPY -8,7 %.

Force du secteur = moyenne entre la tendance de l’ETF sectoriel (0, 50 ou 100 selon les moyennes dépassées) et sa variation face au SPY de −5 % à +5 % ramenée à 0–100. Décrit le secteur, pas l’entreprise.

Momentum · 65,5

Couverture: 100,0 % · momentum-v1.1

Pourquoi ce score	Score	Δ
Plus hauts	75,5	8,4
Plusieurs horizons	68,8	15,3
Force relative	84,0	23,3
Tendance	66,7	14,8
Volume	22,4	3,7

Risque · 35,7

Couverture: 100,0 % · risk-v1.3

Pourquoi ce score	Score	Δ
Baisse maximale	73,0	10,9
Événements	21,9	3,3
Financier	17,7	2,7
Liquidité	74,1	7,4
Sensibilité aux taux	44,4	4,4
Valorisation	18,2	2,7
Volatilité	21,3	4,3

Timing · —

Couverture: 42,5 % · timing-v1.1

Pourquoi ce score	Score	Δ
Position d’entrée	100,0	—
Risque/rendement	—	—
Court terme	97,9	—
Structure	—	—
Confirmation par le volume	29,8	—

Non calculé : données disponibles pour 42,5 % des pondérations, sous le seuil de 60,0 %. Une donnée manquante ne vaut pas zéro.

Timing indisponible : le titre ne figure plus parmi les setups du screener ; son dernier plan (entrée, objectif, invalidation) date du 22/09/2026 et est trop ancien. Momentum et risque sont calculés à partir des cours quotidiens.

Trading Opportunity · —

Couverture: 70,0 % · trading-opportunity-v1

Pourquoi ce score	Score	Δ

La Trading Opportunity exige Momentum et Timing : sans configuration du screener, le Timing manque, elle n’est donc pas calculée. L’Investment Opportunity reste disponible.

Valorisation · 81,8

Couverture: 60,7 % · valuation-v1.4

Pourquoi ce score	Score	Δ
Absolu	74,4	7,4
Flux de trésorerie	81,8	32,7
Ajusté de la croissance	—	—
Historique	—	—
Pairs	83,3	41,7

États financiers et qualité des bénéfices

Les indicateurs annuels privilégient les états financiers SEC lorsque périodes, devise et définitions concordent. Sans couverture officielle, la source de repli est affichée. Les données ambiguës sont exclues ; les indicateurs actuels restent séparés.

Indicateur	Valeur	Source	Exercices utilisés
Croissance du flux de trésorerie disponible	-53,43 %	Yahoo	2025-12-31, 2024-12-31
Couverture des intérêts (×)	7,88	Yahoo	2025-12-31
Rotation des actifs (×)	0,61	Yahoo	2025-12-31, 2024-12-31
Stabilité des bénéfices	0,75	Yahoo	2025-12-31, 2024-12-31, 2023-12-31
Stabilité de la marge opérationnelle	0,80	Yahoo	2025-12-31, 2024-12-31, 2023-12-31

La stabilité va de 0 à 1 : plus elle est élevée, plus la variabilité est faible sur trois exercices positifs observés. Ce n’est pas une probabilité de profit. Les indicateurs manquants restent indisponibles.

Valeurs annuelles du fournisseur de repli

yfinance · USD
Première acquisition: 2026-09-20T13:02:34.325337Z

Clôture de l’exercice	Chiffre d’affaires	Résultat net	Flux de trésorerie opérationnel	Investissements (flux signé)	Total de l’actif
2025-12-31	2 281 909 000	339 682 000	602 889 000	-146 199 000	3 811 896 000
2024-12-31	2 868 647 000	774 035 000	1 030 364 000	-49 623 000	3 702 290 000
2023-12-31	2 671 706 000	793 275 000	1 060 806 000	-184 392 000	3 913 940 000
2022-12-31	1 926 551 000	751 589 000	770 887 000	-447 376 000	3 945 339 000

Sources et motifs de sélection

Rotation des actifs (×): État SEC obsolète ; la source de repli est évaluée.
Stabilité des bénéfices: État SEC obsolète ; la source de repli est évaluée.
Croissance du flux de trésorerie disponible: Définition SEC pas encore mise en correspondance ; le fournisseur de repli est utilisé s’il est disponible.
Couverture des intérêts (×): Définition SEC pas encore mise en correspondance ; le fournisseur de repli est utilisé s’il est disponible.
Stabilité de la marge opérationnelle: État SEC obsolète ; la source de repli est évaluée.

Afficher les données avancées

{
  "policy": "annual-source-selection-v1",
  "decisions": {
    "asset_turnover": {
      "available_at": "2026-09-20T13:02:34.325337Z",
      "currency": "USD",
      "data_as_of": "2025-12-31T00:00:00.000000Z",
      "filing_date": null,
      "observation_id": "ce97b40b2737ad9ab44d4a2d767edf0aab06569ae9b3a92be73cf7fd95c04b78",
      "periods": [
        "2025-12-31",
        "2024-12-31"
      ],
      "reason": "official_stale",
      "retrieved_at": "2026-09-20T13:02:34.325337Z",
      "source": "yfinance",
      "value": 0.6073602649708165
    },
    "earnings_stability": {
      "available_at": "2026-09-20T13:02:34.325337Z",
      "currency": "USD",
      "data_as_of": "2025-12-31T00:00:00.000000Z",
      "filing_date": null,
      "observation_id": "ce97b40b2737ad9ab44d4a2d767edf0aab06569ae9b3a92be73cf7fd95c04b78",
      "periods": [
        "2025-12-31",
        "2024-12-31",
        "2023-12-31"
      ],
      "reason": "official_stale",
      "retrieved_at": "2026-09-20T13:02:34.325337Z",
      "source": "yfinance",
      "value": 0.7521740970275084
    },
    "fcf_growth": {
      "available_at": "2026-09-20T13:02:34.325337Z",
      "currency": "USD",
      "data_as_of": "2025-12-31T00:00:00.000000Z",
      "filing_date": null,
      "observation_id": "ce97b40b2737ad9ab44d4a2d767edf0aab06569ae9b3a92be73cf7fd95c04b78",
      "periods": [
        "2025-12-31",
        "2024-12-31"
      ],
      "reason": "official_definition_not_mapped",
      "retrieved_at": "2026-09-20T13:02:34.325337Z",
      "source": "yfinance",
      "value": -0.5343418904685335
    },
    "interest_coverage": {
      "available_at": "2026-09-20T13:02:34.325337Z",
      "currency": "USD",
      "data_as_of": "2025-12-31T00:00:00.000000Z",
      "filing_date": null,
      "observation_id": "ce97b40b2737ad9ab44d4a2d767edf0aab06569ae9b3a92be73cf7fd95c04b78",
      "periods": [
        "2025-12-31"
      ],
      "reason": "official_definition_not_mapped",
      "retrieved_at": "2026-09-20T13:02:34.325337Z",
      "source": "yfinance",
      "value": 7.875442051117184
    },
    "margin_stability": {
      "available_at": "2026-09-20T13:02:34.325337Z",
      "currency": "USD",
      "data_as_of": "2025-12-31T00:00:00.000000Z",
      "filing_date": null,
      "observation_id": "ce97b40b2737ad9ab44d4a2d767edf0aab06569ae9b3a92be73cf7fd95c04b78",
      "periods": [
        "2025-12-31",
        "2024-12-31",
        "2023-12-31"
      ],
      "reason": "official_stale",
      "retrieved_at": "2026-09-20T13:02:34.325337Z",
      "source": "yfinance",
      "value": 0.7965912464169477
    }
  },
  "lineage": {
    "asset_turnover": {
      "available_at": "2026-09-20T13:02:34.325337Z",
      "currency": "USD",
      "data_as_of": "2025-12-31T00:00:00.000000Z",
      "filing_date": null,
      "formula": "revenue / average_total_assets",
      "observation_id": "ce97b40b2737ad9ab44d4a2d767edf0aab06569ae9b3a92be73cf7fd95c04b78",
      "periods": [
        "2025-12-31",
        "2024-12-31"
      ],
      "reason": "official_stale",
      "retrieved_at": "2026-09-20T13:02:34.325337Z",
      "source": "yfinance",
      "value": 0.6073602649708165
    },
    "earnings_stability": {
      "available_at": "2026-09-20T13:02:34.325337Z",
      "currency": "USD",
      "data_as_of": "2025-12-31T00:00:00.000000Z",
      "filing_date": null,
      "formula": "1 / (1 + population_std / mean); positive annual values only",
      "observation_id": "ce97b40b2737ad9ab44d4a2d767edf0aab06569ae9b3a92be73cf7fd95c04b78",
      "periods": [
        "2025-12-31",
        "2024-12-31",
        "2023-12-31"
      ],
      "reason": "official_stale",
      "retrieved_at": "2026-09-20T13:02:34.325337Z",
      "source": "yfinance",
      "value": 0.7521740970275084
    },
    "fcf_growth": {
      "available_at": "2026-09-20T13:02:34.325337Z",
      "currency": "USD",
      "data_as_of": "2025-12-31T00:00:00.000000Z",
      "filing_date": null,
      "formula": "(OCF + signed_capex) / prior_year_FCF - 1",
      "observation_id": "ce97b40b2737ad9ab44d4a2d767edf0aab06569ae9b3a92be73cf7fd95c04b78",
      "periods": [
        "2025-12-31",
        "2024-12-31"
      ],
      "reason": "official_definition_not_mapped",
      "retrieved_at": "2026-09-20T13:02:34.325337Z",
      "source": "yfinance",
      "value": -0.5343418904685335
    },
    "interest_coverage": {
      "available_at": "2026-09-20T13:02:34.325337Z",
      "currency": "USD",
      "data_as_of": "2025-12-31T00:00:00.000000Z",
      "filing_date": null,
      "formula": "EBIT / interest_expense",
      "observation_id": "ce97b40b2737ad9ab44d4a2d767edf0aab06569ae9b3a92be73cf7fd95c04b78",
      "periods": [
        "2025-12-31"
      ],
      "reason": "official_definition_not_mapped",
      "retrieved_at": "2026-09-20T13:02:34.325337Z",
      "source": "yfinance",
      "value": 7.875442051117184
    },
    "margin_stability": {
      "available_at": "2026-09-20T13:02:34.325337Z",
      "currency": "USD",
      "data_as_of": "2025-12-31T00:00:00.000000Z",
      "filing_date": null,
      "formula": "1 / (1 + population_std / mean); positive annual values only",
      "observation_id": "ce97b40b2737ad9ab44d4a2d767edf0aab06569ae9b3a92be73cf7fd95c04b78",
      "periods": [
        "2025-12-31",
        "2024-12-31",
        "2023-12-31"
      ],
      "reason": "official_stale",
      "retrieved_at": "2026-09-20T13:02:34.325337Z",
      "source": "yfinance",
      "value": 0.7965912464169477
    }
  }
}

Contrôle par rapport aux états officiels

Comparaison numérique SEC–Yahoo par exercice et devise. Des chiffres identiques ne certifient pas des définitions comptables identiques. Les sources des indicateurs et l’effet sur la fiabilité figurent ci-dessus.

Valeurs concordantes sur les exercices comparés: 11 · Écarts à examiner: 3 · Valeurs non comparables ou manquantes: 7

Première acquisition: 2026-09-26T17:38:17.471597Z

Clôture de l’exercice 2024-12-31

20-F · Déposé le 2025-04-30

Lire le document ↗

Indicateur	SEC	Yahoo	Résultat de la comparaison
Chiffre d’affaires	2 868 647 000 USD	2 868 647 000 USD	Concordance dans la tolérance
Résultat opérationnel	805 727 000 USD	777 207 000 USD	Écart à examiner
Résultat net	774 035 000 USD	774 035 000 USD	Concordance dans la tolérance
Flux de trésorerie opérationnel	1 030 364 000 USD	1 030 364 000 USD	Concordance dans la tolérance
Total de l’actif	3 702 290 000 USD	3 702 290 000 USD	Concordance dans la tolérance
Paiements pour immobilisations corporelles	49 600 000 USD	—	Composante distincte : non comparée
Paiements pour développement logiciel	—	—	Valeur officielle manquante

Provenance et définitions des valeurs

{
  "normalization_version": "reported-annual-v1",
  "policy": {
    "version": "reported-annual-v1",
    "minimum_days": 330,
    "maximum_days": 400,
    "maximum_periods": 6,
    "relative_tolerance": 0.005,
    "absolute_tolerance": 1
  },
  "reported_observation_id": "52a671e6aabca11768d4f859b42fe4b10212bbd325a766f18ac95b0f3ac217c5",
  "yahoo_observation_id": "ce97b40b2737ad9ab44d4a2d767edf0aab06569ae9b3a92be73cf7fd95c04b78",
  "period": {
    "accession": "0001140361-25-016487",
    "cik": "0001815779",
    "filing_date": "2025-04-30",
    "form": "20-F",
    "later_unmapped_accessions": [],
    "metrics": [
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "Revenue",
            "end": "2024-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2024-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2024",
              "fy": 2024,
              "start": "2024-01-01",
              "val": 2868647000
            },
            "start": "2024-01-01",
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 2868647000.0
          }
        ],
        "period_start": "2024-01-01",
        "status": "reported",
        "value": 2868647000.0,
        "field": "revenue",
        "comparison": "numerical_match",
        "yahoo_value": 2868647000.0,
        "yahoo_currency": "USD",
        "delta": 0.0,
        "tolerance": 14343235.0
      },
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "ProfitLossFromOperatingActivities",
            "end": "2024-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2024-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2024",
              "fy": 2024,
              "start": "2024-01-01",
              "val": 805727000
            },
            "start": "2024-01-01",
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 805727000.0
          }
        ],
        "period_start": "2024-01-01",
        "status": "reported",
        "value": 805727000.0,
        "field": "operating_income",
        "comparison": "difference",
        "yahoo_value": 777207000.0,
        "yahoo_currency": "USD",
        "delta": -28520000.0,
        "tolerance": 4028635.0
      },
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "ProfitLossAttributableToOwnersOfParent",
            "end": "2024-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2024-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2024",
              "fy": 2024,
              "start": "2024-01-01",
              "val": 774035000
            },
            "start": "2024-01-01",
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 774035000.0
          }
        ],
        "period_start": "2024-01-01",
        "status": "reported",
        "value": 774035000.0,
        "field": "net_income",
        "comparison": "numerical_match",
        "yahoo_value": 774035000.0,
        "yahoo_currency": "USD",
        "delta": 0.0,
        "tolerance": 3870175.0
      },
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "CashFlowsFromUsedInOperatingActivities",
            "end": "2024-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2024-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2024",
              "fy": 2024,
              "start": "2024-01-01",
              "val": 1030364000
            },
            "start": "2024-01-01",
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 1030364000.0
          }
        ],
        "period_start": "2024-01-01",
        "status": "reported",
        "value": 1030364000.0,
        "field": "operating_cashflow",
        "comparison": "numerical_match",
        "yahoo_value": 1030364000.0,
        "yahoo_currency": "USD",
        "delta": 0.0,
        "tolerance": 5151820.0
      },
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "Assets",
            "end": "2024-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2024-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "fy": 2024,
              "val": 3702290000
            },
            "start": null,
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 3702290000.0
          }
        ],
        "period_start": null,
        "status": "reported",
        "value": 3702290000.0,
        "field": "total_assets",
        "comparison": "numerical_match",
        "yahoo_value": 3702290000.0,
        "yahoo_currency": "USD",
        "delta": 0.0,
        "tolerance": 18511450.0
      },
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities",
            "end": "2024-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2024-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2024",
              "fy": 2024,
              "start": "2024-01-01",
              "val": 49600000
            },
            "start": "2024-01-01",
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 49600000.0
          }
        ],
        "period_start": "2024-01-01",
        "status": "reported",
        "value": 49600000.0,
        "field": "ppe_payments",
        "comparison": "definition_differs",
        "yahoo_value": null,
        "yahoo_currency": "USD",
        "delta": null,
        "tolerance": null
      },
      {
        "currency": null,
        "evidence": [],
        "period_start": null,
        "status": "missing",
        "value": null,
        "field": "software_payments",
        "comparison": "missing",
        "yahoo_value": null,
        "yahoo_currency": "USD",
        "delta": null,
        "tolerance": null
      }
    ],
    "period_end": "2024-12-31",
    "url": "https://www.sec.gov/Archives/edgar/data/1815779/000114036125016487/0001140361-25-016487-index.html"
  }
}

Clôture de l’exercice 2023-12-31

20-F · Déposé le 2025-04-30

Lire le document ↗

Indicateur	SEC	Yahoo	Résultat de la comparaison
Chiffre d’affaires	2 671 706 000 USD	2 671 706 000 USD	Concordance dans la tolérance
Résultat opérationnel	857 948 000 USD	801 861 000 USD	Écart à examiner
Résultat net	793 275 000 USD	793 275 000 USD	Concordance dans la tolérance
Flux de trésorerie opérationnel	1 060 806 000 USD	1 060 806 000 USD	Concordance dans la tolérance
Total de l’actif	3 913 940 000 USD	3 913 940 000 USD	Concordance dans la tolérance
Paiements pour immobilisations corporelles	184 392 000 USD	—	Composante distincte : non comparée
Paiements pour développement logiciel	—	—	Valeur officielle manquante

Provenance et définitions des valeurs

{
  "normalization_version": "reported-annual-v1",
  "policy": {
    "version": "reported-annual-v1",
    "minimum_days": 330,
    "maximum_days": 400,
    "maximum_periods": 6,
    "relative_tolerance": 0.005,
    "absolute_tolerance": 1
  },
  "reported_observation_id": "52a671e6aabca11768d4f859b42fe4b10212bbd325a766f18ac95b0f3ac217c5",
  "yahoo_observation_id": "ce97b40b2737ad9ab44d4a2d767edf0aab06569ae9b3a92be73cf7fd95c04b78",
  "period": {
    "accession": "0001140361-25-016487",
    "cik": "0001815779",
    "filing_date": "2025-04-30",
    "form": "20-F",
    "later_unmapped_accessions": [],
    "metrics": [
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "Revenue",
            "end": "2023-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2023-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2023",
              "fy": 2024,
              "start": "2023-01-01",
              "val": 2671706000
            },
            "start": "2023-01-01",
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 2671706000.0
          }
        ],
        "period_start": "2023-01-01",
        "status": "reported",
        "value": 2671706000.0,
        "field": "revenue",
        "comparison": "numerical_match",
        "yahoo_value": 2671706000.0,
        "yahoo_currency": "USD",
        "delta": 0.0,
        "tolerance": 13358530.0
      },
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "ProfitLossFromOperatingActivities",
            "end": "2023-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2023-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2023",
              "fy": 2024,
              "start": "2023-01-01",
              "val": 857948000
            },
            "start": "2023-01-01",
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 857948000.0
          }
        ],
        "period_start": "2023-01-01",
        "status": "reported",
        "value": 857948000.0,
        "field": "operating_income",
        "comparison": "difference",
        "yahoo_value": 801861000.0,
        "yahoo_currency": "USD",
        "delta": -56087000.0,
        "tolerance": 4289740.0
      },
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "ProfitLossAttributableToOwnersOfParent",
            "end": "2023-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2023-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2023",
              "fy": 2024,
              "start": "2023-01-01",
              "val": 793275000
            },
            "start": "2023-01-01",
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 793275000.0
          }
        ],
        "period_start": "2023-01-01",
        "status": "reported",
        "value": 793275000.0,
        "field": "net_income",
        "comparison": "numerical_match",
        "yahoo_value": 793275000.0,
        "yahoo_currency": "USD",
        "delta": 0.0,
        "tolerance": 3966375.0
      },
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "CashFlowsFromUsedInOperatingActivities",
            "end": "2023-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2023-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2023",
              "fy": 2024,
              "start": "2023-01-01",
              "val": 1060806000
            },
            "start": "2023-01-01",
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 1060806000.0
          }
        ],
        "period_start": "2023-01-01",
        "status": "reported",
        "value": 1060806000.0,
        "field": "operating_cashflow",
        "comparison": "numerical_match",
        "yahoo_value": 1060806000.0,
        "yahoo_currency": "USD",
        "delta": 0.0,
        "tolerance": 5304030.0
      },
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "Assets",
            "end": "2023-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2023-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2023Q4I",
              "fy": 2024,
              "val": 3913940000
            },
            "start": null,
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 3913940000.0
          }
        ],
        "period_start": null,
        "status": "reported",
        "value": 3913940000.0,
        "field": "total_assets",
        "comparison": "numerical_match",
        "yahoo_value": 3913940000.0,
        "yahoo_currency": "USD",
        "delta": 0.0,
        "tolerance": 19569700.0
      },
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities",
            "end": "2023-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2023-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2023",
              "fy": 2024,
              "start": "2023-01-01",
              "val": 184392000
            },
            "start": "2023-01-01",
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 184392000.0
          }
        ],
        "period_start": "2023-01-01",
        "status": "reported",
        "value": 184392000.0,
        "field": "ppe_payments",
        "comparison": "definition_differs",
        "yahoo_value": null,
        "yahoo_currency": "USD",
        "delta": null,
        "tolerance": null
      },
      {
        "currency": null,
        "evidence": [],
        "period_start": null,
        "status": "missing",
        "value": null,
        "field": "software_payments",
        "comparison": "missing",
        "yahoo_value": null,
        "yahoo_currency": "USD",
        "delta": null,
        "tolerance": null
      }
    ],
    "period_end": "2023-12-31",
    "url": "https://www.sec.gov/Archives/edgar/data/1815779/000114036125016487/0001140361-25-016487-index.html"
  }
}

Clôture de l’exercice 2022-12-31

20-F · Déposé le 2025-04-30

Lire le document ↗

Indicateur	SEC	Yahoo	Résultat de la comparaison
Chiffre d’affaires	1 926 551 000 USD	1 926 551 000 USD	Concordance dans la tolérance
Résultat opérationnel	823 213 000 USD	797 730 000 USD	Écart à examiner
Résultat net	751 589 000 USD	751 589 000 USD	Concordance dans la tolérance
Flux de trésorerie opérationnel	770 887 000 USD	770 887 000 USD	Concordance dans la tolérance
Total de l’actif	—	3 945 339 000 USD	Valeur officielle manquante
Paiements pour immobilisations corporelles	447 128 000 USD	—	Composante distincte : non comparée
Paiements pour développement logiciel	—	—	Valeur officielle manquante

Provenance et définitions des valeurs

{
  "normalization_version": "reported-annual-v1",
  "policy": {
    "version": "reported-annual-v1",
    "minimum_days": 330,
    "maximum_days": 400,
    "maximum_periods": 6,
    "relative_tolerance": 0.005,
    "absolute_tolerance": 1
  },
  "reported_observation_id": "52a671e6aabca11768d4f859b42fe4b10212bbd325a766f18ac95b0f3ac217c5",
  "yahoo_observation_id": "ce97b40b2737ad9ab44d4a2d767edf0aab06569ae9b3a92be73cf7fd95c04b78",
  "period": {
    "accession": "0001140361-25-016487",
    "cik": "0001815779",
    "filing_date": "2025-04-30",
    "form": "20-F",
    "later_unmapped_accessions": [],
    "metrics": [
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "Revenue",
            "end": "2022-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2022-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2022",
              "fy": 2024,
              "start": "2022-01-01",
              "val": 1926551000
            },
            "start": "2022-01-01",
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 1926551000.0
          }
        ],
        "period_start": "2022-01-01",
        "status": "reported",
        "value": 1926551000.0,
        "field": "revenue",
        "comparison": "numerical_match",
        "yahoo_value": 1926551000.0,
        "yahoo_currency": "USD",
        "delta": 0.0,
        "tolerance": 9632755.0
      },
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "ProfitLossFromOperatingActivities",
            "end": "2022-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2022-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2022",
              "fy": 2024,
              "start": "2022-01-01",
              "val": 823213000
            },
            "start": "2022-01-01",
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 823213000.0
          }
        ],
        "period_start": "2022-01-01",
        "status": "reported",
        "value": 823213000.0,
        "field": "operating_income",
        "comparison": "difference",
        "yahoo_value": 797730000.0,
        "yahoo_currency": "USD",
        "delta": -25483000.0,
        "tolerance": 4116065.0
      },
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "ProfitLossAttributableToOwnersOfParent",
            "end": "2022-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2022-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2022",
              "fy": 2024,
              "start": "2022-01-01",
              "val": 751589000
            },
            "start": "2022-01-01",
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 751589000.0
          }
        ],
        "period_start": "2022-01-01",
        "status": "reported",
        "value": 751589000.0,
        "field": "net_income",
        "comparison": "numerical_match",
        "yahoo_value": 751589000.0,
        "yahoo_currency": "USD",
        "delta": 0.0,
        "tolerance": 3757945.0
      },
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "CashFlowsFromUsedInOperatingActivities",
            "end": "2022-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2022-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2022",
              "fy": 2024,
              "start": "2022-01-01",
              "val": 770887000
            },
            "start": "2022-01-01",
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 770887000.0
          }
        ],
        "period_start": "2022-01-01",
        "status": "reported",
        "value": 770887000.0,
        "field": "operating_cashflow",
        "comparison": "numerical_match",
        "yahoo_value": 770887000.0,
        "yahoo_currency": "USD",
        "delta": 0.0,
        "tolerance": 3854435.0
      },
      {
        "currency": null,
        "evidence": [],
        "period_start": null,
        "status": "missing",
        "value": null,
        "field": "total_assets",
        "comparison": "missing",
        "yahoo_value": 3945339000.0,
        "yahoo_currency": "USD",
        "delta": null,
        "tolerance": null
      },
      {
        "currency": "USD",
        "evidence": [
          {
            "concept": "PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities",
            "end": "2022-12-31",
            "label": "None",
            "raw_fact": {
              "accn": "0001140361-25-016487",
              "end": "2022-12-31",
              "filed": "2025-04-30",
              "form": "20-F",
              "fp": "FY",
              "frame": "CY2022",
              "fy": 2024,
              "start": "2022-01-01",
              "val": 447128000
            },
            "start": "2022-01-01",
            "taxonomy": "ifrs-full",
            "unit": "USD",
            "value": 447128000.0
          }
        ],
        "period_start": "2022-01-01",
        "status": "reported",
        "value": 447128000.0,
        "field": "ppe_payments",
        "comparison": "definition_differs",
        "yahoo_value": null,
        "yahoo_currency": "USD",
        "delta": null,
        "tolerance": null
      },
      {
        "currency": null,
        "evidence": [],
        "period_start": null,
        "status": "missing",
        "value": null,
        "field": "software_payments",
        "comparison": "missing",
        "yahoo_value": null,
        "yahoo_currency": "USD",
        "delta": null,
        "tolerance": null
      }
    ],
    "period_end": "2022-12-31",
    "url": "https://www.sec.gov/Archives/edgar/data/1815779/000114036125016487/0001140361-25-016487-index.html"
  }
}

Les paiements SEC pour immobilisations et développement logiciel sont des composantes distinctes. Ils ne sont pas assimilés automatiquement aux investissements ou au flux de trésorerie disponible de Yahoo. Aucune somme ni reconstruction implicite.

Valorisation par rapport à son propre historique

Dernier BPA annuel trop ancien : comparaison non calculée.

Pour chaque exercice passé bénéficiaire : cours hebdomadaire moyen sur les 12 mois suivant la clôture divisé par le BPA dilué du 10-K (SEC), ajusté des divisions postérieures au dépôt. Le PER actuel utilise le dernier cours et le dernier BPA annuel, même définition. Score 50 à la médiane, 100 aux deux tiers, 0 à 1,5 fois (échelle logarithmique). Au moins 3 exercices requis. Un titre cher par rapport à son historique peut le rester : pas une prévision.

SEC XBRL · Yahoo · historical-pe-v1

Révisions des bénéfices

Comment évoluent les attentes des analystes. Un indicateur distinct de la qualité de l’entreprise : pas une probabilité de hausse du cours.

Score · année en cours—Indisponible

BPA · variation sur 30 jours3,8 %

Analystes du BPA1

Acquis le: 2026-09-28T17:21:52.847601Z · yfinance