Beurs gesloten -
Xetra
17:35:19 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
102,4
EUR
|
+1,84%
|
|
+0,44%
|
+2,77%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.703
|
14.680
|
19.204
|
14.208
|
13.927
|
14.313
|
-
|
-
|
Bedrijfswaarde
1 |
14.308
|
16.028
|
20.551
|
16.441
|
13.927
|
16.131
|
15.831
|
15.502
|
K/w-verhouding
|
43,2
x
|
48,8
x
|
48,3
x
|
50,8
x
|
40,8
x
|
31,7
x
|
27,8
x
|
24,5
x
|
Dividendrendement
|
1,01%
|
0,89%
|
0,78%
|
1,03%
|
-
|
1,19%
|
1,31%
|
1,46%
|
Marktkapitalisatie/omzet
|
3,73
x
|
4,17
x
|
5,02
x
|
3,08
x
|
2,94
x
|
2,88
x
|
2,71
x
|
2,55
x
|
Bedrijfswaarde/omzet
|
4,2
x
|
4,55
x
|
5,37
x
|
3,56
x
|
2,94
x
|
3,24
x
|
3
x
|
2,76
x
|
Bedrijfswaarde/EBITDA
|
20,2
x
|
21,6
x
|
25,2
x
|
17,8
x
|
15,4
x
|
16,1
x
|
14,4
x
|
13,1
x
|
Bedrijfswaarde/FCF
|
38,4
x
|
32,6
x
|
59,2
x
|
150
x
|
-
|
34
x
|
31,1
x
|
28
x
|
FCF Yield
|
2,6%
|
3,07%
|
1,69%
|
0,67%
|
-
|
2,94%
|
3,22%
|
3,58%
|
Price to Book
|
5,28
x
|
6,38
x
|
5,71
x
|
4,46
x
|
-
|
3,62
x
|
3,32
x
|
3,04
x
|
Aantal aandelen (in duizenden)
|
135.427
|
135.427
|
147.381
|
139.772
|
139.772
|
139.772
|
-
|
-
|
Referentieprijs
2 |
93,80
|
108,4
|
130,3
|
101,6
|
99,64
|
102,4
|
102,4
|
102,4
|
Datum van publicatie
|
10-03-20
|
09-03-21
|
01-03-22
|
08-03-23
|
06-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.408
|
3.520
|
3.826
|
4.618
|
4.730
|
4.977
|
5.276
|
5.611
|
EBITDA
1 |
707
|
742
|
814
|
922
|
903,5
|
1.005
|
1.098
|
1.184
|
Bedrijfsresultaat (EBIT)
1 |
464,2
|
487,5
|
559
|
630
|
611,2
|
706,2
|
790
|
868,5
|
Operationele Marge
|
13,62%
|
13,85%
|
14,61%
|
13,64%
|
12,92%
|
14,19%
|
14,97%
|
15,48%
|
Resultaat voor belastingen (EBT)
1 |
418,4
|
423,6
|
516
|
431,1
|
464,9
|
616,5
|
702,1
|
798,5
|
Nettowinst (verlies)
1 |
298,3
|
306,9
|
375
|
280
|
340,5
|
457,4
|
521,6
|
585
|
Nettomarge
|
8,75%
|
8,72%
|
9,8%
|
6,06%
|
7,2%
|
9,19%
|
9,89%
|
10,42%
|
WPA
2 |
2,170
|
2,220
|
2,700
|
2,000
|
2,440
|
3,230
|
3,681
|
4,185
|
Free Cash Flow
1 |
372,4
|
491,6
|
347,4
|
109,9
|
-
|
474,2
|
509
|
554,4
|
FCF-marge
|
10,93%
|
13,97%
|
9,08%
|
2,38%
|
-
|
9,53%
|
9,65%
|
9,88%
|
Kasstroomconversie (ebitda)
|
52,67%
|
66,26%
|
42,68%
|
11,92%
|
-
|
47,19%
|
46,36%
|
46,82%
|
Kasstroomconversie (nettowinst)
|
124,82%
|
160,21%
|
92,64%
|
39,26%
|
-
|
103,67%
|
97,58%
|
94,78%
|
Dividend per aandeel
2 |
0,9500
|
0,9700
|
1,020
|
1,050
|
-
|
1,223
|
1,343
|
1,492
|
Datum van publicatie
|
10-03-20
|
09-03-21
|
01-03-22
|
08-03-23
|
06-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
1.716
|
1.821
|
1.699
|
1.908
|
975,1
|
943
|
1.918
|
1.130
|
1.170
|
2.260
|
1.233
|
1.125
|
2.358
|
1.230
|
1.184
|
2.414
|
1.196
|
1.120
|
2.316
|
1.273
|
-
|
2.536
|
-
|
-
|
2.381
|
-
|
2.626
|
2.628
|
EBITDA
|
355,7
|
393,1
|
348,9
|
419,8
|
-
|
202,7
|
394,2
|
-
|
231,5
|
485,5
|
-
|
-
|
436,5
|
-
|
-
|
446
|
-
|
-
|
457,5
|
-
|
-
|
507
|
-
|
-
|
486
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
232,6
|
265,8
|
221,7
|
296,6
|
-
|
138,1
|
262,4
|
-
|
160,8
|
344,2
|
-
|
-
|
285,8
|
-
|
-
|
311,4
|
-
|
-
|
299,8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
13,56%
|
14,6%
|
13,05%
|
15,54%
|
-
|
14,64%
|
13,68%
|
-
|
13,75%
|
15,23%
|
-
|
-
|
12,12%
|
-
|
-
|
12,9%
|
-
|
-
|
12,94%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
236,9
|
186,7
|
273,6
|
-
|
121,3
|
242,4
|
-
|
158,8
|
317,7
|
-
|
-
|
113,4
|
-
|
-
|
257,7
|
-
|
-
|
207,2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
152,3
|
169,2
|
137,7
|
196,2
|
-
|
89,38
|
178,8
|
-
|
114,4
|
228,8
|
-
|
-
|
51,2
|
-
|
-
|
187,5
|
-
|
-
|
152,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
8,88%
|
9,29%
|
8,1%
|
10,28%
|
-
|
9,48%
|
9,32%
|
-
|
9,78%
|
10,12%
|
-
|
-
|
2,17%
|
-
|
-
|
7,77%
|
-
|
-
|
6,6%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
1,080
|
1,220
|
1,000
|
1,420
|
-
|
0,6400
|
1,280
|
-
|
0,8200
|
1,640
|
-
|
-
|
0,3600
|
-
|
-
|
1,340
|
-
|
-
|
1,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,050
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,150
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-03-20
|
06-08-20
|
09-03-21
|
05-08-21
|
26-10-21
|
01-03-22
|
01-03-22
|
02-05-22
|
02-08-22
|
02-08-22
|
26-10-22
|
08-03-23
|
08-03-23
|
02-05-23
|
02-08-23
|
02-08-23
|
06-12-23
|
06-03-24
|
06-03-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.605
|
1.348
|
1.347
|
2.233
|
-
|
1.819
|
1.518
|
1.189
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,27
x
|
1,817
x
|
1,655
x
|
2,422
x
|
-
|
1,81
x
|
1,383
x
|
1,005
x
|
Free Cash Flow
1 |
372
|
492
|
347
|
110
|
-
|
474
|
509
|
554
|
ROE (netto-inkomsten/eigen vermogen)
|
13,9%
|
13,1%
|
13,7%
|
12%
|
-
|
12,4%
|
13%
|
13,2%
|
ROA (netto-inkomsten/totale activa)
|
5,48%
|
5,16%
|
5,96%
|
5,62%
|
-
|
5,81%
|
6,55%
|
7,18%
|
Totale activa
1 |
5.439
|
5.946
|
6.293
|
4.985
|
-
|
7.869
|
7.960
|
8.144
|
Nettoactief per aandeel
2 |
17,80
|
17,00
|
22,80
|
22,80
|
-
|
28,20
|
30,80
|
33,70
|
Cashflow per aandeel
2 |
3,930
|
4,600
|
3,730
|
2,580
|
-
|
4,780
|
5,400
|
6,340
|
Capex
1 |
174
|
144
|
174
|
250
|
-
|
265
|
276
|
288
|
Capex/omzet
|
5,12%
|
4,09%
|
4,55%
|
5,42%
|
-
|
5,32%
|
5,24%
|
5,13%
|
Datum van publicatie
|
10-03-20
|
09-03-21
|
01-03-22
|
08-03-23
|
06-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
102,4
EUR Gemiddelde koersdoel
112,5
EUR Spread / Gemiddelde doel +9,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,77% | 15,56 mld. | | +17,80% | 66,73 mld. | | +2,92% | 49,79 mld. | | +19,98% | 42,5 mld. | | +20,88% | 26,45 mld. | | +12,04% | 19,66 mld. | | +1,27% | 17,18 mld. | | -22,98% | 15,82 mld. | | -9,25% | 15,41 mld. | | -20,54% | 13,67 mld. |
Chemische specialiteiten
|