Beurs gesloten -
Xetra
17:35:27 23-05-2024
|
Nabeurs
22:00:01
|
99,5
EUR
|
-2,02%
|
|
99,33
|
-0,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.360
|
5.800
|
6.538
|
5.932
|
5.678
|
5.045
|
-
|
-
|
Bedrijfswaarde
1 |
3.994
|
5.867
|
5.991
|
5.522
|
5.762
|
5.296
|
5.242
|
5.063
|
K/w-verhouding
|
-5,23
x
|
30,6
x
|
8,1
x
|
4,74
x
|
18,1
x
|
22,7
x
|
12,6
x
|
10,3
x
|
Dividendrendement
|
0,74%
|
1,71%
|
6,08%
|
10,1%
|
2,62%
|
2,43%
|
4%
|
4,69%
|
Marktkapitalisatie/omzet
|
0,68
x
|
1,24
x
|
1,05
x
|
0,72
x
|
0,89
x
|
0,82
x
|
0,76
x
|
0,73
x
|
Bedrijfswaarde/omzet
|
0,81
x
|
1,25
x
|
0,97
x
|
0,67
x
|
0,9
x
|
0,86
x
|
0,79
x
|
0,73
x
|
Bedrijfswaarde/EBITDA
|
5,1
x
|
8,81
x
|
3,89
x
|
2,65
x
|
7
x
|
6,85
x
|
4,97
x
|
4,25
x
|
Bedrijfswaarde/FCF
|
21
x
|
9,07
x
|
8,31
x
|
9,54
x
|
25,4
x
|
-302
x
|
26,4
x
|
14,5
x
|
FCF Yield
|
4,75%
|
11%
|
12%
|
10,5%
|
3,93%
|
-0,33%
|
3,79%
|
6,88%
|
Price to Book
|
1,71
x
|
3,57
x
|
2,17
x
|
1,22
x
|
1,29
x
|
1,12
x
|
1,06
x
|
1,01
x
|
Aantal aandelen (in duizenden)
|
49.678
|
49.678
|
49.678
|
49.678
|
49.678
|
49.678
|
-
|
-
|
Referentieprijs
2 |
67,64
|
116,8
|
131,6
|
119,4
|
114,3
|
101,6
|
101,6
|
101,6
|
Datum van publicatie
|
17-03-20
|
16-03-21
|
15-03-22
|
14-03-23
|
15-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.928
|
4.692
|
6.208
|
8.209
|
6.402
|
6.137
|
6.602
|
6.918
|
EBITDA
1 |
783,4
|
666,3
|
1.538
|
2.081
|
823,6
|
773,5
|
1.054
|
1.191
|
Bedrijfsresultaat (EBIT)
1 |
-536,3
|
262,8
|
1.134
|
1.679
|
404,9
|
345,7
|
588,1
|
714,7
|
Operationele Marge
|
-10,88%
|
5,6%
|
18,27%
|
20,45%
|
6,32%
|
5,63%
|
8,91%
|
10,33%
|
Resultaat voor belastingen (EBT)
1 |
-591,2
|
217,9
|
1.094
|
1.616
|
387
|
319,8
|
535,7
|
643,5
|
Nettowinst (verlies)
1 |
-642,6
|
189,2
|
806,9
|
1.251
|
313,6
|
224,8
|
413,2
|
508,8
|
Nettomarge
|
-13,04%
|
4,03%
|
13%
|
15,24%
|
4,9%
|
3,66%
|
6,26%
|
7,35%
|
WPA
2 |
-12,94
|
3,810
|
16,24
|
25,18
|
6,310
|
4,475
|
8,078
|
9,864
|
Free Cash Flow
1 |
189,9
|
647,2
|
720,6
|
578,7
|
226,7
|
-17,56
|
198,6
|
348,1
|
FCF-marge
|
3,85%
|
13,79%
|
11,61%
|
7,05%
|
3,54%
|
-0,29%
|
3,01%
|
5,03%
|
Kasstroomconversie (ebitda)
|
24,24%
|
97,13%
|
46,84%
|
27,81%
|
27,53%
|
-
|
18,84%
|
29,24%
|
Kasstroomconversie (nettowinst)
|
-
|
342,07%
|
89,3%
|
46,26%
|
72,29%
|
-
|
48,05%
|
68,42%
|
Dividend per aandeel
2 |
0,5000
|
2,000
|
8,000
|
12,00
|
3,000
|
2,468
|
4,061
|
4,765
|
Datum van publicatie
|
17-03-20
|
16-03-21
|
15-03-22
|
14-03-23
|
15-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
1.659
|
1.688
|
2.076
|
2.174
|
4.250
|
2.132
|
1.827
|
1.744
|
1.753
|
1.523
|
1.383
|
1.490
|
1.514
|
1.584
|
1.487
|
-
|
EBITDA
1 |
433,7
|
531,8
|
643,7
|
625,8
|
-
|
457
|
354,8
|
281
|
255,5
|
151,9
|
135,2
|
172,1
|
138
|
198,1
|
323,7
|
-
|
Bedrijfsresultaat (EBIT)
1 |
342,6
|
403,1
|
549,5
|
528,5
|
1.078
|
351
|
250,1
|
178,1
|
152,5
|
48,9
|
25,4
|
63
|
29,32
|
89,36
|
211,5
|
-
|
Operationele Marge
|
20,66%
|
23,88%
|
26,47%
|
24,31%
|
25,36%
|
16,46%
|
13,69%
|
10,21%
|
8,7%
|
3,21%
|
1,84%
|
4,23%
|
1,94%
|
5,64%
|
14,22%
|
-
|
Resultaat voor belastingen (EBT)
1 |
332,1
|
393
|
530,8
|
508
|
-
|
332
|
245,8
|
172,1
|
144,3
|
41,7
|
28,9
|
61,9
|
39
|
70
|
206
|
-
|
Nettowinst (verlies)
1 |
248,7
|
281,8
|
402,6
|
371,8
|
774,4
|
259
|
217,6
|
147,2
|
118,1
|
33,5
|
23,2
|
48,4
|
19,02
|
66,65
|
164,5
|
-
|
Nettomarge
|
14,99%
|
16,69%
|
19,39%
|
17,1%
|
18,22%
|
12,15%
|
11,91%
|
8,44%
|
6,74%
|
2,2%
|
1,68%
|
3,25%
|
1,26%
|
4,21%
|
11,06%
|
-
|
WPA
2 |
4,900
|
5,770
|
7,920
|
7,670
|
15,59
|
5,080
|
4,510
|
2,900
|
2,380
|
0,5600
|
0,4600
|
0,8900
|
0,3609
|
1,327
|
3,297
|
-
|
Dividend per aandeel
2 |
-
|
8,000
|
-
|
-
|
-
|
-
|
12,00
|
-
|
-
|
-
|
3,000
|
-
|
-
|
-
|
2,932
|
-
|
Datum van publicatie
|
28-10-21
|
15-03-22
|
28-04-22
|
28-07-22
|
28-07-22
|
27-10-22
|
14-03-23
|
28-04-23
|
27-07-23
|
26-10-23
|
15-03-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
634
|
67,5
|
-
|
-
|
83,7
|
251
|
197
|
18,4
|
Nettokaspositie
1 |
-
|
-
|
547
|
409
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,809
x
|
0,1013
x
|
-
|
-
|
0,1016
x
|
0,3249
x
|
0,187
x
|
0,0154
x
|
Free Cash Flow
1 |
190
|
647
|
721
|
579
|
227
|
-17,6
|
199
|
348
|
ROE (netto-inkomsten/eigen vermogen)
|
-25,4%
|
10,5%
|
34,8%
|
31,7%
|
6,76%
|
5,01%
|
9,09%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
0,07%
|
2,82%
|
10,7%
|
15,4%
|
3,44%
|
1,82%
|
3,68%
|
4,46%
|
Totale activa
1 |
-892.376
|
6.721
|
7.541
|
8.134
|
9.128
|
12.381
|
11.228
|
11.410
|
Nettoactief per aandeel
2 |
39,60
|
32,70
|
60,80
|
97,90
|
88,90
|
90,30
|
95,90
|
101,0
|
Cashflow per aandeel
2 |
12,20
|
1,760
|
21,40
|
22,70
|
18,80
|
9,140
|
13,20
|
16,00
|
Capex
1 |
415
|
224
|
344
|
547
|
710
|
624
|
586
|
556
|
Capex/omzet
|
8,42%
|
4,77%
|
5,54%
|
6,66%
|
11,08%
|
10,17%
|
8,87%
|
8,04%
|
Datum van publicatie
|
17-03-20
|
16-03-21
|
15-03-22
|
14-03-23
|
15-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
99,5
EUR Gemiddelde koersdoel
127
EUR Spread / Gemiddelde doel +27,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,95% | 5,47 mld. | | -3,24% | 19,72 mld. | | +6,56% | 4,14 mld. | | +15,41% | 1,53 mld. | | -2,65% | 1,25 mld. | | +19,82% | 968 mln. | | -10,30% | 716 mln. | | -34,47% | 609 mln. | | -13,15% | 297 mln. | | -10,51% | 264 mln. |
Geavanceerd Polymeer
|