Beurs gesloten -
Nyse
22:00:02 16-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,36
USD
|
-0,59%
|
|
-2,35%
|
+4,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.133
|
6.723
|
7.563
|
5.619
|
7.476
|
7.848
|
-
|
-
|
Bedrijfswaarde
1 |
9.950
|
9.255
|
10.552
|
8.678
|
10.280
|
10.400
|
10.168
|
10.057
|
K/w-verhouding
|
28,7
x
|
54,9
x
|
29,1
x
|
29,6
x
|
28,1
x
|
21,2
x
|
16,1
x
|
16,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,24%
|
0,34%
|
0,42%
|
Marktkapitalisatie/omzet
|
1,59
x
|
1,8
x
|
1,71
x
|
1,15
x
|
1,44
x
|
1,48
x
|
1,42
x
|
1,37
x
|
Bedrijfswaarde/omzet
|
2,22
x
|
2,48
x
|
2,39
x
|
1,78
x
|
1,98
x
|
1,96
x
|
1,85
x
|
1,76
x
|
Bedrijfswaarde/EBITDA
|
10,6
x
|
12,2
x
|
12,4
x
|
10,7
x
|
10,8
x
|
9,74
x
|
9,05
x
|
8,44
x
|
Bedrijfswaarde/FCF
|
21,6
x
|
21,7
x
|
24,1
x
|
60,7
x
|
23,5
x
|
23,7
x
|
21,5
x
|
19,6
x
|
FCF Yield
|
4,63%
|
4,62%
|
4,14%
|
1,65%
|
4,25%
|
4,23%
|
4,64%
|
5,11%
|
Price to Book
|
5,27
x
|
4,69
x
|
5,04
x
|
3,87
x
|
4,33
x
|
3,81
x
|
3,35
x
|
3,12
x
|
Aantal aandelen (in duizenden)
|
234.650
|
235.477
|
228.351
|
220.609
|
220.083
|
220.646
|
-
|
-
|
Referentieprijs
2 |
30,40
|
28,55
|
33,12
|
25,47
|
33,97
|
35,36
|
35,36
|
35,36
|
Datum van publicatie
|
30-01-20
|
17-02-21
|
31-01-22
|
25-01-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.482
|
3.738
|
4.416
|
4.884
|
5.184
|
5.317
|
5.510
|
5.728
|
EBITDA
1 |
938,9
|
760,1
|
847,8
|
810,8
|
951,4
|
1.068
|
1.124
|
1.192
|
Bedrijfsresultaat (EBIT)
1 |
706
|
536,9
|
623,2
|
565,3
|
673,7
|
788,4
|
840,1
|
906,3
|
Operationele Marge
|
15,75%
|
14,36%
|
14,11%
|
11,57%
|
13%
|
14,83%
|
15,25%
|
15,82%
|
Resultaat voor belastingen (EBT)
1 |
330
|
122,2
|
340,5
|
257,3
|
354,7
|
503,4
|
631
|
-
|
Nettowinst (verlies)
1 |
249
|
121,6
|
263,9
|
191,6
|
267,4
|
364,1
|
468,9
|
470,7
|
Nettomarge
|
5,56%
|
3,25%
|
5,98%
|
3,92%
|
5,16%
|
6,85%
|
8,51%
|
8,22%
|
WPA
2 |
1,060
|
0,5200
|
1,140
|
0,8600
|
1,210
|
1,672
|
2,200
|
2,128
|
Free Cash Flow
1 |
460,6
|
427,2
|
437
|
142,9
|
437,4
|
439,6
|
472,1
|
513,7
|
FCF-marge
|
10,28%
|
11,43%
|
9,9%
|
2,93%
|
8,44%
|
8,27%
|
8,57%
|
8,97%
|
Kasstroomconversie (ebitda)
|
49,06%
|
56,2%
|
51,55%
|
17,62%
|
45,97%
|
41,17%
|
42,01%
|
43,08%
|
Kasstroomconversie (nettowinst)
|
184,98%
|
351,32%
|
165,59%
|
74,58%
|
163,58%
|
120,73%
|
100,68%
|
109,12%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,0833
|
0,1200
|
0,1500
|
Datum van publicatie
|
30-01-20
|
17-02-21
|
31-01-22
|
25-01-23
|
08-02-24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.137
|
1.174
|
1.235
|
1.239
|
1.237
|
1.284
|
1.294
|
1.309
|
1.297
|
1.294
|
1.343
|
1.343
|
1.339
|
1.345
|
1.391
|
EBITDA
1 |
180,4
|
179,6
|
212,7
|
210,3
|
208,2
|
213,1
|
226,9
|
260,5
|
250,9
|
259
|
275,8
|
273,2
|
264,7
|
272,2
|
291,1
|
Bedrijfsresultaat (EBIT)
1 |
121
|
119,5
|
150,6
|
148
|
147,2
|
149,3
|
154,5
|
187,8
|
182,1
|
190
|
205,1
|
202,7
|
195,5
|
203,7
|
223,7
|
Operationele Marge
|
10,64%
|
10,18%
|
12,2%
|
11,95%
|
11,9%
|
11,63%
|
11,94%
|
14,35%
|
14,04%
|
14,68%
|
15,27%
|
15,09%
|
14,6%
|
15,15%
|
16,08%
|
Resultaat voor belastingen (EBT)
1 |
62,6
|
51,9
|
62,9
|
85,1
|
57,4
|
75,8
|
74,5
|
102,6
|
101,8
|
59
|
153
|
149
|
137
|
-
|
-
|
Nettowinst (verlies)
1 |
53,2
|
41,5
|
44,1
|
62,4
|
43,6
|
60,5
|
60,9
|
72,9
|
73,1
|
41
|
108,5
|
105
|
97
|
-
|
-
|
Nettomarge
|
4,68%
|
3,53%
|
3,57%
|
5,04%
|
3,53%
|
4,71%
|
4,71%
|
5,57%
|
5,63%
|
3,17%
|
8,08%
|
7,82%
|
7,25%
|
-
|
-
|
WPA
2 |
0,2300
|
0,1800
|
0,2000
|
0,2800
|
0,2000
|
0,2700
|
0,2700
|
0,3300
|
0,3300
|
0,1800
|
0,4996
|
0,5051
|
0,4704
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-01-22
|
25-04-22
|
26-07-22
|
25-10-22
|
25-01-23
|
02-05-23
|
01-08-23
|
01-11-23
|
08-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.817
|
2.532
|
2.989
|
3.059
|
2.804
|
2.552
|
2.320
|
2.209
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3
x
|
3,331
x
|
3,526
x
|
3,773
x
|
2,947
x
|
2,39
x
|
2,064
x
|
1,853
x
|
Free Cash Flow
1 |
461
|
427
|
437
|
143
|
437
|
440
|
472
|
514
|
ROE (netto-inkomsten/eigen vermogen)
|
33,2%
|
22,6%
|
26,5%
|
22,4%
|
21,9%
|
23,2%
|
22,8%
|
27,6%
|
ROA (netto-inkomsten/totale activa)
|
6,29%
|
4,51%
|
5,38%
|
4,62%
|
4,86%
|
6,12%
|
6,9%
|
11,3%
|
Totale activa
1 |
3.958
|
2.697
|
4.901
|
4.148
|
5.504
|
5.954
|
6.797
|
4.168
|
Nettoactief per aandeel
2 |
5,770
|
6,090
|
6,570
|
6,590
|
7,850
|
9,280
|
10,50
|
11,30
|
Cashflow per aandeel
2 |
2,430
|
2,160
|
2,410
|
1,320
|
2,590
|
2,670
|
2,970
|
3,290
|
Capex
1 |
113
|
82,1
|
122
|
151
|
138
|
162
|
169
|
172
|
Capex/omzet
|
2,51%
|
2,2%
|
2,75%
|
3,09%
|
2,66%
|
3,05%
|
3,06%
|
3%
|
Datum van publicatie
|
30-01-20
|
17-02-21
|
31-01-22
|
25-01-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
35,36
USD Gemiddelde koersdoel
39,72
USD Spread / Gemiddelde doel +12,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,09% | 7,85 mld. | | +0,68% | 80,25 mld. | | -17,29% | 32,35 mld. | | -9,88% | 31,78 mld. | | +3,25% | 17,02 mld. | | +1,29% | 14,6 mld. | | -13,04% | 12,13 mld. | | -18,88% | 6,78 mld. | | -8,26% | 3 mld. | | -5,50% | 2,98 mld. |
Verf & Coating
|