Beurs gesloten -
Xetra
17:42:42 17-05-2024
|
Nabeurs
20:00:56
|
20,14
EUR
|
-0,49%
|
|
20,2
|
+0,27%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.661
|
12.410
|
13.267
|
8.358
|
8.621
|
9.432
|
-
|
-
|
Bedrijfswaarde
1 |
13.931
|
15.845
|
16.124
|
11.615
|
11.931
|
12.775
|
12.609
|
12.258
|
K/w-verhouding
|
6,02
x
|
26,7
x
|
17,8
x
|
15,5
x
|
-18,5
x
|
20,6
x
|
15,1
x
|
12,7
x
|
Dividendrendement
|
4,23%
|
4,31%
|
4,11%
|
6,52%
|
6,32%
|
5,78%
|
5,85%
|
5,88%
|
Marktkapitalisatie/omzet
|
0,97
x
|
1,02
x
|
0,89
x
|
0,45
x
|
0,56
x
|
0,61
x
|
0,6
x
|
0,58
x
|
Bedrijfswaarde/omzet
|
1,06
x
|
1,3
x
|
1,08
x
|
0,63
x
|
0,78
x
|
0,83
x
|
0,8
x
|
0,75
x
|
Bedrijfswaarde/EBITDA
|
6,47
x
|
8,31
x
|
6,77
x
|
4,66
x
|
7,2
x
|
6,55
x
|
5,84
x
|
5,29
x
|
Bedrijfswaarde/FCF
|
31,6
x
|
20,6
x
|
17
x
|
14,8
x
|
14,9
x
|
15,9
x
|
15,1
x
|
13,7
x
|
FCF Yield
|
3,17%
|
4,87%
|
5,89%
|
6,76%
|
6,71%
|
6,28%
|
6,63%
|
7,32%
|
Price to Book
|
1,41
x
|
1,55
x
|
1,43
x
|
0,76
x
|
0,97
x
|
1,07
x
|
1,03
x
|
1,03
x
|
Aantal aandelen (in duizenden)
|
465.290
|
465.159
|
466.000
|
466.000
|
466.000
|
466.000
|
-
|
-
|
Referentieprijs
2 |
27,21
|
26,68
|
28,47
|
17,94
|
18,50
|
20,24
|
20,24
|
20,24
|
Datum van publicatie
|
04-03-20
|
04-03-21
|
03-03-22
|
02-03-23
|
05-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.108
|
12.199
|
14.955
|
18.488
|
15.267
|
15.379
|
15.841
|
16.263
|
EBITDA
1 |
2.153
|
1.906
|
2.383
|
2.490
|
1.656
|
1.950
|
2.158
|
2.319
|
Bedrijfsresultaat (EBIT)
1 |
1.201
|
890
|
1.338
|
1.350
|
521
|
881,3
|
1.046
|
1.175
|
Operationele Marge
|
9,16%
|
7,3%
|
8,95%
|
7,3%
|
3,41%
|
5,73%
|
6,6%
|
7,23%
|
Resultaat voor belastingen (EBT)
1 |
954
|
684
|
1.085
|
923
|
-351
|
702,1
|
931,7
|
1.093
|
Nettowinst (verlies)
1 |
2.106
|
465
|
746
|
540
|
-465
|
462,6
|
633,2
|
755,8
|
Nettomarge
|
16,07%
|
3,81%
|
4,99%
|
2,92%
|
-3,05%
|
3,01%
|
4%
|
4,65%
|
WPA
2 |
4,520
|
1,000
|
1,600
|
1,160
|
-1,000
|
0,9828
|
1,341
|
1,590
|
Free Cash Flow
1 |
441
|
771
|
950
|
785
|
801
|
801,9
|
835,5
|
897,5
|
FCF-marge
|
3,36%
|
6,32%
|
6,35%
|
4,25%
|
5,25%
|
5,21%
|
5,27%
|
5,52%
|
Kasstroomconversie (ebitda)
|
20,48%
|
40,45%
|
39,87%
|
31,53%
|
48,37%
|
41,12%
|
38,71%
|
38,7%
|
Kasstroomconversie (nettowinst)
|
20,94%
|
165,81%
|
127,35%
|
145,37%
|
-
|
173,35%
|
131,95%
|
118,74%
|
Dividend per aandeel
2 |
1,150
|
1,150
|
1,170
|
1,170
|
1,170
|
1,170
|
1,183
|
1,190
|
Datum van publicatie
|
04-03-20
|
04-03-21
|
03-03-22
|
02-03-23
|
05-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
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 |
6.069
|
6.994
|
4.090
|
4.498
|
4.772
|
4.878
|
4.340
|
4.005
|
3.886
|
3.771
|
3.605
|
3.796
|
3.985
|
3.824
|
3.655
|
3.932
|
-
|
EBITDA
1 |
970
|
1.237
|
502
|
735
|
728
|
615
|
413
|
409
|
450
|
485
|
312
|
522
|
537,2
|
517
|
409,7
|
498,1
|
-
|
Bedrijfsresultaat (EBIT)
1 |
475
|
734
|
217
|
472
|
456
|
342
|
80
|
130
|
157
|
202
|
32
|
266
|
258,4
|
244,7
|
137,3
|
217,7
|
-
|
Operationele Marge
|
7,83%
|
10,49%
|
5,31%
|
10,49%
|
9,56%
|
7,01%
|
1,84%
|
3,25%
|
4,04%
|
5,36%
|
0,89%
|
7,01%
|
6,48%
|
6,4%
|
3,76%
|
5,54%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
123
|
444
|
425
|
305
|
-224
|
69
|
-285
|
-114
|
-20
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
405
|
106
|
314
|
297
|
214
|
-284
|
47
|
-270
|
-96
|
-146
|
156
|
140,1
|
129,6
|
4,124
|
-
|
-
|
Nettomarge
|
-
|
5,79%
|
2,59%
|
6,98%
|
6,22%
|
4,39%
|
-6,54%
|
1,17%
|
-6,95%
|
-2,55%
|
-4,05%
|
4,11%
|
3,51%
|
3,39%
|
0,11%
|
-
|
-
|
WPA
2 |
-
|
-
|
0,2300
|
0,6700
|
0,6400
|
0,4600
|
-0,6100
|
0,1000
|
-0,5800
|
-0,2100
|
-0,3200
|
0,3300
|
0,3006
|
0,2781
|
0,008850
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
1,170
|
-
|
-
|
-
|
1,170
|
-
|
-
|
-
|
1,170
|
-
|
-
|
-
|
0,5850
|
-
|
-
|
Datum van publicatie
|
04-08-20
|
05-08-21
|
03-03-22
|
06-05-22
|
10-08-22
|
08-11-22
|
02-03-23
|
09-05-23
|
10-08-23
|
07-11-23
|
05-03-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.270
|
3.435
|
2.857
|
3.257
|
3.310
|
3.343
|
3.177
|
2.826
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5899
x
|
1,802
x
|
1,199
x
|
1,308
x
|
1,999
x
|
1,714
x
|
1,472
x
|
1,219
x
|
Free Cash Flow
1 |
441
|
771
|
950
|
785
|
801
|
802
|
836
|
897
|
ROE (netto-inkomsten/eigen vermogen)
|
25,2%
|
7,54%
|
8,62%
|
5,33%
|
3,72%
|
6,48%
|
7,9%
|
9,22%
|
ROA (netto-inkomsten/totale activa)
|
4,26%
|
2,98%
|
3,46%
|
2,45%
|
-2,23%
|
2,73%
|
3,6%
|
4,01%
|
Totale activa
1 |
49.390
|
15.592
|
21.591
|
22.047
|
20.875
|
16.930
|
17.578
|
18.839
|
Nettoactief per aandeel
2 |
19,30
|
17,20
|
19,90
|
23,50
|
19,10
|
18,90
|
19,60
|
19,70
|
Cashflow per aandeel
2 |
2,840
|
3,710
|
3,890
|
3,540
|
3,420
|
3,330
|
3,520
|
3,770
|
Capex
1 |
880
|
956
|
865
|
865
|
793
|
792
|
843
|
869
|
Capex/omzet
|
6,71%
|
7,84%
|
5,78%
|
4,68%
|
5,19%
|
5,15%
|
5,32%
|
5,35%
|
Datum van publicatie
|
04-03-20
|
04-03-21
|
03-03-22
|
02-03-23
|
05-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
20,24
EUR Gemiddelde koersdoel
21,64
EUR Spread / Gemiddelde doel +6,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,70% | 10,25 mld. | | +17,29% | 66,43 mld. | | +2,63% | 49,89 mld. | | +19,29% | 41,88 mld. | | +20,88% | 26,48 mld. | | +11,45% | 19,68 mld. | | +0,19% | 17 mld. | | -21,87% | 16,12 mld. | | +2,37% | 15,28 mld. | | -10,58% | 15,18 mld. |
Chemische specialiteiten
|