Geschatte realtime
Tradegate
12:32:18 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
48,5
EUR
|
+0,32%
|
|
+1,15%
|
+12,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.123
|
28.847
|
34.463
|
41.998
|
33.771
|
36.870
|
-
|
-
|
Bedrijfswaarde
1 |
20.476
|
26.157
|
31.121
|
40.114
|
33.616
|
36.508
|
36.156
|
36.071
|
K/w-verhouding
|
-23,1
x
|
42,5
x
|
19,9
x
|
35,4
x
|
46,5
x
|
26,7
x
|
19,9
x
|
17
x
|
Dividendrendement
|
1,32%
|
1,34%
|
1,14%
|
0,99%
|
-
|
1,26%
|
1,39%
|
1,49%
|
Marktkapitalisatie/omzet
|
1,6
x
|
2,03
x
|
2,2
x
|
2,41
x
|
1,96
x
|
2,11
x
|
2,03
x
|
1,96
x
|
Bedrijfswaarde/omzet
|
1,48
x
|
1,84
x
|
1,99
x
|
2,3
x
|
1,95
x
|
2,09
x
|
1,99
x
|
1,91
x
|
Bedrijfswaarde/EBITDA
|
10,3
x
|
12,5
x
|
12,1
x
|
12,4
x
|
9,94
x
|
10,3
x
|
8,96
x
|
8,31
x
|
Bedrijfswaarde/FCF
|
-220
x
|
16,5
x
|
14,4
x
|
150
x
|
21,2
x
|
20,7
x
|
19,1
x
|
18,1
x
|
FCF Yield
|
-0,45%
|
6,07%
|
6,92%
|
0,67%
|
4,72%
|
4,84%
|
5,24%
|
5,52%
|
Price to Book
|
0,91
x
|
1,16
x
|
1,35
x
|
1,66
x
|
1,36
x
|
1,47
x
|
1,41
x
|
1,37
x
|
Aantal aandelen (in duizenden)
|
748.401
|
745.016
|
728.909
|
714.492
|
704.729
|
696.976
|
-
|
-
|
Referentieprijs
2 |
29,56
|
38,72
|
47,28
|
58,78
|
47,92
|
52,90
|
52,90
|
52,90
|
Datum van publicatie
|
30-01-20
|
03-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.846
|
14.217
|
15.655
|
17.455
|
17.226
|
17.436
|
18.150
|
18.844
|
EBITDA
1 |
1.987
|
2.087
|
2.576
|
3.224
|
3.381
|
3.551
|
4.036
|
4.339
|
Bedrijfsresultaat (EBIT)
1 |
987
|
910
|
2.055
|
2.001
|
2.170
|
2.376
|
2.849
|
3.152
|
Operationele Marge
|
7,13%
|
6,4%
|
13,13%
|
11,46%
|
12,6%
|
13,63%
|
15,7%
|
16,73%
|
Resultaat voor belastingen (EBT)
1 |
-316
|
675
|
2.346
|
1.426
|
1.093
|
1.817
|
2.397
|
2.649
|
Nettowinst (verlies)
1 |
-959
|
681
|
1.759
|
1.147
|
735
|
1.398
|
1.805
|
2.041
|
Nettomarge
|
-6,93%
|
4,79%
|
11,24%
|
6,57%
|
4,27%
|
8,02%
|
9,95%
|
10,83%
|
WPA
2 |
-1,280
|
0,9100
|
2,370
|
1,660
|
1,030
|
1,979
|
2,656
|
3,104
|
Free Cash Flow
1 |
-93
|
1.589
|
2.154
|
267
|
1.586
|
1.766
|
1.894
|
1.992
|
FCF-marge
|
-0,67%
|
11,18%
|
13,76%
|
1,53%
|
9,21%
|
10,13%
|
10,44%
|
10,57%
|
Kasstroomconversie (ebitda)
|
-
|
76,14%
|
83,62%
|
8,28%
|
46,91%
|
49,74%
|
46,93%
|
45,92%
|
Kasstroomconversie (nettowinst)
|
-
|
233,33%
|
122,46%
|
23,28%
|
215,78%
|
126,31%
|
104,92%
|
97,64%
|
Dividend per aandeel
2 |
0,3900
|
0,5200
|
0,5400
|
0,5800
|
-
|
0,6643
|
0,7347
|
0,7898
|
Datum van publicatie
|
30-01-20
|
03-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
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 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
3.479
|
4.601
|
6.252
|
2.780
|
3.825
|
4.884
|
6.045
|
2.590
|
3.707
|
4.492
|
6.183
|
10.742
|
2.779
|
3.974
|
6.946
|
4.660
|
6.503
|
EBITDA
1 |
262
|
1.039
|
1.719
|
96
|
370
|
1.231
|
1.746
|
18
|
386
|
1.034
|
1.859
|
2.902
|
149,8
|
520,1
|
702
|
1.228
|
2.100
|
Bedrijfsresultaat (EBIT)
1 |
124
|
732
|
1.417
|
-36
|
66
|
944
|
1.440
|
-114
|
74
|
727
|
1.568
|
-
|
-214,7
|
192,6
|
-
|
828
|
-
|
Operationele Marge
|
3,56%
|
15,91%
|
22,66%
|
-1,29%
|
1,73%
|
19,33%
|
23,82%
|
-4,4%
|
2%
|
16,18%
|
25,36%
|
-
|
-7,73%
|
4,85%
|
-
|
17,77%
|
-
|
Resultaat voor belastingen (EBT)
1 |
245
|
698
|
1.327
|
-396
|
-203
|
776
|
1.084
|
-444
|
-323
|
482
|
1.412
|
-
|
-179,7
|
169
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
159
|
564
|
969
|
-331
|
-55
|
595
|
714
|
-321
|
-253
|
419
|
1.063
|
-
|
-194,3
|
84,91
|
-
|
-
|
-
|
Nettomarge
|
4,57%
|
12,26%
|
15,5%
|
-11,91%
|
-1,44%
|
12,18%
|
11,81%
|
-12,39%
|
-6,82%
|
9,33%
|
17,19%
|
-
|
-6,99%
|
2,14%
|
-
|
-
|
-
|
WPA
2 |
0,2200
|
0,7800
|
1,330
|
-0,4500
|
-0,0600
|
0,8300
|
1,000
|
-0,4500
|
-0,3600
|
0,6000
|
1,531
|
-
|
-0,2812
|
0,1213
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1400
|
0,1400
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1600
|
0,1600
|
-
|
-
|
0,1594
|
-
|
0,1668
|
0,1664
|
-
|
0,1705
|
0,1695
|
Datum van publicatie
|
02-02-22
|
04-05-22
|
04-08-22
|
03-11-22
|
01-02-23
|
03-05-23
|
03-08-23
|
27-10-23
|
31-01-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.647
|
2.690
|
3.342
|
1.884
|
155
|
377
|
737
|
830
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-93
|
1.589
|
2.154
|
267
|
1.586
|
1.780
|
1.901
|
1.999
|
ROE (netto-inkomsten/eigen vermogen)
|
2,17%
|
2,77%
|
7,01%
|
7,63%
|
7,6%
|
7,8%
|
9,48%
|
10,4%
|
ROA (netto-inkomsten/totale activa)
|
1,42%
|
1,6%
|
4,14%
|
4,55%
|
4,47%
|
4,02%
|
4,75%
|
5,14%
|
Totale activa
1 |
-67.516
|
42.523
|
42.496
|
25.194
|
16.438
|
34.803
|
37.994
|
39.734
|
Nettoactief per aandeel
2 |
32,50
|
33,40
|
34,90
|
35,50
|
35,20
|
36,10
|
37,40
|
38,60
|
Cashflow per aandeel
2 |
1,430
|
2,750
|
3,680
|
1,200
|
2,510
|
3,440
|
3,690
|
4,200
|
Capex
1 |
1.163
|
475
|
573
|
605
|
595
|
624
|
641
|
645
|
Capex/omzet
|
8,4%
|
3,34%
|
3,66%
|
3,47%
|
3,45%
|
3,58%
|
3,53%
|
3,42%
|
Datum van publicatie
|
30-01-20
|
03-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
52,9
USD Gemiddelde koersdoel
63,33
USD Spread / Gemiddelde doel +19,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -.--% | 11,62 mld. | | +38,17% | 8,39 mld. | | -7,91% | 7,25 mld. | | +10,45% | 7,02 mld. | | -11,22% | 5,71 mld. | | -11,55% | 5,38 mld. | | +34,74% | 5,31 mld. | | -5,22% | 5,07 mld. | | +6,45% | 3,97 mld. |
Landbouwchemicaliën - Andere
|