Beurs gesloten -
London S.E.
17:20:00 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
761,5
CHF
|
+2,21%
|
|
+3,39%
|
+11,82%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.887
|
19.951
|
23.880
|
14.642
|
15.928
|
17.822
|
-
|
-
|
Bedrijfswaarde
1 |
14.655
|
19.818
|
23.789
|
14.406
|
15.696
|
17.465
|
17.399
|
17.335
|
K/w-verhouding
|
28,2
x
|
45,3
x
|
43,4
x
|
27,5
x
|
34,8
x
|
38,7
x
|
34,6
x
|
31,9
x
|
Dividendrendement
|
2,45%
|
1,52%
|
2,06%
|
3,19%
|
1,87%
|
2,22%
|
2,49%
|
2,67%
|
Marktkapitalisatie/omzet
|
6,91
x
|
11,1
x
|
10,6
x
|
6
x
|
7,28
x
|
8,01
x
|
7,47
x
|
7,06
x
|
Bedrijfswaarde/omzet
|
6,81
x
|
11
x
|
10,6
x
|
5,9
x
|
7,17
x
|
7,85
x
|
7,29
x
|
6,87
x
|
Bedrijfswaarde/EBITDA
|
21,6
x
|
34,8
x
|
34,2
x
|
21,8
x
|
29
x
|
29,3
x
|
26,2
x
|
24,2
x
|
Bedrijfswaarde/FCF
|
30
x
|
46,8
x
|
54,3
x
|
53
x
|
29,8
x
|
39,9
x
|
37,5
x
|
34,4
x
|
FCF Yield
|
3,34%
|
2,14%
|
1,84%
|
1,89%
|
3,36%
|
2,51%
|
2,66%
|
2,91%
|
Price to Book
|
8,95
x
|
12,5
x
|
13,3
x
|
8,06
x
|
9,14
x
|
9,65
x
|
9,19
x
|
8,77
x
|
Aantal aandelen (in duizenden)
|
23.389
|
23.389
|
23.389
|
23.389
|
23.389
|
23.389
|
-
|
-
|
Referentieprijs
2 |
636,5
|
853,0
|
1.021
|
626,0
|
681,0
|
762,0
|
762,0
|
762,0
|
Datum van publicatie
|
07-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.153
|
1.802
|
2.254
|
2.442
|
2.189
|
2.226
|
2.386
|
2.523
|
EBITDA
1 |
677
|
569
|
696
|
661
|
542
|
595,2
|
663,4
|
716,8
|
Bedrijfsresultaat (EBIT)
1 |
624
|
515
|
640
|
611
|
493
|
543
|
609
|
660,4
|
Operationele Marge
|
28,98%
|
28,58%
|
28,39%
|
25,02%
|
22,52%
|
24,39%
|
25,53%
|
26,18%
|
Resultaat voor belastingen (EBT)
1 |
621
|
519
|
641
|
607
|
492
|
552,3
|
612,6
|
665,3
|
Nettowinst (verlies)
1 |
532
|
440
|
550,3
|
535
|
461
|
467,2
|
516,5
|
560
|
Nettomarge
|
24,71%
|
24,42%
|
24,42%
|
21,91%
|
21,06%
|
20,99%
|
21,65%
|
22,2%
|
WPA
2 |
22,54
|
18,81
|
23,53
|
22,75
|
19,56
|
19,70
|
22,01
|
23,89
|
Free Cash Flow
1 |
489,2
|
423,2
|
438,4
|
271,9
|
527,1
|
438,1
|
463,6
|
504
|
FCF-marge
|
22,72%
|
23,49%
|
19,45%
|
11,14%
|
24,08%
|
19,68%
|
19,43%
|
19,97%
|
Kasstroomconversie (ebitda)
|
72,26%
|
74,38%
|
62,99%
|
41,14%
|
97,25%
|
73,61%
|
69,89%
|
70,3%
|
Kasstroomconversie (nettowinst)
|
91,95%
|
96,19%
|
79,66%
|
50,83%
|
114,33%
|
93,78%
|
89,77%
|
89,99%
|
Dividend per aandeel
2 |
15,60
|
13,00
|
21,00
|
20,00
|
12,75
|
16,91
|
18,99
|
20,35
|
Datum van publicatie
|
07-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
996
|
849
|
953
|
1.166
|
525
|
563
|
1.088
|
638
|
646
|
1.284
|
587
|
571
|
1.158
|
1.183
|
514
|
492
|
546
|
584,4
|
1.116
|
1.173
|
EBITDA
|
331
|
256
|
315
|
349
|
-
|
-
|
347
|
-
|
-
|
354
|
-
|
-
|
307
|
306
|
-
|
-
|
-
|
-
|
307,7
|
301,5
|
Bedrijfsresultaat (EBIT)
|
308
|
229
|
288
|
321
|
-
|
-
|
318
|
-
|
-
|
324
|
-
|
-
|
287
|
280
|
-
|
-
|
-
|
-
|
281,9
|
277,8
|
Operationele Marge
|
30,92%
|
26,97%
|
30,22%
|
27,53%
|
-
|
-
|
29,23%
|
-
|
-
|
25,23%
|
-
|
-
|
24,78%
|
23,67%
|
-
|
-
|
-
|
-
|
25,27%
|
23,68%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
191
|
-
|
278
|
-
|
-
|
-
|
-
|
-
|
285
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
22,5%
|
-
|
23,84%
|
-
|
-
|
-
|
-
|
-
|
22,2%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
8,180
|
-
|
11,91
|
-
|
-
|
-
|
-
|
-
|
12,20
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
15,60
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
07-02-20
|
10-07-20
|
12-02-21
|
16-07-21
|
28-10-21
|
11-02-22
|
11-02-22
|
27-04-22
|
15-07-22
|
15-07-22
|
25-10-22
|
10-02-23
|
10-02-23
|
14-07-23
|
31-10-23
|
09-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
232
|
133
|
91,2
|
235
|
232
|
358
|
424
|
487
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
489
|
423
|
438
|
272
|
527
|
438
|
464
|
504
|
ROE (netto-inkomsten/eigen vermogen)
|
31,7%
|
27,2%
|
30,6%
|
29,3%
|
26,3%
|
25,4%
|
27,9%
|
29%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
71,10
|
68,30
|
76,90
|
77,60
|
74,50
|
79,00
|
83,00
|
86,80
|
Cashflow per aandeel
2 |
23,60
|
20,20
|
22,20
|
15,60
|
24,70
|
24,40
|
24,80
|
28,00
|
Capex
1 |
62,9
|
48,3
|
79,9
|
94
|
49,4
|
55,9
|
61,3
|
71,3
|
Capex/omzet
|
2,92%
|
2,68%
|
3,55%
|
3,85%
|
2,26%
|
2,51%
|
2,57%
|
2,83%
|
Datum van publicatie
|
07-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Laatste slotkoers
762
CHF Gemiddelde koersdoel
689,3
CHF Spread / Gemiddelde doel -9,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,09% | 68,02 mld. | | -5,30% | 46,34 mld. | | +22,19% | 43,77 mld. | | +36,70% | 28,93 mld. | | +14,26% | 17,23 mld. | | -25,77% | 14,95 mld. | | -14,93% | 14,44 mld. | | -31,27% | 11,82 mld. | | -31,93% | 11,56 mld. |
Chemische specialiteiten
|