Beurs gesloten -
Nyse
22:00:02 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,19
USD
|
+0,83%
|
|
-0,37%
|
+7,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
40.545
|
40.788
|
41.951
|
35.462
|
38.465
|
41.623
|
-
|
-
|
Bedrijfswaarde
1 |
55.153
|
52.791
|
53.635
|
46.998
|
50.564
|
54.467
|
54.644
|
54.255
|
K/w-verhouding
|
-29,7
x
|
33,8
x
|
6,77
x
|
8,02
x
|
66,9
x
|
20,6
x
|
14,6
x
|
12,6
x
|
Dividendrendement
|
3,84%
|
5,05%
|
4,94%
|
5,56%
|
-
|
4,73%
|
4,98%
|
5,24%
|
Marktkapitalisatie/omzet
|
0,94
x
|
1,06
x
|
0,76
x
|
0,62
x
|
0,86
x
|
0,94
x
|
0,89
x
|
0,85
x
|
Bedrijfswaarde/omzet
|
1,28
x
|
1,37
x
|
0,98
x
|
0,83
x
|
1,13
x
|
1,23
x
|
1,16
x
|
1,11
x
|
Bedrijfswaarde/EBITDA
|
7,57
x
|
9,45
x
|
4,33
x
|
5,03
x
|
9,38
x
|
8,6
x
|
7,29
x
|
6,61
x
|
Bedrijfswaarde/FCF
|
13,9
x
|
10,6
x
|
9,74
x
|
8,32
x
|
17,8
x
|
35,5
x
|
28,7
x
|
21,1
x
|
FCF Yield
|
7,2%
|
9,42%
|
10,3%
|
12%
|
5,62%
|
2,82%
|
3,48%
|
4,74%
|
Price to Book
|
3
x
|
3,32
x
|
2,3
x
|
2,04
x
|
2,03
x
|
2,28
x
|
2,24
x
|
2,14
x
|
Aantal aandelen (in duizenden)
|
740.810
|
734.925
|
739.614
|
703.759
|
701.397
|
703.206
|
-
|
-
|
Referentieprijs
2 |
54,73
|
55,50
|
56,72
|
50,39
|
54,84
|
59,19
|
59,19
|
59,19
|
Datum van publicatie
|
29-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
42.951
|
38.542
|
54.968
|
56.902
|
44.622
|
44.301
|
46.970
|
48.703
|
EBITDA
1 |
7.290
|
5.589
|
12.375
|
9.348
|
5.389
|
6.337
|
7.498
|
8.207
|
Bedrijfsresultaat (EBIT)
1 |
4.352
|
2.715
|
9.533
|
6.590
|
2.778
|
3.514
|
4.654
|
5.338
|
Operationele Marge
|
10,13%
|
7,04%
|
17,34%
|
11,58%
|
6,23%
|
7,93%
|
9,91%
|
10,96%
|
Resultaat voor belastingen (EBT)
1 |
-1.247
|
2.071
|
8.145
|
6.090
|
656
|
2.646
|
3.953
|
4.560
|
Nettowinst (verlies)
1 |
-1.359
|
1.225
|
6.311
|
4.582
|
589
|
2.110
|
2.913
|
3.431
|
Nettomarge
|
-3,16%
|
3,18%
|
11,48%
|
8,05%
|
1,32%
|
4,76%
|
6,2%
|
7,05%
|
WPA
2 |
-1,840
|
1,640
|
8,380
|
6,280
|
0,8200
|
2,878
|
4,052
|
4,681
|
Free Cash Flow
1 |
3.969
|
4.974
|
5.508
|
5.652
|
2.840
|
1.534
|
1.903
|
2.570
|
FCF-marge
|
9,24%
|
12,91%
|
10,02%
|
9,93%
|
6,36%
|
3,46%
|
4,05%
|
5,28%
|
Kasstroomconversie (ebitda)
|
54,44%
|
89%
|
44,51%
|
60,46%
|
52,7%
|
24,21%
|
25,37%
|
31,31%
|
Kasstroomconversie (nettowinst)
|
-
|
406,04%
|
87,28%
|
123,35%
|
482,17%
|
72,7%
|
65,3%
|
74,89%
|
Dividend per aandeel
2 |
2,100
|
2,800
|
2,800
|
2,800
|
-
|
2,800
|
2,946
|
3,101
|
Datum van publicatie
|
29-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
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 |
14.364
|
15.264
|
15.664
|
14.115
|
11.859
|
11.851
|
11.420
|
10.730
|
10.621
|
10.765
|
11.025
|
11.352
|
11.207
|
11.357
|
11.697
|
EBITDA
1 |
2.920
|
3.171
|
3.059
|
1.863
|
1.255
|
1.356
|
1.534
|
1.283
|
1.216
|
1.394
|
1.592
|
1.712
|
1.618
|
1.793
|
1.892
|
Bedrijfsresultaat (EBIT)
1 |
2.265
|
2.419
|
2.375
|
1.195
|
601
|
708
|
885
|
626
|
559
|
674
|
863,9
|
1.004
|
914,7
|
1.120
|
1.262
|
Operationele Marge
|
15,77%
|
15,85%
|
15,16%
|
8,47%
|
5,07%
|
5,97%
|
7,75%
|
5,83%
|
5,26%
|
6,26%
|
7,84%
|
8,85%
|
8,16%
|
9,86%
|
10,79%
|
Resultaat voor belastingen (EBT)
1 |
2.118
|
2.055
|
2.169
|
1.001
|
865
|
-120
|
711
|
417
|
-352
|
449
|
672,9
|
798,1
|
671,1
|
874,5
|
1.032
|
Nettowinst (verlies)
1 |
1.736
|
1.569
|
1.661
|
739
|
613
|
-93
|
485
|
302
|
-105
|
516
|
482,5
|
580,8
|
484,8
|
630,5
|
746
|
Nettomarge
|
12,09%
|
10,28%
|
10,6%
|
5,24%
|
5,17%
|
-0,78%
|
4,25%
|
2,81%
|
-0,99%
|
4,79%
|
4,38%
|
5,12%
|
4,33%
|
5,55%
|
6,38%
|
WPA
2 |
2,320
|
2,110
|
2,260
|
1,020
|
0,8500
|
-0,1300
|
0,6800
|
0,4200
|
-0,1500
|
0,7300
|
0,6719
|
0,8063
|
0,6728
|
0,8950
|
1,055
|
Dividend per aandeel
2 |
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
-
|
-
|
0,7000
|
0,6999
|
0,7004
|
0,7009
|
0,7464
|
0,7473
|
Datum van publicatie
|
27-01-22
|
21-04-22
|
21-07-22
|
20-10-22
|
26-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
25-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
14.608
|
12.003
|
11.684
|
11.536
|
12.099
|
12.844
|
13.021
|
12.632
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,004
x
|
2,148
x
|
0,9442
x
|
1,234
x
|
2,245
x
|
2,027
x
|
1,737
x
|
1,539
x
|
Free Cash Flow
1 |
3.969
|
4.974
|
5.508
|
5.652
|
2.840
|
1.534
|
1.903
|
2.570
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
9,49%
|
44,2%
|
23,5%
|
7,94%
|
10,9%
|
15,4%
|
18,2%
|
ROA (netto-inkomsten/totale activa)
|
3,65%
|
2,02%
|
10,9%
|
15,1%
|
2,7%
|
3,16%
|
6,16%
|
5,68%
|
Totale activa
1 |
-37.205
|
60.601
|
58.011
|
30.368
|
21.783
|
66.714
|
47.299
|
60.450
|
Nettoactief per aandeel
2 |
18,20
|
16,70
|
24,70
|
24,70
|
27,00
|
25,90
|
26,50
|
27,70
|
Cashflow per aandeel
2 |
7,990
|
8,390
|
9,360
|
10,30
|
7,380
|
5,730
|
7,830
|
8,320
|
Capex
1 |
1.961
|
1.252
|
1.501
|
1.823
|
2.356
|
3.000
|
3.106
|
3.150
|
Capex/omzet
|
4,57%
|
3,25%
|
2,73%
|
3,2%
|
5,28%
|
6,77%
|
6,61%
|
6,47%
|
Datum van publicatie
|
29-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Laatste slotkoers
59,19
USD Gemiddelde koersdoel
61,5
USD Spread / Gemiddelde doel +3,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,93% | 41,62 mld. | | -20,24% | 22,23 mld. | | -13,76% | 13,5 mld. | | -9,15% | 10,28 mld. | | -8,20% | 9,92 mld. | | +23,18% | 8,53 mld. | | +7,38% | 6,72 mld. | | -26,87% | 5,57 mld. | | -22,19% | 3,74 mld. | | -21,24% | 3,41 mld. |
Kunststoffen
|