Beurs gesloten -
Nyse
22:00:02 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
100,1
USD
|
-0,80%
|
|
-1,20%
|
+5,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.501
|
30.607
|
30.477
|
27.037
|
30.840
|
32.595
|
-
|
-
|
Bedrijfswaarde
1 |
42.509
|
44.099
|
40.248
|
36.207
|
38.667
|
41.015
|
40.536
|
40.422
|
K/w-verhouding
|
9,86
x
|
21,6
x
|
5,51
x
|
7,03
x
|
41,5
x
|
12,3
x
|
9,9
x
|
9,93
x
|
Dividendrendement
|
4,39%
|
4,58%
|
4,81%
|
5,66%
|
5,2%
|
5,13%
|
5,35%
|
5,59%
|
Marktkapitalisatie/omzet
|
0,91
x
|
1,1
x
|
0,66
x
|
0,54
x
|
0,75
x
|
0,79
x
|
0,92
x
|
0,93
x
|
Bedrijfswaarde/omzet
|
1,22
x
|
1,59
x
|
0,87
x
|
0,72
x
|
0,94
x
|
1
x
|
1,14
x
|
1,15
x
|
Bedrijfswaarde/EBITDA
|
7,47
x
|
13,4
x
|
4,63
x
|
5,55
x
|
7,4
x
|
7,85
x
|
7,11
x
|
6,83
x
|
Bedrijfswaarde/FCF
|
18,8
x
|
30,3
x
|
7,02
x
|
8,56
x
|
11,3
x
|
22,4
x
|
13,2
x
|
16,9
x
|
FCF Yield
|
5,33%
|
3,3%
|
14,3%
|
11,7%
|
8,82%
|
4,47%
|
7,55%
|
5,91%
|
Price to Book
|
3,92
x
|
3,85
x
|
2,61
x
|
2,14
x
|
2,38
x
|
2,4
x
|
2,34
x
|
2,25
x
|
Aantal aandelen (in duizenden)
|
333.411
|
333.919
|
330.441
|
325.624
|
324.362
|
325.622
|
-
|
-
|
Referentieprijs
2 |
94,48
|
91,66
|
92,23
|
83,03
|
95,08
|
100,1
|
100,1
|
100,1
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
28-01-22
|
03-02-23
|
02-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
34.727
|
27.753
|
46.173
|
50.451
|
41.107
|
41.180
|
35.405
|
35.125
|
EBITDA
1 |
5.692
|
3.285
|
8.689
|
6.527
|
5.222
|
5.222
|
5.704
|
5.915
|
Bedrijfsresultaat (EBIT)
1 |
4.380
|
1.900
|
7.397
|
5.170
|
3.766
|
3.712
|
4.260
|
4.398
|
Operationele Marge
|
12,61%
|
6,85%
|
16,02%
|
10,25%
|
9,16%
|
9,01%
|
12,03%
|
12,52%
|
Resultaat voor belastingen (EBT)
1 |
4.052
|
1.386
|
6.786
|
4.776
|
2.627
|
3.331
|
4.044
|
4.103
|
Nettowinst (verlies)
1 |
3.390
|
1.420
|
5.617
|
3.889
|
2.114
|
2.679
|
3.221
|
3.264
|
Nettomarge
|
9,76%
|
5,12%
|
12,17%
|
7,71%
|
5,14%
|
6,51%
|
9,1%
|
9,29%
|
WPA
2 |
9,580
|
4,240
|
16,75
|
11,81
|
2,290
|
8,152
|
10,11
|
10,08
|
Free Cash Flow
1 |
2.267
|
1.457
|
5.736
|
4.229
|
3.411
|
1.835
|
3.062
|
2.388
|
FCF-marge
|
6,53%
|
5,25%
|
12,42%
|
8,38%
|
8,3%
|
4,46%
|
8,65%
|
6,8%
|
Kasstroomconversie (ebitda)
|
39,83%
|
44,35%
|
66,01%
|
64,79%
|
65,32%
|
35,13%
|
53,68%
|
40,37%
|
Kasstroomconversie (nettowinst)
|
66,87%
|
102,61%
|
102,12%
|
108,74%
|
161,35%
|
68,47%
|
95,04%
|
73,16%
|
Dividend per aandeel
2 |
4,150
|
4,200
|
4,440
|
4,700
|
4,940
|
5,140
|
5,352
|
5,594
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
28-01-22
|
03-02-23
|
02-02-24
|
-
|
-
|
-
|
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 |
12.830
|
13.157
|
14.838
|
12.250
|
10.206
|
10.247
|
10.306
|
10.625
|
9.929
|
9.925
|
10.391
|
10.831
|
10.170
|
10.069
|
8.763
|
EBITDA
1 |
1.395
|
2.020
|
2.381
|
1.192
|
865
|
1.452
|
1.450
|
1.410
|
910
|
1.063
|
1.379
|
1.475
|
1.295
|
1.365
|
1.381
|
Bedrijfsresultaat (EBIT)
1 |
1.535
|
1.661
|
2.210
|
896
|
487
|
713
|
1.122
|
1.068
|
586
|
698
|
980,2
|
1.082
|
885,6
|
1.048
|
1.022
|
Operationele Marge
|
11,96%
|
12,62%
|
14,89%
|
7,31%
|
4,77%
|
6,96%
|
10,89%
|
10,05%
|
5,9%
|
7,03%
|
9,43%
|
9,99%
|
8,71%
|
10,4%
|
11,66%
|
Resultaat voor belastingen (EBT)
1 |
866
|
1.635
|
2.023
|
727
|
389
|
642
|
905
|
901
|
179
|
596
|
888,9
|
989,6
|
804,7
|
978,5
|
963,5
|
Nettowinst (verlies)
1 |
726
|
1.320
|
1.644
|
572
|
353
|
474
|
715
|
747
|
183
|
473
|
720,5
|
794,7
|
649,6
|
773,5
|
764
|
Nettomarge
|
5,66%
|
10,03%
|
11,08%
|
4,67%
|
3,46%
|
4,63%
|
6,94%
|
7,03%
|
1,84%
|
4,77%
|
6,93%
|
7,34%
|
6,39%
|
7,68%
|
8,72%
|
WPA
2 |
2,180
|
4,000
|
4,980
|
1,750
|
1,070
|
1,440
|
2,180
|
2,290
|
0,5600
|
1,440
|
2,198
|
2,458
|
2,006
|
2,385
|
2,365
|
Dividend per aandeel
2 |
1,130
|
1,130
|
1,190
|
1,190
|
1,190
|
1,190
|
1,250
|
1,250
|
1,250
|
1,250
|
1,299
|
1,299
|
1,317
|
1,356
|
1,379
|
Datum van publicatie
|
28-01-22
|
29-04-22
|
29-07-22
|
28-10-22
|
03-02-23
|
28-04-23
|
04-08-23
|
27-10-23
|
02-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.008
|
13.492
|
9.771
|
9.170
|
7.827
|
8.421
|
7.941
|
7.827
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,934
x
|
4,107
x
|
1,125
x
|
1,405
x
|
1,499
x
|
1,613
x
|
1,392
x
|
1,323
x
|
Free Cash Flow
1 |
2.267
|
1.457
|
5.736
|
4.229
|
3.411
|
1.835
|
3.062
|
2.388
|
ROE (netto-inkomsten/eigen vermogen)
|
37,2%
|
23,5%
|
56,7%
|
33,5%
|
22,2%
|
20,2%
|
21,2%
|
21,8%
|
ROA (netto-inkomsten/totale activa)
|
11,6%
|
5,72%
|
15,6%
|
11,2%
|
7,74%
|
6,91%
|
7,68%
|
8,42%
|
Totale activa
1 |
29.261
|
24.812
|
36.034
|
34.655
|
27.324
|
38.754
|
41.960
|
38.759
|
Nettoactief per aandeel
2 |
24,10
|
23,80
|
35,40
|
38,70
|
39,90
|
41,70
|
42,70
|
44,50
|
Cashflow per aandeel
2 |
14,00
|
10,20
|
22,70
|
18,70
|
15,20
|
12,70
|
16,00
|
15,00
|
Capex
1 |
2.700
|
1.947
|
1.866
|
1.890
|
1.531
|
2.081
|
2.152
|
2.275
|
Capex/omzet
|
7,77%
|
7,02%
|
4,04%
|
3,75%
|
3,72%
|
5,05%
|
6,08%
|
6,48%
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
28-01-22
|
03-02-23
|
02-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
100,1
USD Gemiddelde koersdoel
107,5
USD Spread / Gemiddelde doel +7,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,28% | 32,59 mld. | | +4,37% | 105 mld. | | -6,23% | 62,52 mld. | | +72,86% | 49,08 mld. | | +16,94% | 38,99 mld. | | +14,48% | 20,6 mld. | | +15,10% | 17,19 mld. | | +18,07% | 15,13 mld. | | +4,83% | 14,36 mld. | | -13,98% | 14,06 mld. |
Chemische grondstoffen - Andere
|