Beurs gesloten -
Euronext Paris
17:35:13 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
185,2
EUR
|
+0,85%
|
|
-1,37%
|
+5,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
59.451
|
63.378
|
72.468
|
69.140
|
92.004
|
96.924
|
-
|
-
|
Bedrijfswaarde
1 |
71.824
|
73.978
|
82.916
|
79.401
|
101.225
|
106.050
|
105.195
|
104.212
|
K/w-verhouding
|
26,5
x
|
26
x
|
28,1
x
|
25,1
x
|
29,9
x
|
27,6
x
|
24,9
x
|
22,8
x
|
Dividendrendement
|
2,14%
|
2,05%
|
1,89%
|
2,23%
|
1,82%
|
1,81%
|
1,92%
|
2,04%
|
Marktkapitalisatie/omzet
|
2,71
x
|
3,09
x
|
3,11
x
|
2,31
x
|
3,33
x
|
3,52
x
|
3,3
x
|
3,15
x
|
Bedrijfswaarde/omzet
|
3,28
x
|
3,61
x
|
3,55
x
|
2,65
x
|
3,67
x
|
3,85
x
|
3,58
x
|
3,39
x
|
Bedrijfswaarde/EBITDA
|
12,1
x
|
12,5
x
|
13,1
x
|
10,8
x
|
13,4
x
|
13,3
x
|
12,2
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
29,2
x
|
28,7
x
|
31,2
x
|
31,3
x
|
35,3
x
|
37,9
x
|
34,6
x
|
33,7
x
|
FCF Yield
|
3,43%
|
3,48%
|
3,2%
|
3,2%
|
2,83%
|
2,64%
|
2,89%
|
2,97%
|
Price to Book
|
3,15
x
|
3,41
x
|
3,92
x
|
2,92
x
|
3,79
x
|
3,68
x
|
3,39
x
|
3,13
x
|
Aantal aandelen (in duizenden)
|
518.193
|
519.297
|
519.925
|
522.202
|
522.395
|
523.406
|
-
|
-
|
Referentieprijs
2 |
114,7
|
122,0
|
139,4
|
132,4
|
176,1
|
185,2
|
185,2
|
185,2
|
Datum van publicatie
|
11-02-20
|
10-02-21
|
16-02-22
|
16-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.920
|
20.485
|
23.335
|
29.934
|
27.608
|
27.571
|
29.366
|
30.759
|
EBITDA
1 |
5.932
|
5.928
|
6.333
|
7.328
|
7.550
|
8.001
|
8.641
|
9.229
|
Bedrijfsresultaat (EBIT)
1 |
3.794
|
3.790
|
4.160
|
4.862
|
5.068
|
5.425
|
5.932
|
6.401
|
Operationele Marge
|
17,31%
|
18,5%
|
17,83%
|
16,24%
|
18,36%
|
19,68%
|
20,2%
|
20,81%
|
Resultaat voor belastingen (EBT)
1 |
3.139
|
3.206
|
3.607
|
3.601
|
4.160
|
4.894
|
5.411
|
5.848
|
Nettowinst (verlies)
1 |
2.242
|
2.435
|
2.572
|
2.759
|
3.078
|
3.600
|
3.985
|
4.317
|
Nettomarge
|
10,23%
|
11,89%
|
11,02%
|
9,22%
|
11,15%
|
13,06%
|
13,57%
|
14,04%
|
WPA
2 |
4,327
|
4,691
|
4,955
|
5,280
|
5,900
|
6,712
|
7,443
|
8,113
|
Free Cash Flow
1 |
2.463
|
2.576
|
2.654
|
2.537
|
2.870
|
2.800
|
3.042
|
3.090
|
FCF-marge
|
11,24%
|
12,57%
|
11,37%
|
8,48%
|
10,39%
|
10,15%
|
10,36%
|
10,05%
|
Kasstroomconversie (ebitda)
|
41,52%
|
43,45%
|
41,91%
|
34,62%
|
38,01%
|
34,99%
|
35,2%
|
33,48%
|
Kasstroomconversie (nettowinst)
|
109,86%
|
105,77%
|
103,18%
|
91,96%
|
93,23%
|
77,78%
|
76,33%
|
71,58%
|
Dividend per aandeel
2 |
2,455
|
2,500
|
2,636
|
2,950
|
3,200
|
3,355
|
3,559
|
3,772
|
Datum van publicatie
|
11-02-20
|
10-02-21
|
16-02-22
|
16-02-23
|
20-02-24
|
-
|
-
|
-
|
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 S1
|
2025 S2
|
---|
Omzet
1 |
10.968
|
10.273
|
10.212
|
10.846
|
5.834
|
6.655
|
12.489
|
6.887
|
7.320
|
14.207
|
8.247
|
7.480
|
15.727
|
7.174
|
6.806
|
13.980
|
6.811
|
6.817
|
13.627
|
6.650
|
6.915
|
13.541
|
6.965
|
7.037
|
14.016
|
14.654
|
15.362
|
EBITDA
|
3.054
|
2.897
|
3.031
|
2.997
|
1.590
|
-
|
3.336
|
-
|
-
|
3.475
|
-
|
-
|
3.853
|
-
|
-
|
3.710
|
-
|
-
|
3.840
|
-
|
-
|
3.842
|
-
|
-
|
4.085
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.980
|
1.813
|
1.976
|
1.948
|
-
|
-
|
2.213
|
-
|
-
|
2.286
|
-
|
-
|
2.576
|
-
|
-
|
2.481
|
-
|
-
|
2.587
|
-
|
-
|
2.553
|
-
|
-
|
2.854
|
2.989
|
3.165
|
Operationele Marge
|
18,05%
|
17,65%
|
19,35%
|
17,96%
|
-
|
-
|
17,72%
|
-
|
-
|
16,09%
|
-
|
-
|
16,38%
|
-
|
-
|
17,74%
|
-
|
-
|
18,99%
|
-
|
-
|
18,85%
|
-
|
-
|
20,36%
|
20,4%
|
20,6%
|
Resultaat voor belastingen (EBT)
|
1.649
|
1.505
|
1.701
|
1.720
|
-
|
-
|
1.887
|
-
|
-
|
1.836
|
-
|
-
|
1.765
|
-
|
-
|
2.302
|
-
|
-
|
-
|
-
|
-
|
2.330
|
-
|
-
|
2.458
|
-
|
-
|
Nettowinst (verlies)
|
1.183
|
1.078
|
1.357
|
1.239
|
-
|
-
|
1.333
|
-
|
-
|
1.305
|
-
|
-
|
1.454
|
-
|
-
|
1.722
|
-
|
-
|
-
|
-
|
-
|
1.722
|
-
|
-
|
1.820
|
-
|
-
|
Nettomarge
|
10,78%
|
10,5%
|
13,29%
|
11,43%
|
-
|
-
|
10,67%
|
-
|
-
|
9,18%
|
-
|
-
|
9,25%
|
-
|
-
|
12,31%
|
-
|
-
|
-
|
-
|
-
|
12,72%
|
-
|
-
|
12,99%
|
-
|
-
|
WPA
|
2,282
|
2,082
|
2,609
|
2,391
|
-
|
-
|
2,564
|
1,250
|
-
|
2,500
|
-
|
-
|
2,780
|
-
|
-
|
3,300
|
-
|
-
|
2,600
|
-
|
-
|
2,970
|
-
|
-
|
3,140
|
-
|
-
|
Dividend per aandeel
|
2,455
|
-
|
2,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-02-20
|
30-07-20
|
10-02-21
|
29-07-21
|
22-10-21
|
16-02-22
|
16-02-22
|
27-04-22
|
28-07-22
|
28-07-22
|
25-10-22
|
16-02-23
|
16-02-23
|
27-04-23
|
27-07-23
|
27-07-23
|
25-10-23
|
20-02-24
|
20-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.373
|
10.600
|
10.448
|
10.261
|
9.221
|
9.126
|
8.270
|
7.288
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,086
x
|
1,788
x
|
1,65
x
|
1,4
x
|
1,221
x
|
1,141
x
|
0,9571
x
|
0,7896
x
|
Free Cash Flow
1 |
2.463
|
2.576
|
2.654
|
2.537
|
2.870
|
2.800
|
3.042
|
3.090
|
ROE (netto-inkomsten/eigen vermogen)
|
12,2%
|
13%
|
12,9%
|
12,2%
|
12,8%
|
14,2%
|
14,5%
|
14,7%
|
ROA (netto-inkomsten/totale activa)
|
5,24%
|
5,69%
|
5,8%
|
5,73%
|
6,29%
|
7,38%
|
7,81%
|
8,31%
|
Totale activa
1 |
42.824
|
42.822
|
44.380
|
48.151
|
48.925
|
48.760
|
51.016
|
51.961
|
Nettoactief per aandeel
2 |
36,40
|
35,70
|
35,60
|
45,30
|
46,50
|
50,40
|
54,60
|
59,10
|
Cashflow per aandeel
2 |
9,100
|
10,00
|
10,70
|
11,10
|
12,00
|
12,70
|
12,80
|
13,80
|
Capex
1 |
2.249
|
2.630
|
2.917
|
3.273
|
3.393
|
3.820
|
4.055
|
4.163
|
Capex/omzet
|
10,26%
|
12,84%
|
12,5%
|
10,93%
|
12,29%
|
13,86%
|
13,81%
|
13,54%
|
Datum van publicatie
|
11-02-20
|
10-02-21
|
16-02-22
|
16-02-23
|
20-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
185,2
EUR Gemiddelde koersdoel
199
EUR Spread / Gemiddelde doel +7,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,14% | 103 mld. | | -5,63% | 63,04 mld. | | +39,52% | 39,06 mld. | | +12,91% | 37,58 mld. | | +7,41% | 33,24 mld. | | +6,85% | 19,22 mld. | | +12,86% | 16,83 mld. | | +16,93% | 14,96 mld. | | +7,73% | 15,03 mld. | | -16,39% | 13,52 mld. |
Chemische grondstoffen - Andere
|