Beurs gesloten -
Xetra
17:35:17 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
48,82
EUR
|
-4,25%
|
|
-3,20%
|
+0,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
61.860
|
59.444
|
56.744
|
41.497
|
43.537
|
43.577
|
-
|
-
|
Bedrijfswaarde
1 |
77.366
|
74.121
|
71.096
|
57.765
|
60.127
|
62.095
|
63.467
|
63.126
|
K/w-verhouding
|
7,34
x
|
-56,3
x
|
10,3
x
|
-66,3
x
|
195
x
|
16,6
x
|
12,3
x
|
10,7
x
|
Dividendrendement
|
4,9%
|
5,1%
|
5,5%
|
7,33%
|
6,97%
|
6,86%
|
6,95%
|
7,06%
|
Marktkapitalisatie/omzet
|
1,04
x
|
1
x
|
0,72
x
|
0,48
x
|
0,63
x
|
0,64
x
|
0,6
x
|
0,58
x
|
Bedrijfswaarde/omzet
|
1,3
x
|
1,25
x
|
0,9
x
|
0,66
x
|
0,87
x
|
0,91
x
|
0,88
x
|
0,84
x
|
Bedrijfswaarde/EBITDA
|
9,42
x
|
9,97
x
|
6,27
x
|
5,37
x
|
7,84
x
|
7,56
x
|
6,76
x
|
6,26
x
|
Bedrijfswaarde/FCF
|
21,2
x
|
32,5
x
|
19,1
x
|
17,3
x
|
22,3
x
|
88,2
x
|
31,3
x
|
17,5
x
|
FCF Yield
|
4,72%
|
3,08%
|
5,22%
|
5,77%
|
4,49%
|
1,13%
|
3,2%
|
5,72%
|
Price to Book
|
1,49
x
|
1,76
x
|
1,39
x
|
1,05
x
|
1,23
x
|
1,23
x
|
1,23
x
|
1,21
x
|
Aantal aandelen (in duizenden)
|
918.479
|
918.479
|
918.479
|
894.516
|
892.522
|
892.522
|
-
|
-
|
Referentieprijs
2 |
67,35
|
64,72
|
61,78
|
46,39
|
48,78
|
48,82
|
48,82
|
48,82
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
25-02-22
|
24-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
59.316
|
59.149
|
78.598
|
87.327
|
68.902
|
68.203
|
72.191
|
75.137
|
EBITDA
1 |
8.217
|
7.435
|
11.348
|
10.762
|
7.671
|
8.214
|
9.382
|
10.086
|
Bedrijfsresultaat (EBIT)
1 |
4.536
|
3.560
|
7.768
|
6.878
|
3.806
|
4.520
|
5.400
|
5.899
|
Operationele Marge
|
7,65%
|
6,02%
|
9,88%
|
7,88%
|
5,52%
|
6,63%
|
7,48%
|
7,85%
|
Resultaat voor belastingen (EBT)
1 |
3.302
|
-1.562
|
7.448
|
1.190
|
1.420
|
3.660
|
4.595
|
5.245
|
Nettowinst (verlies)
1 |
8.421
|
-1.060
|
5.523
|
-627
|
225
|
2.611
|
3.579
|
4.077
|
Nettomarge
|
14,2%
|
-1,79%
|
7,03%
|
-0,72%
|
0,33%
|
3,83%
|
4,96%
|
5,43%
|
WPA
2 |
9,170
|
-1,150
|
6,010
|
-0,7000
|
0,2500
|
2,935
|
3,979
|
4,560
|
Free Cash Flow
1 |
3.650
|
2.284
|
3.713
|
3.333
|
2.700
|
703,7
|
2.030
|
3.610
|
FCF-marge
|
6,15%
|
3,86%
|
4,72%
|
3,82%
|
3,92%
|
1,03%
|
2,81%
|
4,8%
|
Kasstroomconversie (ebitda)
|
44,42%
|
30,72%
|
32,72%
|
30,97%
|
35,2%
|
8,57%
|
21,64%
|
35,79%
|
Kasstroomconversie (nettowinst)
|
43,34%
|
-
|
67,23%
|
-
|
1.200%
|
26,95%
|
56,73%
|
88,55%
|
Dividend per aandeel
2 |
3,300
|
3,300
|
3,400
|
3,400
|
3,400
|
3,350
|
3,394
|
3,446
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
25-02-22
|
24-02-23
|
23-02-24
|
-
|
-
|
-
|
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 |
19.776
|
23.083
|
22.974
|
21.946
|
19.323
|
19.991
|
17.305
|
15.735
|
15.871
|
17.553
|
17.566
|
17.231
|
17.138
|
19.915
|
18.880
|
EBITDA
1 |
2.179
|
3.743
|
3.293
|
2.325
|
1.401
|
2.864
|
1.908
|
1.545
|
1.317
|
2.712
|
2.187
|
2.117
|
1.937
|
3.232
|
2.445
|
Bedrijfsresultaat (EBIT)
1 |
1.227
|
2.818
|
2.339
|
1.348
|
373
|
1.931
|
1.007
|
575
|
292
|
1.754
|
1.210
|
1.141
|
960,7
|
2.229
|
1.442
|
Operationele Marge
|
6,2%
|
12,21%
|
10,18%
|
6,14%
|
1,93%
|
9,66%
|
5,82%
|
3,65%
|
1,84%
|
9,99%
|
6,89%
|
6,62%
|
5,61%
|
11,19%
|
7,64%
|
Resultaat voor belastingen (EBT)
|
1.235
|
1.878
|
2.658
|
1.239
|
-4.585
|
1.930
|
851
|
38
|
-1.323
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
898
|
1.221
|
2.090
|
909
|
-4.847
|
1.562
|
499
|
249
|
-1.587
|
1.368
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
4,54%
|
5,29%
|
9,1%
|
4,14%
|
-25,08%
|
7,81%
|
2,88%
|
1,58%
|
-10%
|
7,79%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,9800
|
1,340
|
2,310
|
1,010
|
-5,420
|
1,750
|
0,5600
|
0,2800
|
-1,780
|
1,530
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,400
|
-
|
-
|
-
|
3,400
|
-
|
-
|
-
|
3,400
|
-
|
-
|
-
|
3,400
|
-
|
-
|
Datum van publicatie
|
25-02-22
|
29-04-22
|
27-07-22
|
26-10-22
|
24-02-23
|
27-04-23
|
28-07-23
|
31-10-23
|
23-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.506
|
14.677
|
14.352
|
16.268
|
16.590
|
18.518
|
19.889
|
19.548
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,887
x
|
1,974
x
|
1,265
x
|
1,512
x
|
2,163
x
|
2,254
x
|
2,12
x
|
1,938
x
|
Free Cash Flow
1 |
3.650
|
2.284
|
3.713
|
3.333
|
2.700
|
704
|
2.030
|
3.610
|
ROE (netto-inkomsten/eigen vermogen)
|
21,6%
|
-2,5%
|
14,8%
|
15,6%
|
6,64%
|
8,39%
|
10,5%
|
11,5%
|
ROA (netto-inkomsten/totale activa)
|
9,71%
|
-1,27%
|
6,59%
|
-0,73%
|
3,07%
|
3,46%
|
4,93%
|
5,54%
|
Totale activa
1 |
86.753
|
83.623
|
83.834
|
85.926
|
7.329
|
75.419
|
72.646
|
73.615
|
Nettoactief per aandeel
2 |
45,20
|
36,70
|
44,40
|
44,30
|
39,50
|
39,80
|
39,70
|
40,20
|
Cashflow per aandeel
2 |
8,140
|
5,880
|
7,890
|
8,620
|
9,060
|
7,970
|
7,980
|
8,190
|
Capex
1 |
3.824
|
3.129
|
3.532
|
4.375
|
5.395
|
6.217
|
5.434
|
4.465
|
Capex/omzet
|
6,45%
|
5,29%
|
4,49%
|
5,01%
|
7,83%
|
9,12%
|
7,53%
|
5,94%
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
25-02-22
|
24-02-23
|
23-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
48,82
EUR Gemiddelde koersdoel
55,29
EUR Spread / Gemiddelde doel +13,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,09% | 46,52 mld. | | -0,19% | 74,89 mld. | | -4,19% | 30,82 mld. | | +9,85% | 18,19 mld. | | -10,05% | 11,54 mld. | | -8,09% | 9,73 mld. | | +2,79% | 9,4 mld. | | +6,35% | 9,37 mld. | | +3,85% | 8,11 mld. | | -8,37% | 6,03 mld. |
Gediversifieerde chemicaliën
|