Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
154,5
USD
|
+0,85%
|
|
+0,03%
|
-0,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.882
|
15.189
|
18.297
|
11.086
|
16.913
|
17.235
|
-
|
-
|
Bedrijfswaarde
1 |
18.324
|
17.957
|
21.728
|
24.257
|
28.792
|
27.864
|
26.409
|
25.140
|
K/w-verhouding
|
18
x
|
7,76
x
|
9,97
x
|
5,9
x
|
8,67
x
|
14,1
x
|
11,2
x
|
11,6
x
|
Dividendrendement
|
1,95%
|
1,91%
|
1,62%
|
2,68%
|
1,8%
|
1,82%
|
1,88%
|
2,02%
|
Marktkapitalisatie/omzet
|
2,36
x
|
2,69
x
|
2,14
x
|
1,15
x
|
1,55
x
|
1,55
x
|
1,46
x
|
1,4
x
|
Bedrijfswaarde/omzet
|
2,91
x
|
3,18
x
|
2,55
x
|
2,51
x
|
2,63
x
|
2,5
x
|
2,24
x
|
2,04
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
12,2
x
|
7,66
x
|
9,27
x
|
11,8
x
|
10,3
x
|
8,78
x
|
8,08
x
|
Bedrijfswaarde/FCF
|
16,9
x
|
18,3
x
|
16,8
x
|
19
x
|
21,8
x
|
18,7
x
|
17,3
x
|
14,3
x
|
FCF Yield
|
5,92%
|
5,45%
|
5,94%
|
5,26%
|
4,58%
|
5,36%
|
5,78%
|
6,97%
|
Price to Book
|
5,91
x
|
4,34
x
|
4,33
x
|
1,97
x
|
2,4
x
|
2,1
x
|
1,85
x
|
1,63
x
|
Aantal aandelen (in duizenden)
|
120.874
|
116.895
|
108.871
|
108.428
|
108.855
|
111.563
|
-
|
-
|
Referentieprijs
2 |
123,1
|
129,9
|
168,1
|
102,2
|
155,4
|
154,5
|
154,5
|
154,5
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
23-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.297
|
5.655
|
8.537
|
9.673
|
10.940
|
11.146
|
11.775
|
12.350
|
EBITDA
1 |
1.805
|
1.475
|
2.835
|
2.617
|
2.444
|
2.717
|
3.009
|
3.110
|
Bedrijfsresultaat (EBIT)
1 |
1.476
|
1.131
|
2.473
|
2.171
|
1.753
|
1.976
|
2.249
|
2.450
|
Operationele Marge
|
23,44%
|
20%
|
28,97%
|
22,44%
|
16,02%
|
17,72%
|
19,1%
|
19,84%
|
Resultaat voor belastingen (EBT)
1 |
988
|
2.251
|
2.248
|
1.421
|
1.183
|
1.379
|
1.769
|
1.807
|
Nettowinst (verlies)
1 |
852
|
1.985
|
1.890
|
1.894
|
1.960
|
1.191
|
1.492
|
1.467
|
Nettomarge
|
13,53%
|
35,1%
|
22,14%
|
19,58%
|
17,92%
|
10,68%
|
12,67%
|
11,88%
|
WPA
2 |
6,840
|
16,75
|
16,86
|
17,34
|
17,92
|
10,98
|
13,76
|
13,33
|
Free Cash Flow
1 |
1.084
|
979
|
1.290
|
1.276
|
1.320
|
1.494
|
1.527
|
1.753
|
FCF-marge
|
17,21%
|
17,31%
|
15,11%
|
13,19%
|
12,07%
|
13,4%
|
12,97%
|
14,2%
|
Kasstroomconversie (ebitda)
|
60,06%
|
66,37%
|
45,5%
|
48,76%
|
54,01%
|
54,97%
|
50,76%
|
56,39%
|
Kasstroomconversie (nettowinst)
|
127,23%
|
49,32%
|
68,25%
|
67,37%
|
67,35%
|
125,44%
|
102,38%
|
119,54%
|
Dividend per aandeel
2 |
2,400
|
2,480
|
2,720
|
2,740
|
2,800
|
2,812
|
2,910
|
3,118
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
23-02-23
|
20-02-24
|
-
|
-
|
-
|
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 |
2.266
|
2.275
|
2.538
|
2.486
|
2.301
|
2.348
|
2.853
|
2.795
|
2.723
|
2.569
|
2.684
|
2.836
|
2.852
|
2.721
|
2.851
|
EBITDA
1 |
739
|
745
|
813
|
744
|
607
|
453
|
596
|
616
|
624
|
608
|
574,7
|
693,8
|
741,5
|
707,4
|
714,2
|
Bedrijfsresultaat (EBIT)
1 |
648
|
652
|
713
|
646
|
510
|
302
|
424
|
444
|
451
|
434
|
394,5
|
510,4
|
553,8
|
522,4
|
553,6
|
Operationele Marge
|
28,6%
|
28,66%
|
28,09%
|
25,99%
|
22,16%
|
12,86%
|
14,86%
|
15,89%
|
16,56%
|
16,89%
|
14,7%
|
18%
|
19,42%
|
19,2%
|
19,42%
|
Resultaat voor belastingen (EBT)
1 |
622
|
557
|
616
|
554
|
321
|
-70
|
121
|
216
|
714
|
132
|
226,3
|
354
|
410,3
|
388,3
|
392,5
|
Nettowinst (verlies)
1 |
506
|
524
|
502
|
434
|
191
|
767
|
91
|
219
|
951
|
698
|
202
|
311
|
360,2
|
338,2
|
351,5
|
Nettomarge
|
22,33%
|
23,03%
|
19,78%
|
17,46%
|
8,3%
|
32,67%
|
3,19%
|
7,84%
|
34,92%
|
27,17%
|
7,53%
|
10,97%
|
12,63%
|
12,43%
|
12,33%
|
WPA
2 |
4,560
|
4,790
|
4,610
|
3,980
|
1,750
|
7,030
|
0,8300
|
2,000
|
8,690
|
6,370
|
1,851
|
2,861
|
3,342
|
3,158
|
3,220
|
Dividend per aandeel
2 |
0,6800
|
0,6800
|
0,6800
|
0,6800
|
0,6800
|
0,7000
|
0,7000
|
0,7000
|
-
|
0,7000
|
0,6967
|
0,7000
|
0,7083
|
0,7200
|
0,7167
|
Datum van publicatie
|
21-10-21
|
27-01-22
|
28-04-22
|
28-07-22
|
03-11-22
|
23-02-23
|
09-05-23
|
07-08-23
|
06-11-23
|
20-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.442
|
2.768
|
3.431
|
13.171
|
11.879
|
10.629
|
9.174
|
7.904
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,907
x
|
1,877
x
|
1,21
x
|
5,033
x
|
4,86
x
|
3,912
x
|
3,049
x
|
2,542
x
|
Free Cash Flow
1 |
1.084
|
979
|
1.290
|
1.276
|
1.320
|
1.494
|
1.527
|
1.753
|
ROE (netto-inkomsten/eigen vermogen)
|
43,3%
|
30%
|
52,7%
|
35,3%
|
15,3%
|
16,5%
|
17,9%
|
17,6%
|
ROA (netto-inkomsten/totale activa)
|
9,07%
|
19,5%
|
16,5%
|
9,07%
|
3,69%
|
4,61%
|
5,61%
|
6,17%
|
Totale activa
1 |
9.395
|
10.193
|
11.442
|
20.888
|
53.086
|
25.810
|
26.590
|
23.767
|
Nettoactief per aandeel
2 |
20,80
|
29,90
|
38,80
|
52,00
|
64,80
|
73,60
|
83,40
|
94,70
|
Cashflow per aandeel
2 |
11,70
|
11,30
|
15,70
|
16,70
|
17,40
|
16,90
|
19,10
|
21,80
|
Capex
1 |
370
|
364
|
467
|
543
|
568
|
427
|
493
|
529
|
Capex/omzet
|
5,88%
|
6,44%
|
5,47%
|
5,61%
|
5,19%
|
3,83%
|
4,18%
|
4,28%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
23-02-23
|
20-02-24
|
-
|
-
|
-
|
Laatste slotkoers
154,5
USD Gemiddelde koersdoel
162
USD Spread / Gemiddelde doel +4,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,57% | 17,24 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. | | -21,73% | 15,81 mld. | | +0,22% | 14,9 mld. | | -19,10% | 13,74 mld. | | +35,12% | 12,81 mld. |
Chemische specialiteiten
|