Beurs gesloten -
Xetra
17:35:21 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,86
EUR
|
-1,06%
|
|
+0,43%
|
-10,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.490
|
9.786
|
12.295
|
9.227
|
12.287
|
10.809
|
-
|
-
|
Bedrijfswaarde
1 |
9.130
|
10.799
|
14.166
|
11.276
|
12.287
|
12.833
|
12.566
|
12.209
|
K/w-verhouding
|
16,1
x
|
21
x
|
27,5
x
|
10,4
x
|
17,6
x
|
15
x
|
14,1
x
|
12,4
x
|
Dividendrendement
|
2,58%
|
2,13%
|
1,82%
|
3,35%
|
-
|
2,88%
|
3,04%
|
3,26%
|
Marktkapitalisatie/omzet
|
0,58
x
|
0,83
x
|
0,85
x
|
0,47
x
|
0,73
x
|
0,62
x
|
0,59
x
|
0,57
x
|
Bedrijfswaarde/omzet
|
0,71
x
|
0,92
x
|
0,98
x
|
0,58
x
|
0,73
x
|
0,74
x
|
0,69
x
|
0,64
x
|
Bedrijfswaarde/EBITDA
|
9,12
x
|
10,2
x
|
10,5
x
|
6,23
x
|
7,75
x
|
8,01
x
|
7,42
x
|
6,73
x
|
Bedrijfswaarde/FCF
|
13,5
x
|
10,6
x
|
74,8
x
|
16,4
x
|
-
|
18,4
x
|
15,8
x
|
13,5
x
|
FCF Yield
|
7,4%
|
9,44%
|
1,34%
|
6,11%
|
-
|
5,44%
|
6,32%
|
7,38%
|
Price to Book
|
2,13
x
|
2,75
x
|
3,15
x
|
1,94
x
|
-
|
2,37
x
|
2,15
x
|
1,93
x
|
Aantal aandelen (in duizenden)
|
154.500
|
154.500
|
154.500
|
154.500
|
147.643
|
144.390
|
-
|
-
|
Referentieprijs
2 |
48,48
|
63,34
|
79,58
|
59,72
|
83,22
|
74,86
|
74,86
|
74,86
|
Datum van publicatie
|
04-03-20
|
10-03-21
|
09-03-22
|
08-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.822
|
11.776
|
14.383
|
19.429
|
16.815
|
17.417
|
18.267
|
19.087
|
EBITDA
1 |
1.002
|
1.058
|
1.345
|
1.809
|
1.585
|
1.603
|
1.693
|
1.815
|
Bedrijfsresultaat (EBIT)
1 |
708,3
|
760,2
|
971,1
|
1.402
|
1.201
|
1.198
|
1.297
|
1.413
|
Operationele Marge
|
5,52%
|
6,46%
|
6,75%
|
7,22%
|
7,14%
|
6,88%
|
7,1%
|
7,4%
|
Resultaat voor belastingen (EBT)
1 |
633,4
|
633,3
|
650,3
|
1.235
|
1.003
|
1.023
|
1.096
|
1.264
|
Nettowinst (verlies)
1 |
466,7
|
466,5
|
448,3
|
886,8
|
714,9
|
739,2
|
790,7
|
905
|
Nettomarge
|
3,64%
|
3,96%
|
3,12%
|
4,56%
|
4,25%
|
4,24%
|
4,33%
|
4,74%
|
WPA
2 |
3,020
|
3,020
|
2,890
|
5,740
|
4,730
|
4,992
|
5,323
|
6,049
|
Free Cash Flow
1 |
675,3
|
1.020
|
189,3
|
689,5
|
-
|
698
|
794,5
|
901,6
|
FCF-marge
|
5,27%
|
8,66%
|
1,32%
|
3,55%
|
-
|
4,01%
|
4,35%
|
4,72%
|
Kasstroomconversie (ebitda)
|
67,43%
|
96,43%
|
14,07%
|
38,12%
|
-
|
43,55%
|
46,94%
|
49,68%
|
Kasstroomconversie (nettowinst)
|
144,7%
|
218,63%
|
42,23%
|
77,75%
|
-
|
94,42%
|
100,48%
|
99,62%
|
Dividend per aandeel
2 |
1,250
|
1,350
|
1,450
|
2,000
|
-
|
2,152
|
2,275
|
2,439
|
Datum van publicatie
|
04-03-20
|
10-03-21
|
09-03-22
|
08-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
6.603
|
3.738
|
4.042
|
4.533
|
5.061
|
5.100
|
4.734
|
4.527
|
4.257
|
8.784
|
4.088
|
3.943
|
4.251
|
4.427
|
4.369
|
4.298
|
-
|
EBITDA
1 |
655,4
|
342,9
|
346,3
|
463
|
533,8
|
459,7
|
352,1
|
420,4
|
409,7
|
830,1
|
380,9
|
373,6
|
335
|
378,7
|
410,1
|
400,8
|
-
|
Bedrijfsresultaat (EBIT)
1 |
364
|
-
|
256,4
|
376,1
|
441,2
|
376,8
|
208,1
|
336,8
|
315,3
|
642,7
|
263,7
|
285,2
|
240,9
|
238,2
|
263,6
|
253,3
|
-
|
Operationele Marge
|
5,51%
|
-
|
6,34%
|
8,3%
|
8,72%
|
7,39%
|
4,4%
|
7,44%
|
7,41%
|
7,32%
|
6,45%
|
7,23%
|
5,67%
|
5,38%
|
6,03%
|
5,89%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
336,8
|
146
|
-
|
-
|
-
|
238,9
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
249,3
|
287,5
|
248,8
|
101,2
|
215,9
|
186,9
|
-
|
176,3
|
135,8
|
135,9
|
144,2
|
174,6
|
171,6
|
-
|
Nettomarge
|
-
|
-
|
-
|
5,5%
|
5,68%
|
4,88%
|
2,14%
|
4,77%
|
4,39%
|
-
|
4,31%
|
3,44%
|
3,2%
|
3,26%
|
4%
|
3,99%
|
-
|
WPA
2 |
1,500
|
1,010
|
0,3800
|
1,610
|
1,860
|
1,600
|
0,6700
|
1,400
|
1,230
|
-
|
1,180
|
0,9300
|
0,9653
|
1,086
|
1,220
|
1,138
|
-
|
Dividend per aandeel
2 |
-
|
-
|
1,450
|
-
|
1,450
|
-
|
0,5500
|
-
|
2,000
|
-
|
-
|
-
|
0,5168
|
0,5168
|
0,5168
|
0,5168
|
0,5209
|
Datum van publicatie
|
10-08-21
|
04-11-21
|
09-03-22
|
12-05-22
|
10-08-22
|
10-11-22
|
08-03-23
|
10-05-23
|
10-08-23
|
10-08-23
|
09-11-23
|
07-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.640
|
1.013
|
1.871
|
2.050
|
-
|
2.024
|
1.757
|
1.400
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,638
x
|
0,9576
x
|
1,391
x
|
1,133
x
|
-
|
1,263
x
|
1,038
x
|
0,7714
x
|
Free Cash Flow
1 |
675
|
1.020
|
189
|
690
|
-
|
698
|
794
|
902
|
ROE (netto-inkomsten/eigen vermogen)
|
13,7%
|
13,2%
|
16,4%
|
20,8%
|
-
|
17,6%
|
17,3%
|
17,5%
|
ROA (netto-inkomsten/totale activa)
|
5,74%
|
5,58%
|
6,66%
|
8,36%
|
-
|
6,59%
|
6,84%
|
7,44%
|
Totale activa
1 |
8.129
|
8.354
|
6.732
|
10.611
|
-
|
11.216
|
11.559
|
12.165
|
Nettoactief per aandeel
2 |
22,80
|
23,00
|
25,30
|
30,80
|
-
|
31,60
|
34,80
|
38,80
|
Cashflow per aandeel
2 |
5,690
|
7,890
|
2,510
|
6,190
|
-
|
6,160
|
6,330
|
7,470
|
Capex
1 |
204
|
199
|
199
|
267
|
-
|
347
|
334
|
337
|
Capex/omzet
|
1,59%
|
1,69%
|
1,39%
|
1,38%
|
-
|
1,99%
|
1,83%
|
1,77%
|
Datum van publicatie
|
04-03-20
|
10-03-21
|
09-03-22
|
08-03-23
|
07-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
74,86
EUR Gemiddelde koersdoel
86,3
EUR Spread / Gemiddelde doel +15,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,05% | 11,54 mld. | | -0,19% | 74,89 mld. | | +0,09% | 46,52 mld. | | -4,19% | 30,82 mld. | | +9,85% | 18,19 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
|