Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
57,29
USD
|
+1,51%
|
|
+1,11%
|
+4,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
40.545
|
40.788
|
41.951
|
35.462
|
38.465
|
40.287
|
-
|
-
|
Bedrijfswaarde
1 |
55.153
|
52.791
|
53.635
|
46.998
|
50.564
|
53.122
|
53.376
|
53.068
|
K/w-verhouding
|
-29,7
x
|
33,8
x
|
6,77
x
|
8,02
x
|
66,9
x
|
19
x
|
13,3
x
|
12
x
|
Dividendrendement
|
3,84%
|
5,05%
|
4,94%
|
5,56%
|
-
|
4,98%
|
5,15%
|
5,24%
|
Marktkapitalisatie/omzet
|
0,94
x
|
1,06
x
|
0,76
x
|
0,62
x
|
0,86
x
|
0,91
x
|
0,85
x
|
0,82
x
|
Bedrijfswaarde/omzet
|
1,28
x
|
1,37
x
|
0,98
x
|
0,83
x
|
1,13
x
|
1,2
x
|
1,13
x
|
1,08
x
|
Bedrijfswaarde/EBITDA
|
7,57
x
|
9,45
x
|
4,33
x
|
5,03
x
|
9,38
x
|
8,4
x
|
7,06
x
|
6,45
x
|
Bedrijfswaarde/FCF
|
13,9
x
|
10,6
x
|
9,74
x
|
8,32
x
|
17,8
x
|
25,7
x
|
27,2
x
|
20,2
x
|
FCF Yield
|
7,2%
|
9,42%
|
10,3%
|
12%
|
5,62%
|
3,9%
|
3,67%
|
4,94%
|
Price to Book
|
3
x
|
3,32
x
|
2,3
x
|
2,04
x
|
2,03
x
|
2,21
x
|
2,17
x
|
2,08
x
|
Aantal aandelen (in duizenden)
|
740.810
|
734.925
|
739.614
|
703.759
|
701.397
|
703.206
|
-
|
-
|
Referentieprijs
2 |
54,73
|
55,50
|
56,72
|
50,39
|
54,84
|
57,29
|
57,29
|
57,29
|
Datum van publicatie
|
29-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
42.951
|
38.542
|
54.968
|
56.902
|
44.622
|
44.299
|
47.309
|
49.028
|
EBITDA
1 |
7.290
|
5.589
|
12.375
|
9.348
|
5.389
|
6.321
|
7.564
|
8.233
|
Bedrijfsresultaat (EBIT)
1 |
4.352
|
2.715
|
9.533
|
6.590
|
2.778
|
3.429
|
4.714
|
5.364
|
Operationele Marge
|
10,13%
|
7,04%
|
17,34%
|
11,58%
|
6,23%
|
7,74%
|
9,97%
|
10,94%
|
Resultaat voor belastingen (EBT)
1 |
-1.247
|
2.071
|
8.145
|
6.090
|
656
|
2.618
|
4.151
|
4.646
|
Nettowinst (verlies)
1 |
-1.359
|
1.225
|
6.311
|
4.582
|
589
|
2.266
|
3.096
|
3.502
|
Nettomarge
|
-3,16%
|
3,18%
|
11,48%
|
8,05%
|
1,32%
|
5,11%
|
6,55%
|
7,14%
|
WPA
2 |
-1,840
|
1,640
|
8,380
|
6,280
|
0,8200
|
3,018
|
4,294
|
4,791
|
Free Cash Flow
1 |
3.969
|
4.974
|
5.508
|
5.652
|
2.840
|
2.070
|
1.960
|
2.622
|
FCF-marge
|
9,24%
|
12,91%
|
10,02%
|
9,93%
|
6,36%
|
4,67%
|
4,14%
|
5,35%
|
Kasstroomconversie (ebitda)
|
54,44%
|
89%
|
44,51%
|
60,46%
|
52,7%
|
32,75%
|
25,91%
|
31,85%
|
Kasstroomconversie (nettowinst)
|
-
|
406,04%
|
87,28%
|
123,35%
|
482,17%
|
91,36%
|
63,3%
|
74,89%
|
Dividend per aandeel
2 |
2,100
|
2,800
|
2,800
|
2,800
|
-
|
2,854
|
2,953
|
3,002
|
Datum van publicatie
|
29-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
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 |
14.837
|
14.364
|
15.264
|
15.664
|
14.115
|
11.859
|
11.851
|
11.420
|
10.730
|
10.621
|
10.765
|
11.035
|
11.330
|
11.222
|
11.395
|
EBITDA
1 |
3.611
|
2.920
|
3.171
|
3.059
|
1.863
|
1.255
|
1.356
|
1.534
|
1.283
|
1.216
|
1.394
|
1.595
|
1.759
|
1.654
|
1.803
|
Bedrijfsresultaat (EBIT)
1 |
2.886
|
2.265
|
2.419
|
2.375
|
1.195
|
601
|
708
|
885
|
626
|
559
|
674
|
859,6
|
988,7
|
909,5
|
1.145
|
Operationele Marge
|
19,45%
|
15,77%
|
15,85%
|
15,16%
|
8,47%
|
5,07%
|
5,97%
|
7,75%
|
5,83%
|
5,26%
|
6,26%
|
7,79%
|
8,73%
|
8,1%
|
10,05%
|
Resultaat voor belastingen (EBT)
1 |
2.248
|
2.118
|
2.055
|
2.169
|
1.001
|
865
|
-120
|
711
|
417
|
-352
|
449
|
705,2
|
820,1
|
638,3
|
1.039
|
Nettowinst (verlies)
1 |
1.683
|
1.736
|
1.569
|
1.661
|
739
|
613
|
-93
|
485
|
302
|
-105
|
516
|
565,7
|
690,3
|
606,7
|
752
|
Nettomarge
|
11,34%
|
12,09%
|
10,28%
|
10,6%
|
5,24%
|
5,17%
|
-0,78%
|
4,25%
|
2,81%
|
-0,99%
|
4,79%
|
5,13%
|
6,09%
|
5,41%
|
6,6%
|
WPA
2 |
2,230
|
2,320
|
2,110
|
2,260
|
1,020
|
0,8500
|
-0,1300
|
0,6800
|
0,4200
|
-0,1500
|
0,7300
|
0,7574
|
0,9204
|
0,8010
|
1,070
|
Dividend per aandeel
2 |
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
-
|
-
|
0,7000
|
0,7199
|
0,7203
|
0,7208
|
0,7463
|
Datum van publicatie
|
21-10-21
|
27-01-22
|
21-04-22
|
21-07-22
|
20-10-22
|
26-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
25-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
14.608
|
12.003
|
11.684
|
11.536
|
12.099
|
12.835
|
13.090
|
12.782
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,004
x
|
2,148
x
|
0,9442
x
|
1,234
x
|
2,245
x
|
2,031
x
|
1,73
x
|
1,553
x
|
Free Cash Flow
1 |
3.969
|
4.974
|
5.508
|
5.652
|
2.840
|
2.070
|
1.960
|
2.623
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
9,49%
|
44,2%
|
23,5%
|
7,94%
|
10,9%
|
18,1%
|
18,4%
|
ROA (netto-inkomsten/totale activa)
|
3,65%
|
2,02%
|
10,9%
|
15,1%
|
2,7%
|
3,24%
|
6,53%
|
6,03%
|
Totale activa
1 |
-37.205
|
60.601
|
58.011
|
30.368
|
21.783
|
69.831
|
47.446
|
58.113
|
Nettoactief per aandeel
2 |
18,20
|
16,70
|
24,70
|
24,70
|
27,00
|
25,90
|
26,40
|
27,50
|
Cashflow per aandeel
2 |
7,990
|
8,390
|
9,360
|
10,30
|
7,380
|
5,600
|
7,900
|
8,590
|
Capex
1 |
1.961
|
1.252
|
1.501
|
1.823
|
2.356
|
3.005
|
3.130
|
3.218
|
Capex/omzet
|
4,57%
|
3,25%
|
2,73%
|
3,2%
|
5,28%
|
6,78%
|
6,62%
|
6,56%
|
Datum van publicatie
|
29-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Laatste slotkoers
57,29
USD Gemiddelde koersdoel
60,71
USD Spread / Gemiddelde doel +5,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,47% | 40,29 mld. | | -25,15% | 20,6 mld. | | -14,52% | 13,21 mld. | | -13,48% | 9,66 mld. | | -8,75% | 9,69 mld. | | -4,50% | 6,61 mld. | | +3,01% | 6,42 mld. | | -30,31% | 5,29 mld. | | -21,00% | 3,3 mld. | | -34,73% | 3,06 mld. |
Kunststoffen
|