Beurs gesloten -
Nyse
22:00:02 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
233,5
USD
|
-0,03%
|
|
+2,65%
|
+17,73%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
55.628
|
61.759
|
67.226
|
41.460
|
56.557
|
66.686
|
-
|
-
|
Bedrijfswaarde
1 |
61.796
|
67.185
|
75.624
|
49.441
|
63.820
|
73.016
|
72.713
|
72.260
|
K/w-verhouding
|
36,2
x
|
-51,5
x
|
60
x
|
38,2
x
|
41,4
x
|
35,4
x
|
31,6
x
|
27,8
x
|
Dividendrendement
|
0,96%
|
0,87%
|
0,83%
|
1,42%
|
1,09%
|
0,96%
|
1,02%
|
1,13%
|
Marktkapitalisatie/omzet
|
3,73
x
|
5,24
x
|
5,28
x
|
2,92
x
|
3,69
x
|
4,17
x
|
3,99
x
|
3,79
x
|
Bedrijfswaarde/omzet
|
4,15
x
|
5,7
x
|
5,94
x
|
3,48
x
|
4,17
x
|
4,57
x
|
4,35
x
|
4,1
x
|
Bedrijfswaarde/EBITDA
|
19,1
x
|
27,6
x
|
28,6
x
|
18,2
x
|
20,9
x
|
20,6
x
|
18,9
x
|
17,3
x
|
Bedrijfswaarde/FCF
|
38,1
x
|
49,8
x
|
53,3
x
|
46
x
|
39
x
|
38,8
x
|
35,4
x
|
31,7
x
|
FCF Yield
|
2,62%
|
2,01%
|
1,88%
|
2,18%
|
2,57%
|
2,57%
|
2,83%
|
3,15%
|
Price to Book
|
6,4
x
|
10,1
x
|
9,3
x
|
5,77
x
|
7,06
x
|
7,64
x
|
7,13
x
|
6,66
x
|
Aantal aandelen (in duizenden)
|
288.244
|
285.445
|
286.567
|
284.828
|
285.140
|
285.570
|
-
|
-
|
Referentieprijs
2 |
193,0
|
216,4
|
234,6
|
145,6
|
198,4
|
233,5
|
233,5
|
233,5
|
Datum van publicatie
|
18-02-20
|
16-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.906
|
11.790
|
12.733
|
14.188
|
15.320
|
15.978
|
16.715
|
17.607
|
EBITDA
1 |
3.237
|
2.436
|
2.642
|
2.712
|
3.050
|
3.551
|
3.842
|
4.165
|
Bedrijfsresultaat (EBIT)
1 |
2.264
|
1.624
|
1.799
|
1.773
|
2.126
|
2.580
|
2.854
|
3.158
|
Operationele Marge
|
15,19%
|
13,77%
|
14,13%
|
12,5%
|
13,88%
|
16,15%
|
17,07%
|
17,94%
|
Resultaat voor belastingen (EBT)
1 |
1.899
|
1.161
|
1.414
|
1.343
|
1.756
|
2.342
|
2.639
|
2.865
|
Nettowinst (verlies)
1 |
1.559
|
-1.205
|
1.130
|
1.092
|
1.372
|
1.892
|
2.107
|
2.341
|
Nettomarge
|
10,46%
|
-10,22%
|
8,87%
|
7,69%
|
8,96%
|
11,84%
|
12,61%
|
13,3%
|
WPA
2 |
5,330
|
-4,200
|
3,910
|
3,810
|
4,790
|
6,595
|
7,391
|
8,395
|
Free Cash Flow
1 |
1.620
|
1.350
|
1.419
|
1.076
|
1.637
|
1.880
|
2.055
|
2.277
|
FCF-marge
|
10,87%
|
11,45%
|
11,14%
|
7,58%
|
10,69%
|
11,76%
|
12,29%
|
12,93%
|
Kasstroomconversie (ebitda)
|
50,05%
|
55,4%
|
53,71%
|
39,67%
|
53,68%
|
52,93%
|
53,49%
|
54,67%
|
Kasstroomconversie (nettowinst)
|
103,93%
|
-
|
125,58%
|
98,53%
|
119,29%
|
99,37%
|
97,51%
|
97,25%
|
Dividend per aandeel
2 |
1,850
|
1,890
|
1,950
|
2,060
|
2,160
|
2,238
|
2,393
|
2,649
|
Datum van publicatie
|
18-02-20
|
16-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
3.365
|
3.267
|
3.581
|
3.669
|
3.671
|
3.572
|
3.852
|
3.958
|
3.938
|
3.752
|
4.029
|
4.135
|
4.110
|
3.918
|
4.197
|
EBITDA
1 |
690,7
|
566,2
|
665,8
|
740,7
|
738,9
|
613,6
|
743,7
|
838
|
855
|
782,5
|
903
|
951,8
|
942,2
|
863,3
|
976,2
|
Bedrijfsresultaat (EBIT)
1 |
475,1
|
331,5
|
431,1
|
507,9
|
502,4
|
379,3
|
513,8
|
608,6
|
624,5
|
547,7
|
657,3
|
700
|
693,9
|
620,1
|
718,9
|
Operationele Marge
|
14,12%
|
10,15%
|
12,04%
|
13,84%
|
13,68%
|
10,62%
|
13,34%
|
15,38%
|
15,86%
|
14,6%
|
16,31%
|
16,93%
|
16,88%
|
15,83%
|
17,13%
|
Resultaat voor belastingen (EBT)
1 |
349,5
|
220,3
|
389,3
|
412,2
|
321,6
|
290,5
|
421,3
|
506,2
|
537,5
|
458,9
|
599,5
|
634,3
|
628,9
|
576,8
|
675,5
|
Nettowinst (verlies)
1 |
301
|
171,9
|
308,3
|
347,1
|
264,4
|
233,4
|
329,7
|
404
|
405,2
|
412,1
|
470,8
|
503,1
|
501,2
|
453
|
529,8
|
Nettomarge
|
8,95%
|
5,26%
|
8,61%
|
9,46%
|
7,2%
|
6,53%
|
8,56%
|
10,21%
|
10,29%
|
10,98%
|
11,69%
|
12,17%
|
12,19%
|
11,56%
|
12,62%
|
WPA
2 |
1,040
|
0,6000
|
1,080
|
1,210
|
0,9300
|
0,8200
|
1,150
|
1,410
|
1,410
|
1,430
|
1,642
|
1,760
|
1,750
|
1,562
|
1,857
|
Dividend per aandeel
2 |
0,5100
|
0,5100
|
0,5100
|
0,5100
|
0,5300
|
0,5300
|
0,5300
|
-
|
0,5700
|
0,5700
|
0,5520
|
0,5520
|
0,5712
|
0,5591
|
0,5591
|
Datum van publicatie
|
15-02-22
|
26-04-22
|
26-07-22
|
01-11-22
|
14-02-23
|
02-05-23
|
01-08-23
|
31-10-23
|
13-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.168
|
5.426
|
8.398
|
7.982
|
7.262
|
6.329
|
6.027
|
5.574
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,905
x
|
2,227
x
|
3,179
x
|
2,944
x
|
2,381
x
|
1,782
x
|
1,569
x
|
1,338
x
|
Free Cash Flow
1 |
1.620
|
1.350
|
1.419
|
1.076
|
1.637
|
1.880
|
2.055
|
2.277
|
ROE (netto-inkomsten/eigen vermogen)
|
20,4%
|
15,7%
|
16,9%
|
15,1%
|
18%
|
22,3%
|
23%
|
23,7%
|
ROA (netto-inkomsten/totale activa)
|
8,32%
|
5,98%
|
5,75%
|
5,12%
|
6,34%
|
8,68%
|
9,15%
|
9,85%
|
Totale activa
1 |
18.738
|
-20.157
|
19.666
|
21.335
|
21.655
|
21.796
|
23.035
|
23.774
|
Nettoactief per aandeel
2 |
30,10
|
21,50
|
25,20
|
25,20
|
28,10
|
30,50
|
32,70
|
35,10
|
Cashflow per aandeel
2 |
8,280
|
6,410
|
7,130
|
6,240
|
8,420
|
9,550
|
10,90
|
-
|
Capex
1 |
801
|
489
|
643
|
713
|
775
|
813
|
842
|
893
|
Capex/omzet
|
5,37%
|
4,15%
|
5,05%
|
5,02%
|
5,06%
|
5,09%
|
5,04%
|
5,07%
|
Datum van publicatie
|
18-02-20
|
16-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
233,5
USD Gemiddelde koersdoel
238,3
USD Spread / Gemiddelde doel +2,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,73% | 66,69 mld. | | +1,61% | 49,2 mld. | | +16,33% | 41,24 mld. | | +18,68% | 25,89 mld. | | +12,78% | 19,81 mld. | | +0,85% | 17,48 mld. | | -21,87% | 15,86 mld. | | +2,32% | 15,35 mld. | | -10,29% | 15,23 mld. | | -22,30% | 13,36 mld. |
Chemische specialiteiten
|