Beurs gesloten -
Xetra
17:35:18 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
48,4
EUR
|
+2,54%
|
|
-2,00%
|
-8,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.573
|
9.746
|
10.463
|
7.060
|
9.943
|
9.135
|
-
|
-
|
Bedrijfswaarde
1 |
8.562
|
10.102
|
11.868
|
9.494
|
12.430
|
11.433
|
11.323
|
10.939
|
K/w-verhouding
|
13,7
x
|
20,4
x
|
6,48
x
|
-25,7
x
|
-50,2
x
|
63,2
x
|
18
x
|
13,6
x
|
Dividendrendement
|
5,79%
|
2,58%
|
6,27%
|
-
|
-
|
0,94%
|
2,81%
|
3,19%
|
Marktkapitalisatie/omzet
|
0,61
x
|
0,91
x
|
0,66
x
|
0,39
x
|
0,69
x
|
0,62
x
|
0,58
x
|
0,56
x
|
Bedrijfswaarde/omzet
|
0,69
x
|
0,94
x
|
0,75
x
|
0,53
x
|
0,86
x
|
0,78
x
|
0,73
x
|
0,67
x
|
Bedrijfswaarde/EBITDA
|
5,34
x
|
6,86
x
|
3,85
x
|
5,87
x
|
11,5
x
|
8,6
x
|
6,62
x
|
5,58
x
|
Bedrijfswaarde/FCF
|
18,1
x
|
19,1
x
|
8,31
x
|
68,8
x
|
53,6
x
|
54,8
x
|
19
x
|
14,5
x
|
FCF Yield
|
5,52%
|
5,25%
|
12%
|
1,45%
|
1,87%
|
1,82%
|
5,25%
|
6,89%
|
Price to Book
|
1,45
x
|
1,74
x
|
1,87
x
|
0,98
x
|
1,51
x
|
1,38
x
|
1,27
x
|
1,2
x
|
Aantal aandelen (in duizenden)
|
182.705
|
193.065
|
193.049
|
193.161
|
188.740
|
188.740
|
-
|
-
|
Referentieprijs
2 |
41,45
|
50,48
|
54,20
|
36,55
|
52,68
|
48,40
|
48,40
|
48,40
|
Datum van publicatie
|
19-02-20
|
23-02-21
|
01-03-22
|
02-03-23
|
12-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.412
|
10.706
|
15.903
|
17.968
|
14.377
|
14.669
|
15.616
|
16.213
|
EBITDA
1 |
1.604
|
1.472
|
3.085
|
1.617
|
1.080
|
1.330
|
1.712
|
1.961
|
Bedrijfsresultaat (EBIT)
1 |
852
|
696
|
2.262
|
267
|
186
|
494
|
834,6
|
1.064
|
Operationele Marge
|
6,86%
|
6,5%
|
14,22%
|
1,49%
|
1,29%
|
3,37%
|
5,34%
|
6,56%
|
Resultaat voor belastingen (EBT)
1 |
761
|
605
|
2.185
|
130
|
73
|
353,6
|
766,2
|
1.032
|
Nettowinst (verlies)
1 |
552
|
459
|
1.616
|
-272
|
-198
|
155,9
|
574,6
|
771,8
|
Nettomarge
|
4,45%
|
4,29%
|
10,16%
|
-1,51%
|
-1,38%
|
1,06%
|
3,68%
|
4,76%
|
WPA
2 |
3,020
|
2,480
|
8,370
|
-1,420
|
-1,050
|
0,7661
|
2,684
|
3,570
|
Free Cash Flow
1 |
473
|
530
|
1.429
|
138
|
232
|
208,6
|
594,5
|
753,5
|
FCF-marge
|
3,81%
|
4,95%
|
8,99%
|
0,77%
|
1,61%
|
1,42%
|
3,81%
|
4,65%
|
Kasstroomconversie (ebitda)
|
29,49%
|
36,01%
|
46,32%
|
8,53%
|
21,48%
|
15,68%
|
34,73%
|
38,42%
|
Kasstroomconversie (nettowinst)
|
85,69%
|
115,47%
|
88,43%
|
-
|
-
|
133,76%
|
103,45%
|
97,63%
|
Dividend per aandeel
2 |
2,400
|
1,300
|
3,400
|
-
|
-
|
0,4552
|
1,358
|
1,545
|
Datum van publicatie
|
19-02-20
|
23-02-21
|
01-03-22
|
02-03-23
|
12-03-24
|
-
|
-
|
-
|
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 |
4.338
|
4.683
|
4.703
|
4.618
|
3.964
|
3.743
|
3.720
|
3.568
|
3.346
|
3.510
|
3.688
|
3.852
|
3.809
|
-
|
-
|
EBITDA
1 |
663
|
806
|
547
|
302
|
-38
|
286
|
385
|
277
|
132
|
273
|
357
|
390
|
322
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
445
|
589
|
307
|
66
|
-695
|
39
|
166
|
-
|
-90
|
-
|
142
|
175
|
105
|
-
|
-
|
Operationele Marge
|
10,26%
|
12,58%
|
6,53%
|
1,43%
|
-17,53%
|
1,04%
|
4,46%
|
-
|
-2,69%
|
-
|
3,85%
|
4,54%
|
2,76%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
435
|
561
|
263
|
26
|
-720
|
10
|
130
|
-
|
-103
|
-
|
108
|
140
|
66
|
-
|
-
|
Nettowinst (verlies)
1 |
302
|
416
|
199
|
12
|
-899
|
-26
|
46
|
-31
|
-187
|
-35
|
27,93
|
43,82
|
28,02
|
-
|
-
|
Nettomarge
|
6,96%
|
8,88%
|
4,23%
|
0,26%
|
-22,68%
|
-0,69%
|
1,24%
|
-0,87%
|
-5,59%
|
-1%
|
0,76%
|
1,14%
|
0,74%
|
-
|
-
|
WPA
2 |
1,580
|
2,150
|
1,040
|
0,0600
|
-4,700
|
-0,1400
|
0,2400
|
-0,1600
|
-0,9900
|
-0,1900
|
0,1476
|
0,2320
|
0,1492
|
-
|
-
|
Dividend per aandeel
2 |
3,400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
01-03-22
|
03-05-22
|
02-08-22
|
25-10-22
|
02-03-23
|
28-04-23
|
01-08-23
|
27-10-23
|
12-03-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
989
|
356
|
1.405
|
2.434
|
2.487
|
2.298
|
2.188
|
1.804
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6166
x
|
0,2418
x
|
0,4554
x
|
1,505
x
|
2,303
x
|
1,728
x
|
1,278
x
|
0,9198
x
|
Free Cash Flow
1 |
473
|
530
|
1.429
|
138
|
232
|
209
|
594
|
754
|
ROE (netto-inkomsten/eigen vermogen)
|
10,5%
|
8,49%
|
24,3%
|
-3,68%
|
-2,9%
|
2,29%
|
7,15%
|
9,58%
|
ROA (netto-inkomsten/totale activa)
|
4,89%
|
3,76%
|
11,3%
|
-1,8%
|
-1,4%
|
0,64%
|
3,91%
|
5,35%
|
Totale activa
1 |
11.300
|
12.221
|
14.248
|
15.078
|
14.111
|
24.410
|
14.693
|
14.438
|
Nettoactief per aandeel
2 |
28,50
|
29,00
|
29,00
|
37,30
|
34,90
|
35,10
|
38,10
|
40,50
|
Cashflow per aandeel
2 |
7,570
|
6,670
|
11,40
|
5,080
|
5,280
|
4,910
|
7,320
|
8,770
|
Capex
1 |
910
|
704
|
764
|
832
|
765
|
798
|
871
|
922
|
Capex/omzet
|
7,33%
|
6,58%
|
4,8%
|
4,63%
|
5,32%
|
5,44%
|
5,58%
|
5,68%
|
Datum van publicatie
|
19-02-20
|
23-02-21
|
01-03-22
|
02-03-23
|
12-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
48,4
EUR Gemiddelde koersdoel
52,93
EUR Spread / Gemiddelde doel +9,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,12% | 9,87 mld. | | +1,62% | 39,19 mld. | | -23,45% | 21,04 mld. | | -20,83% | 12,3 mld. | | -16,53% | 9,38 mld. | | +26,54% | 8,74 mld. | | +1,19% | 6,31 mld. | | -35,06% | 4,93 mld. | | -26,89% | 3,45 mld. | | -30,49% | 2,73 mld. |
Kunststoffen
|