Beurs gesloten -
Nyse
22:00:02 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
54,79
USD
|
-1,14%
|
|
-6,63%
|
-13,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.938
|
14.913
|
13.929
|
15.608
|
7.866
|
6.917
|
-
|
-
|
Bedrijfswaarde
1 |
15.858
|
17.612
|
16.584
|
18.310
|
11.521
|
10.455
|
10.075
|
9.906
|
K/w-verhouding
|
27,6
x
|
27,2
x
|
19,3
x
|
21,5
x
|
5,99
x
|
15,8
x
|
10,9
x
|
10,2
x
|
Dividendrendement
|
1,64%
|
1,57%
|
1,78%
|
1,74%
|
3,68%
|
4,21%
|
4,22%
|
4,69%
|
Marktkapitalisatie/omzet
|
2,81
x
|
3,21
x
|
2,76
x
|
2,69
x
|
1,75
x
|
1,53
x
|
1,43
x
|
1,36
x
|
Bedrijfswaarde/omzet
|
3,44
x
|
3,79
x
|
3,29
x
|
3,16
x
|
2,57
x
|
2,32
x
|
2,08
x
|
1,95
x
|
Bedrijfswaarde/EBITDA
|
13
x
|
14,1
x
|
12,5
x
|
13
x
|
11,8
x
|
10,8
x
|
8,73
x
|
7,89
x
|
Bedrijfswaarde/FCF
|
40,2
x
|
26,3
x
|
20,8
x
|
35,4
x
|
-26,5
x
|
18,6
x
|
15,8
x
|
16,6
x
|
FCF Yield
|
2,49%
|
3,8%
|
4,81%
|
2,83%
|
-3,77%
|
5,38%
|
6,34%
|
6,01%
|
Price to Book
|
5,14
x
|
5,02
x
|
4,56
x
|
4,62
x
|
1,78
x
|
1,55
x
|
1,48
x
|
1,41
x
|
Aantal aandelen (in duizenden)
|
129.615
|
129.757
|
126.751
|
125.066
|
124.759
|
124.818
|
-
|
-
|
Referentieprijs
2 |
99,82
|
114,9
|
109,9
|
124,8
|
63,05
|
55,42
|
55,42
|
55,42
|
Datum van publicatie
|
05-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
05-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.610
|
4.642
|
5.045
|
5.802
|
4.487
|
4.508
|
4.852
|
5.087
|
EBITDA
1 |
1.220
|
1.250
|
1.324
|
1.407
|
978
|
964
|
1.154
|
1.255
|
Bedrijfsresultaat (EBIT)
1 |
1.070
|
1.088
|
1.153
|
1.238
|
793,7
|
772,8
|
969,7
|
1.063
|
Operationele Marge
|
23,22%
|
23,43%
|
22,86%
|
21,33%
|
17,69%
|
17,14%
|
19,99%
|
20,89%
|
Resultaat voor belastingen (EBT)
1 |
655
|
729,8
|
893,8
|
983,9
|
300,2
|
548,9
|
777,2
|
869,2
|
Nettowinst (verlies)
1 |
477,4
|
551,5
|
736,5
|
736,5
|
1.322
|
430,1
|
630,5
|
674,2
|
Nettomarge
|
10,36%
|
11,88%
|
14,6%
|
12,69%
|
29,45%
|
9,54%
|
12,99%
|
13,25%
|
WPA
2 |
3,620
|
4,220
|
5,700
|
5,810
|
10,53
|
3,512
|
5,062
|
5,415
|
Free Cash Flow
1 |
394,6
|
669,6
|
798,5
|
517,7
|
-434,2
|
562,5
|
639,2
|
595
|
FCF-marge
|
8,56%
|
14,42%
|
15,83%
|
8,92%
|
-9,68%
|
12,48%
|
13,18%
|
11,7%
|
Kasstroomconversie (ebitda)
|
32,33%
|
53,55%
|
60,3%
|
36,79%
|
-
|
58,35%
|
55,4%
|
47,41%
|
Kasstroomconversie (nettowinst)
|
82,66%
|
121,41%
|
108,42%
|
70,29%
|
-
|
130,78%
|
101,39%
|
88,26%
|
Dividend per aandeel
2 |
1,640
|
1,800
|
1,960
|
2,170
|
2,320
|
2,335
|
2,340
|
2,597
|
Datum van publicatie
|
05-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
05-02-24
|
-
|
-
|
-
|
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 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.414
|
1.351
|
1.452
|
1.377
|
1.622
|
1.344
|
1.014
|
981,9
|
1.146
|
918
|
1.048
|
1.985
|
1.143
|
1.378
|
2.515
|
1.077
|
1.150
|
EBITDA
1 |
376,7
|
354,8
|
359,5
|
261
|
432
|
361,7
|
187,6
|
174,6
|
254,1
|
160,6
|
192,5
|
363
|
242,4
|
353
|
584
|
265,9
|
276,7
|
Bedrijfsresultaat (EBIT)
1 |
334,3
|
312,4
|
316,7
|
219,6
|
389,2
|
317
|
139,5
|
129
|
208,2
|
114,9
|
146,8
|
271
|
195,7
|
308,8
|
491
|
205,3
|
233,6
|
Operationele Marge
|
23,65%
|
23,13%
|
21,81%
|
15,95%
|
24%
|
23,58%
|
13,75%
|
13,14%
|
18,17%
|
12,52%
|
14,01%
|
13,65%
|
17,12%
|
22,41%
|
19,52%
|
19,05%
|
20,31%
|
Resultaat voor belastingen (EBT)
1 |
240,3
|
269,1
|
196,7
|
170,5
|
347,6
|
248,5
|
63,1
|
32
|
-43,4
|
8
|
98
|
-
|
175
|
256,5
|
-
|
172
|
181
|
Nettowinst (verlies)
1 |
193,1
|
207,4
|
134,2
|
121
|
273,9
|
196
|
30,5
|
-3,5
|
1.098
|
-2,7
|
82,5
|
-
|
147,5
|
216,7
|
-
|
129,7
|
136,5
|
Nettomarge
|
13,66%
|
15,35%
|
9,24%
|
8,79%
|
16,89%
|
14,58%
|
3,01%
|
-0,36%
|
95,85%
|
-0,29%
|
7,87%
|
-
|
12,9%
|
15,73%
|
-
|
12,03%
|
11,87%
|
WPA
2 |
1,520
|
1,640
|
1,060
|
0,9500
|
2,170
|
1,550
|
0,2400
|
-0,0300
|
8,770
|
-0,0200
|
0,6450
|
0,9800
|
1,035
|
1,790
|
2,530
|
1,038
|
1,093
|
Dividend per aandeel
2 |
0,5600
|
0,5300
|
0,5300
|
0,5300
|
0,5300
|
0,5800
|
0,5300
|
-
|
-
|
-
|
0,5813
|
-
|
0,5813
|
0,5813
|
-
|
0,5795
|
0,5795
|
Datum van publicatie
|
08-02-22
|
02-05-22
|
02-08-22
|
01-11-22
|
07-02-23
|
01-05-23
|
02-08-23
|
30-10-23
|
05-02-24
|
06-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.920
|
2.699
|
2.656
|
2.702
|
3.655
|
3.538
|
3.158
|
2.988
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,392
x
|
2,158
x
|
2,006
x
|
1,92
x
|
3,737
x
|
3,67
x
|
2,737
x
|
2,381
x
|
Free Cash Flow
1 |
395
|
670
|
799
|
518
|
-434
|
563
|
639
|
595
|
ROE (netto-inkomsten/eigen vermogen)
|
27,8%
|
29,2%
|
24,4%
|
28,7%
|
12,1%
|
10,1%
|
13,2%
|
14,5%
|
ROA (netto-inkomsten/totale activa)
|
4,81%
|
8,07%
|
7,09%
|
6,74%
|
4,11%
|
3,31%
|
4,13%
|
4,45%
|
Totale activa
1 |
9.924
|
6.837
|
10.384
|
10.922
|
32.164
|
13.003
|
15.267
|
15.136
|
Nettoactief per aandeel
2 |
19,40
|
22,90
|
24,10
|
27,00
|
35,40
|
35,70
|
37,40
|
39,40
|
Cashflow per aandeel
2 |
3,700
|
5,640
|
7,000
|
5,210
|
-2,400
|
4,720
|
5,430
|
6,160
|
Capex
1 |
93,9
|
67,2
|
100
|
142
|
134
|
115
|
136
|
142
|
Capex/omzet
|
2,04%
|
1,45%
|
1,98%
|
2,45%
|
2,98%
|
2,55%
|
2,8%
|
2,78%
|
Datum van publicatie
|
05-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
05-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
54,79
USD Gemiddelde koersdoel
72,56
USD Spread / Gemiddelde doel +32,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,10% | 6,92 mld. | | +6,80% | 35,95 mld. | | -.--% | 11,69 mld. | | +3,62% | 6,61 mld. | | -3,21% | 5,98 mld. | | -7,15% | 5,86 mld. | | -11,47% | 5,31 mld. | | +28,21% | 5,06 mld. | | -6,02% | 5,01 mld. | | +4,86% | 3,91 mld. |
Landbouwchemicaliën - Andere
|