Beurs gesloten -
Euronext Bruxelles
17:37:16 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,65
EUR
|
-2,15%
|
|
+11,65%
|
+21,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.656
|
10.018
|
10.543
|
9.790
|
2.936
|
3.534
|
-
|
-
|
Bedrijfswaarde
1 |
14.242
|
12.416
|
12.692
|
11.581
|
4.425
|
5.151
|
5.168
|
4.966
|
K/w-verhouding
|
89,8
x
|
-10,4
x
|
11,2
x
|
5,16
x
|
1,4
x
|
9,56
x
|
8,31
x
|
7,23
x
|
Dividendrendement
|
3,63%
|
3,87%
|
3,77%
|
4,29%
|
8,76%
|
7,25%
|
7,37%
|
7,42%
|
Marktkapitalisatie/omzet
|
1,04
x
|
1,12
x
|
1,04
x
|
0,73
x
|
0,6
x
|
0,76
x
|
0,74
x
|
0,71
x
|
Bedrijfswaarde/omzet
|
1,39
x
|
1,38
x
|
1,26
x
|
0,86
x
|
0,91
x
|
1,1
x
|
1,09
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
6,13
x
|
6,38
x
|
5,39
x
|
3,59
x
|
3,55
x
|
5,37
x
|
4,9
x
|
4,33
x
|
Bedrijfswaarde/FCF
|
14,9
x
|
17,6
x
|
14,7
x
|
10,6
x
|
7,89
x
|
16
x
|
12,1
x
|
10,7
x
|
FCF Yield
|
6,73%
|
5,69%
|
6,79%
|
9,47%
|
12,7%
|
6,26%
|
8,29%
|
9,37%
|
Price to Book
|
1,12
x
|
1,39
x
|
1,2
x
|
0,92
x
|
2,31
x
|
2,56
x
|
1,79
x
|
1,98
x
|
Aantal aandelen (in duizenden)
|
103.154
|
103.411
|
103.158
|
103.640
|
105.876
|
105.008
|
-
|
-
|
Referentieprijs
2 |
103,3
|
96,88
|
102,2
|
94,46
|
27,73
|
33,65
|
33,65
|
33,65
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
23-02-23
|
13-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.244
|
8.965
|
10.105
|
13.426
|
4.880
|
4.661
|
4.758
|
4.995
|
EBITDA
1 |
2.322
|
1.945
|
2.356
|
3.229
|
1.246
|
959,5
|
1.054
|
1.146
|
Bedrijfsresultaat (EBIT)
1 |
1.503
|
1.110
|
1.600
|
2.426
|
926
|
665,9
|
726
|
798,3
|
Operationele Marge
|
14,67%
|
12,38%
|
15,83%
|
18,07%
|
18,98%
|
14,28%
|
15,26%
|
15,98%
|
Resultaat voor belastingen (EBT)
1 |
74
|
-844
|
1.094
|
2.151
|
180
|
525,6
|
625,9
|
753,4
|
Nettowinst (verlies)
1 |
118
|
-962
|
948
|
1.905
|
2.093
|
346,4
|
422,3
|
491,2
|
Nettomarge
|
1,15%
|
-10,73%
|
9,38%
|
14,19%
|
42,89%
|
7,43%
|
8,87%
|
9,83%
|
WPA
2 |
1,150
|
-9,320
|
9,130
|
18,30
|
19,85
|
3,519
|
4,049
|
4,655
|
Free Cash Flow
1 |
958
|
707
|
862
|
1.097
|
561
|
322,4
|
428,3
|
465,4
|
FCF-marge
|
9,35%
|
7,89%
|
8,53%
|
8,17%
|
11,5%
|
6,92%
|
9%
|
9,32%
|
Kasstroomconversie (ebitda)
|
41,26%
|
36,35%
|
36,59%
|
33,97%
|
45,02%
|
33,6%
|
40,63%
|
40,6%
|
Kasstroomconversie (nettowinst)
|
811,86%
|
-
|
90,93%
|
57,59%
|
26,8%
|
93,07%
|
101,44%
|
94,75%
|
Dividend per aandeel
2 |
3,750
|
3,750
|
3,850
|
4,050
|
2,430
|
2,441
|
2,480
|
2,496
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
23-02-23
|
13-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
2.573
|
2.703
|
3.055
|
3.477
|
3.609
|
3.286
|
3.167
|
3.087
|
2.747
|
1.131
|
1.201
|
EBITDA
1 |
599
|
572
|
712
|
864
|
917
|
736
|
839
|
790
|
702
|
238
|
265
|
Bedrijfsresultaat (EBIT)
1 |
421
|
-
|
526
|
674
|
709
|
517
|
642
|
-
|
508
|
-
|
160
|
Operationele Marge
|
16,36%
|
-
|
17,22%
|
19,38%
|
19,65%
|
15,73%
|
20,27%
|
-
|
18,49%
|
-
|
14,07%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
255
|
366
|
337
|
705
|
451
|
412
|
246
|
-
|
220
|
-
|
-
|
Nettomarge
|
9,91%
|
13,54%
|
11,03%
|
20,28%
|
12,5%
|
12,54%
|
7,77%
|
-
|
8,01%
|
-
|
-
|
WPA
|
2,460
|
3,520
|
3,250
|
6,790
|
4,340
|
3,930
|
2,370
|
1,870
|
2,090
|
-
|
-
|
Dividend per aandeel
|
-
|
3,850
|
-
|
-
|
-
|
4,050
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-10-21
|
23-02-22
|
04-05-22
|
28-07-22
|
03-11-22
|
23-02-23
|
04-05-23
|
03-08-23
|
03-11-23
|
13-03-24
|
07-05-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.586
|
2.398
|
2.149
|
1.791
|
1.489
|
1.617
|
1.635
|
1.432
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,544
x
|
1,233
x
|
0,9121
x
|
0,5547
x
|
1,195
x
|
1,685
x
|
1,551
x
|
1,249
x
|
Free Cash Flow
1 |
958
|
707
|
862
|
1.097
|
561
|
322
|
428
|
465
|
ROE (netto-inkomsten/eigen vermogen)
|
8,26%
|
7,4%
|
11,7%
|
17,9%
|
-
|
25,8%
|
26,8%
|
29,1%
|
ROA (netto-inkomsten/totale activa)
|
3,82%
|
3,24%
|
5,65%
|
8,56%
|
-
|
5,15%
|
6,48%
|
7,14%
|
Totale activa
1 |
3.090
|
-29.653
|
16.791
|
22.247
|
-
|
6.732
|
6.516
|
6.883
|
Nettoactief per aandeel
2 |
92,00
|
69,80
|
85,30
|
102,0
|
12,00
|
13,20
|
18,80
|
17,00
|
Cashflow per aandeel
2 |
17,60
|
12,00
|
14,40
|
19,30
|
7,620
|
5,270
|
5,970
|
6,610
|
Capex
1 |
857
|
535
|
637
|
909
|
450
|
306
|
333
|
349
|
Capex/omzet
|
8,37%
|
5,97%
|
6,3%
|
6,77%
|
9,22%
|
6,56%
|
7%
|
6,98%
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
23-02-23
|
13-03-24
|
-
|
-
|
-
|
Laatste slotkoers
33,65
EUR Gemiddelde koersdoel
37,94
EUR Spread / Gemiddelde doel +12,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,35% | 3,81 mld. | | -1,96% | 74,28 mld. | | +0,05% | 46,91 mld. | | +2,38% | 32,93 mld. | | +7,54% | 17,78 mld. | | -6,58% | 12,09 mld. | | -0,23% | 10,66 mld. | | +3,37% | 9,55 mld. | | +5,01% | 8,28 mld. | | -8,19% | 8,08 mld. |
Gediversifieerde chemicaliën
|