Beurs gesloten -
Nyse
22:00:02 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
320,9
USD
|
+0,13%
|
|
+3,07%
|
+2,87%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
53.426
|
59.732
|
92.049
|
61.123
|
79.836
|
81.385
|
-
|
-
|
Bedrijfswaarde
1 |
61.950
|
67.797
|
101.498
|
71.494
|
88.311
|
91.039
|
90.403
|
90.120
|
K/w-verhouding
|
35,4
x
|
33,3
x
|
50,5
x
|
30,7
x
|
33,7
x
|
30,4
x
|
26,6
x
|
26,2
x
|
Dividendrendement
|
0,77%
|
0,73%
|
0,62%
|
1,01%
|
0,78%
|
0,89%
|
0,99%
|
1,11%
|
Marktkapitalisatie/omzet
|
2,98
x
|
3,25
x
|
4,62
x
|
2,76
x
|
3,46
x
|
3,45
x
|
3,29
x
|
3,13
x
|
Bedrijfswaarde/omzet
|
3,46
x
|
3,69
x
|
5,09
x
|
3,23
x
|
3,83
x
|
3,85
x
|
3,66
x
|
3,47
x
|
Bedrijfswaarde/EBITDA
|
20,3
x
|
19,7
x
|
31,1
x
|
19,8
x
|
20,8
x
|
20,1
x
|
18,4
x
|
17,1
x
|
Bedrijfswaarde/FCF
|
31,1
x
|
21,8
x
|
54,2
x
|
56,1
x
|
33,5
x
|
34,8
x
|
31,2
x
|
28,6
x
|
FCF Yield
|
3,22%
|
4,58%
|
1,84%
|
1,78%
|
2,98%
|
2,88%
|
3,2%
|
3,49%
|
Price to Book
|
13
x
|
18,2
x
|
38,6
x
|
19,8
x
|
21,3
x
|
20,6
x
|
17,6
x
|
16,3
x
|
Aantal aandelen (in duizenden)
|
274.666
|
243.832
|
261.383
|
257.546
|
255.966
|
253.647
|
-
|
-
|
Referentieprijs
2 |
194,5
|
245,0
|
352,2
|
237,3
|
311,9
|
320,9
|
320,9
|
320,9
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.901
|
18.362
|
19.945
|
22.149
|
23.052
|
23.616
|
24.711
|
26.006
|
EBITDA
1 |
3.057
|
3.441
|
3.268
|
3.608
|
4.239
|
4.530
|
4.916
|
5.274
|
Bedrijfsresultaat (EBIT)
1 |
2.611
|
2.860
|
2.695
|
3.027
|
3.617
|
4.087
|
4.477
|
4.895
|
Operationele Marge
|
14,59%
|
15,57%
|
13,51%
|
13,67%
|
15,69%
|
17,31%
|
18,12%
|
18,82%
|
Resultaat voor belastingen (EBT)
1 |
1.982
|
2.519
|
2.249
|
2.573
|
3.110
|
3.452
|
3.911
|
4.070
|
Nettowinst (verlies)
1 |
1.541
|
2.030
|
1.864
|
2.020
|
2.389
|
2.716
|
3.019
|
3.132
|
Nettomarge
|
8,61%
|
11,06%
|
9,35%
|
9,12%
|
10,36%
|
11,5%
|
12,22%
|
12,04%
|
WPA
2 |
5,497
|
7,360
|
6,980
|
7,720
|
9,250
|
10,56
|
12,08
|
12,25
|
Free Cash Flow
1 |
1.992
|
3.106
|
1.873
|
1.275
|
2.634
|
2.618
|
2.895
|
3.149
|
FCF-marge
|
11,13%
|
16,92%
|
9,39%
|
5,76%
|
11,42%
|
11,08%
|
11,71%
|
12,11%
|
Kasstroomconversie (ebitda)
|
65,18%
|
90,27%
|
57,3%
|
35,35%
|
62,12%
|
57,78%
|
58,88%
|
59,71%
|
Kasstroomconversie (nettowinst)
|
129,27%
|
152,98%
|
100,44%
|
63,14%
|
110,24%
|
96,39%
|
95,9%
|
100,53%
|
Dividend per aandeel
2 |
1,507
|
1,787
|
2,200
|
2,400
|
2,420
|
2,856
|
3,177
|
3,558
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
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 |
4.762
|
4.999
|
5.872
|
6.047
|
5.230
|
5.442
|
6.241
|
6.117
|
5.252
|
5.367
|
6.339
|
6.368
|
5.483
|
5.621
|
6.664
|
EBITDA
1 |
533,4
|
693
|
976,1
|
1.124
|
814,5
|
879,1
|
1.305
|
1.266
|
788,6
|
896,2
|
1.346
|
1.368
|
904,7
|
979,9
|
1.475
|
Bedrijfsresultaat (EBIT)
1 |
393,8
|
549,5
|
832,8
|
978,4
|
671
|
725
|
1.146
|
1.111
|
634,3
|
809,5
|
1.242
|
1.281
|
811,9
|
895,4
|
1.358
|
Operationele Marge
|
8,27%
|
10,99%
|
14,18%
|
16,18%
|
12,83%
|
13,32%
|
18,37%
|
18,16%
|
12,08%
|
15,08%
|
19,6%
|
20,12%
|
14,81%
|
15,93%
|
20,38%
|
Resultaat voor belastingen (EBT)
1 |
308,9
|
461,1
|
739,9
|
877,2
|
494,9
|
614,8
|
1.012
|
1.009
|
474
|
640
|
1.121
|
1.149
|
663,9
|
-
|
-
|
Nettowinst (verlies)
1 |
304
|
370,8
|
577,9
|
685,1
|
386,3
|
477,4
|
793,7
|
761,5
|
356,2
|
505,2
|
846,8
|
858,9
|
511,8
|
546
|
948
|
Nettomarge
|
6,38%
|
7,42%
|
9,84%
|
11,33%
|
7,39%
|
8,77%
|
12,72%
|
12,45%
|
6,78%
|
9,41%
|
13,36%
|
13,49%
|
9,33%
|
9,71%
|
14,22%
|
WPA
2 |
1,150
|
1,410
|
2,210
|
2,620
|
1,480
|
1,840
|
3,070
|
2,950
|
1,390
|
1,970
|
3,323
|
3,413
|
2,057
|
-
|
-
|
Dividend per aandeel
2 |
0,6000
|
0,6000
|
0,6000
|
0,6000
|
0,6000
|
0,6050
|
0,6050
|
0,6050
|
0,6050
|
0,7150
|
0,7492
|
0,7492
|
0,7492
|
0,7859
|
0,8280
|
Datum van publicatie
|
27-01-22
|
26-04-22
|
27-07-22
|
25-10-22
|
26-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
25-01-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.523
|
8.066
|
9.449
|
10.371
|
8.475
|
9.653
|
9.018
|
8.735
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,788
x
|
2,344
x
|
2,892
x
|
2,875
x
|
1,999
x
|
2,131
x
|
1,834
x
|
1,656
x
|
Free Cash Flow
1 |
1.992
|
3.106
|
1.873
|
1.275
|
2.634
|
2.618
|
2.895
|
3.149
|
ROE (netto-inkomsten/eigen vermogen)
|
39,2%
|
52,5%
|
61,7%
|
72,9%
|
70,1%
|
70,2%
|
67,3%
|
69,2%
|
ROA (netto-inkomsten/totale activa)
|
7,78%
|
9,93%
|
9,08%
|
9,34%
|
10,5%
|
15,6%
|
12,6%
|
13,3%
|
Totale activa
1 |
19.815
|
20.449
|
20.534
|
21.630
|
22.750
|
17.418
|
23.868
|
23.638
|
Nettoactief per aandeel
2 |
14,90
|
13,40
|
9,120
|
12,00
|
14,60
|
15,60
|
18,20
|
19,70
|
Cashflow per aandeel
2 |
8,280
|
12,40
|
8,400
|
7,330
|
13,60
|
12,50
|
13,30
|
-
|
Capex
1 |
329
|
304
|
372
|
645
|
888
|
604
|
538
|
519
|
Capex/omzet
|
1,84%
|
1,65%
|
1,87%
|
2,91%
|
3,85%
|
2,56%
|
2,18%
|
2%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
320,9
USD Gemiddelde koersdoel
339,2
USD Spread / Gemiddelde doel +5,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,87% | 81,39 mld. | | -9,51% | 31,85 mld. | | -18,55% | 31,82 mld. | | -3,42% | 16,59 mld. | | +1,08% | 14,53 mld. | | -15,69% | 11,59 mld. | | +6,09% | 7,95 mld. | | -18,88% | 6,84 mld. | | -13,55% | 2,81 mld. | | -16,48% | 2,69 mld. |
Verf & Coating
|