Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
116,9
USD
|
+1,65%
|
|
+4,22%
|
-19,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.745
|
15.705
|
27.346
|
25.406
|
16.955
|
13.736
|
-
|
-
|
Bedrijfswaarde
1 |
10.182
|
18.530
|
29.301
|
27.124
|
20.232
|
17.685
|
17.356
|
18.528
|
K/w-verhouding
|
14,5
x
|
41,9
x
|
221
x
|
9,49
x
|
10,8
x
|
18,2
x
|
9,33
x
|
6,72
x
|
Dividendrendement
|
2,01%
|
1,04%
|
0,67%
|
0,73%
|
-
|
1,41%
|
1,42%
|
1,47%
|
Marktkapitalisatie/omzet
|
2,16
x
|
5,02
x
|
8,22
x
|
3,47
x
|
1,76
x
|
2,28
x
|
1,86
x
|
1,57
x
|
Bedrijfswaarde/omzet
|
2,84
x
|
5,92
x
|
8,8
x
|
3,71
x
|
2,1
x
|
2,93
x
|
2,35
x
|
2,12
x
|
Bedrijfswaarde/EBITDA
|
9,82
x
|
22,6
x
|
33,6
x
|
7,8
x
|
6
x
|
14,1
x
|
9,12
x
|
8,28
x
|
Bedrijfswaarde/FCF
|
-76,9
x
|
-359
x
|
-48,1
x
|
42
x
|
-24,6
x
|
-44,8
x
|
-142
x
|
55,8
x
|
FCF Yield
|
-1,3%
|
-0,28%
|
-2,08%
|
2,38%
|
-4,07%
|
-2,23%
|
-0,7%
|
1,79%
|
Price to Book
|
1,97
x
|
3,69
x
|
4,86
x
|
3,2
x
|
1,8
x
|
1,38
x
|
1,28
x
|
1,18
x
|
Aantal aandelen (in duizenden)
|
106.033
|
106.457
|
116.976
|
117.153
|
117.353
|
117.525
|
-
|
-
|
Referentieprijs
2 |
73,04
|
147,5
|
233,8
|
216,9
|
144,5
|
116,9
|
116,9
|
116,9
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.589
|
3.129
|
3.328
|
7.320
|
9.617
|
6.028
|
7.373
|
8.733
|
EBITDA
1 |
1.037
|
818,7
|
871
|
3.476
|
3.370
|
1.252
|
1.903
|
2.237
|
Bedrijfsresultaat (EBIT)
1 |
823,3
|
586,8
|
617
|
3.175
|
2.940
|
610,4
|
1.259
|
1.608
|
Operationele Marge
|
22,94%
|
18,75%
|
18,54%
|
43,37%
|
30,57%
|
10,13%
|
17,08%
|
18,41%
|
Resultaat voor belastingen (EBT)
1 |
563
|
373,5
|
133,6
|
2.433
|
246,7
|
830,7
|
1.493
|
2.711
|
Nettowinst (verlies)
1 |
533,2
|
375,8
|
123,7
|
2.690
|
1.573
|
768,3
|
1.536
|
2.932
|
Nettomarge
|
14,86%
|
12,01%
|
3,72%
|
36,75%
|
16,36%
|
12,75%
|
20,84%
|
33,57%
|
WPA
2 |
5,020
|
3,520
|
1,060
|
22,84
|
13,36
|
6,408
|
12,53
|
17,40
|
Free Cash Flow
1 |
-132,4
|
-51,56
|
-609,4
|
646,2
|
-824
|
-395
|
-122,1
|
331,8
|
FCF-marge
|
-3,69%
|
-1,65%
|
-18,31%
|
8,83%
|
-8,57%
|
-6,55%
|
-1,66%
|
3,8%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
18,59%
|
-
|
-
|
-
|
14,83%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
24,02%
|
-
|
-
|
-
|
11,32%
|
Dividend per aandeel
2 |
1,470
|
1,540
|
1,560
|
1,580
|
-
|
1,644
|
1,662
|
1,723
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
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
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
830,6
|
894,2
|
1.128
|
1.480
|
2.092
|
2.621
|
2.580
|
2.370
|
2.311
|
2.356
|
1.363
|
1.399
|
1.588
|
1.830
|
1.487
|
EBITDA
1 |
217,6
|
228,7
|
431,9
|
610,2
|
1.190
|
1.244
|
1.596
|
1.032
|
453,3
|
289,1
|
187,8
|
249,9
|
344
|
429,7
|
414,4
|
Bedrijfsresultaat (EBIT)
1 |
155,5
|
160,5
|
365,4
|
539,2
|
1.112
|
1.158
|
1.508
|
939,2
|
347,8
|
145
|
25,99
|
114,4
|
189,4
|
281,3
|
171
|
Operationele Marge
|
18,72%
|
17,95%
|
32,4%
|
36,44%
|
53,17%
|
44,19%
|
58,46%
|
39,62%
|
15,05%
|
6,15%
|
1,91%
|
8,17%
|
11,93%
|
15,37%
|
11,5%
|
Resultaat voor belastingen (EBT)
1 |
-516,8
|
-8,062
|
299,6
|
401,5
|
869,3
|
863,1
|
1.157
|
168,4
|
-158,2
|
-921
|
25
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-392,8
|
-3,824
|
253,4
|
406,8
|
897,2
|
1.132
|
1.239
|
650
|
302,5
|
-617,7
|
107,9
|
116,3
|
171,2
|
196,2
|
362
|
Nettomarge
|
-47,29%
|
-0,43%
|
22,47%
|
27,49%
|
42,89%
|
43,21%
|
48%
|
27,43%
|
13,09%
|
-26,22%
|
7,91%
|
8,31%
|
10,78%
|
10,72%
|
24,35%
|
WPA
2 |
-3,360
|
-0,0300
|
2,150
|
3,460
|
7,610
|
9,600
|
10,51
|
5,520
|
2,570
|
-5,260
|
1,126
|
0,8800
|
1,310
|
1,763
|
3,080
|
Dividend per aandeel
2 |
0,3900
|
0,3900
|
0,3950
|
0,3950
|
0,3950
|
0,3950
|
0,4000
|
0,4000
|
0,4000
|
-
|
0,4120
|
0,4816
|
0,4850
|
0,4850
|
0,5942
|
Datum van publicatie
|
03-11-21
|
16-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
15-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.437
|
2.825
|
1.955
|
1.718
|
3.277
|
3.948
|
3.620
|
4.792
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,351
x
|
3,451
x
|
2,245
x
|
0,4943
x
|
0,9723
x
|
3,153
x
|
1,902
x
|
2,142
x
|
Free Cash Flow
1 |
-132
|
-51,6
|
-609
|
646
|
-824
|
-395
|
-122
|
332
|
ROE (netto-inkomsten/eigen vermogen)
|
17,1%
|
9,16%
|
8,31%
|
19%
|
30,1%
|
4,78%
|
12,6%
|
9,36%
|
ROA (netto-inkomsten/totale activa)
|
7,37%
|
3,7%
|
4,39%
|
19,6%
|
15,5%
|
2,92%
|
6,8%
|
12,1%
|
Totale activa
1 |
7.237
|
10.156
|
2.817
|
13.745
|
10.128
|
26.334
|
22.610
|
24.178
|
Nettoactief per aandeel
2 |
37,10
|
39,90
|
48,10
|
67,80
|
80,20
|
84,90
|
91,60
|
99,10
|
Cashflow per aandeel
2 |
6,770
|
7,480
|
2,970
|
16,20
|
11,30
|
13,00
|
12,60
|
18,00
|
Capex
1 |
852
|
850
|
954
|
1.262
|
2.149
|
1.699
|
1.750
|
1.918
|
Capex/omzet
|
23,73%
|
27,18%
|
28,66%
|
17,24%
|
22,35%
|
28,18%
|
23,73%
|
21,96%
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
116,9
USD Gemiddelde koersdoel
152,4
USD Spread / Gemiddelde doel +30,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,10% | 13,74 mld. | | +11,47% | 63,22 mld. | | -3,47% | 46,34 mld. | | +13,72% | 39,97 mld. | | +17,83% | 25,46 mld. | | +7,27% | 18,68 mld. | | -0,57% | 17,24 mld. | | -21,73% | 15,81 mld. | | +0,22% | 14,9 mld. | | +35,12% | 12,81 mld. |
Chemische specialiteiten
|