Beurs gesloten -
Xetra
17:35:03 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,77
EUR
|
+0,04%
|
|
-0,31%
|
-9,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.231
|
5.419
|
4.701
|
3.255
|
2.450
|
2.225
|
-
|
-
|
Bedrijfswaarde
1 |
6.973
|
6.431
|
6.946
|
7.069
|
2.450
|
4.795
|
4.628
|
4.435
|
K/w-verhouding
|
25,8
x
|
6,14
x
|
17,6
x
|
17,7
x
|
5,53
x
|
-11,7
x
|
109
x
|
19,4
x
|
Dividendrendement
|
1,59%
|
1,59%
|
1,93%
|
2,79%
|
-
|
0,4%
|
2,01%
|
1,66%
|
Marktkapitalisatie/omzet
|
0,73
x
|
0,89
x
|
0,62
x
|
0,4
x
|
0,36
x
|
0,34
x
|
0,32
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
0,98
x
|
1,05
x
|
0,92
x
|
0,87
x
|
0,36
x
|
0,73
x
|
0,66
x
|
0,62
x
|
Bedrijfswaarde/EBITDA
|
6,84
x
|
7,46
x
|
6,88
x
|
7,6
x
|
4,78
x
|
8,52
x
|
6,16
x
|
5,37
x
|
Bedrijfswaarde/FCF
|
51,7
x
|
49,9
x
|
-174
x
|
-28,5
x
|
-
|
24,5
x
|
23,3
x
|
15,9
x
|
FCF Yield
|
1,94%
|
2,01%
|
-0,58%
|
-3,51%
|
-
|
4,09%
|
4,3%
|
6,3%
|
Price to Book
|
2
x
|
1,83
x
|
1,25
x
|
0,74
x
|
-
|
0,52
x
|
0,52
x
|
0,51
x
|
Aantal aandelen (in duizenden)
|
87.448
|
86.346
|
86.258
|
86.346
|
86.346
|
86.346
|
-
|
-
|
Referentieprijs
2 |
59,82
|
62,76
|
54,50
|
37,70
|
28,37
|
25,77
|
25,77
|
25,77
|
Datum van publicatie
|
11-03-20
|
11-03-21
|
11-03-22
|
15-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.131
|
6.104
|
7.557
|
8.088
|
6.714
|
6.611
|
6.970
|
7.204
|
EBITDA
1 |
1.019
|
862
|
1.010
|
930
|
512
|
563
|
751,2
|
826,5
|
Bedrijfsresultaat (EBIT)
1 |
557
|
396
|
500
|
389
|
-53
|
19,06
|
211,2
|
296,5
|
Operationele Marge
|
7,81%
|
6,49%
|
6,62%
|
4,81%
|
-0,79%
|
0,29%
|
3,03%
|
4,12%
|
Resultaat voor belastingen (EBT)
1 |
346
|
1.074
|
303
|
257
|
-947
|
-197,3
|
66,79
|
172,9
|
Nettowinst (verlies)
1 |
205
|
885
|
267
|
250
|
443
|
-226,4
|
21,99
|
107,7
|
Nettomarge
|
2,87%
|
14,5%
|
3,53%
|
3,09%
|
6,6%
|
-3,42%
|
0,32%
|
1,5%
|
WPA
2 |
2,320
|
10,22
|
3,090
|
2,130
|
5,130
|
-2,200
|
0,2370
|
1,330
|
Free Cash Flow
1 |
135
|
129
|
-40
|
-248
|
-
|
196
|
199
|
279,3
|
FCF-marge
|
1,89%
|
2,11%
|
-0,53%
|
-3,07%
|
-
|
2,96%
|
2,86%
|
3,88%
|
Kasstroomconversie (ebitda)
|
13,25%
|
14,97%
|
-
|
-
|
-
|
34,81%
|
26,49%
|
33,8%
|
Kasstroomconversie (nettowinst)
|
65,85%
|
14,58%
|
-
|
-
|
-
|
-
|
904,82%
|
259,27%
|
Dividend per aandeel
2 |
0,9500
|
1,000
|
1,050
|
1,050
|
-
|
0,1022
|
0,5188
|
0,4267
|
Datum van publicatie
|
11-03-20
|
11-03-21
|
11-03-22
|
15-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
3.140
|
1.951
|
2.082
|
2.432
|
1.999
|
3.930
|
2.185
|
1.973
|
1.899
|
1.778
|
1.601
|
1.436
|
1.528
|
1.703
|
1.774
|
1.651
|
1.601
|
EBITDA
1 |
-
|
278
|
213
|
320
|
253
|
515
|
240
|
175
|
189
|
107
|
119
|
97
|
93,74
|
129,7
|
169
|
171,7
|
160,9
|
Bedrijfsresultaat (EBIT)
1 |
165
|
146
|
72
|
182
|
122
|
260
|
101
|
28
|
53
|
-29
|
-22
|
-55
|
-35,52
|
-3,675
|
35,47
|
40,55
|
22,22
|
Operationele Marge
|
5,25%
|
7,48%
|
3,46%
|
7,48%
|
6,1%
|
6,62%
|
4,62%
|
1,42%
|
2,79%
|
-1,63%
|
-1,37%
|
-3,83%
|
-2,32%
|
-0,22%
|
2%
|
2,46%
|
1,39%
|
Resultaat voor belastingen (EBT)
1 |
-
|
94
|
16
|
-
|
67
|
-
|
120
|
-21
|
13
|
-157
|
-142
|
-661
|
-87
|
-42
|
-25
|
-43
|
-
|
Nettowinst (verlies)
1 |
-
|
74
|
29
|
98
|
93
|
-
|
80
|
-21
|
-44
|
1.371
|
-131
|
-753
|
-92,5
|
-43
|
-26
|
-44
|
-
|
Nettomarge
|
-
|
3,79%
|
1,39%
|
4,03%
|
4,65%
|
-
|
3,66%
|
-1,06%
|
-2,32%
|
77,11%
|
-8,18%
|
-52,44%
|
-6,05%
|
-2,52%
|
-1,47%
|
-2,66%
|
-
|
WPA
2 |
9,930
|
0,8600
|
0,3400
|
1,130
|
1,080
|
2,210
|
0,9300
|
-0,1600
|
-0,5100
|
15,88
|
-1,520
|
-8,720
|
-1,120
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
1,050
|
-
|
-
|
-
|
-
|
1,050
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1200
|
-
|
Datum van publicatie
|
13-08-20
|
04-11-21
|
11-03-22
|
05-05-22
|
04-08-22
|
04-08-22
|
09-11-22
|
15-03-23
|
10-05-23
|
04-08-23
|
08-11-23
|
14-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.742
|
1.012
|
2.245
|
3.814
|
-
|
2.569
|
2.402
|
2.209
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,71
x
|
1,174
x
|
2,223
x
|
4,101
x
|
-
|
4,564
x
|
3,198
x
|
2,673
x
|
Free Cash Flow
1 |
135
|
129
|
-40
|
-248
|
-
|
196
|
199
|
279
|
ROE (netto-inkomsten/eigen vermogen)
|
7,52%
|
31,2%
|
7,9%
|
6,11%
|
-
|
-2,52%
|
2,77%
|
4,83%
|
ROA (netto-inkomsten/totale activa)
|
2,36%
|
10,1%
|
2,75%
|
2,29%
|
-
|
-2,07%
|
0,05%
|
1,22%
|
Totale activa
1 |
8.691
|
8.788
|
9.699
|
10.905
|
-
|
10.913
|
44.084
|
8.816
|
Nettoactief per aandeel
2 |
30,00
|
34,30
|
43,50
|
51,20
|
-
|
49,40
|
49,40
|
50,50
|
Cashflow per aandeel
2 |
7,280
|
6,760
|
4,710
|
1,350
|
-
|
4,790
|
5,650
|
5,260
|
Capex
1 |
508
|
456
|
479
|
407
|
-
|
349
|
378
|
395
|
Capex/omzet
|
7,12%
|
7,47%
|
6,34%
|
5,03%
|
-
|
5,28%
|
5,42%
|
5,48%
|
Datum van publicatie
|
11-03-20
|
11-03-21
|
11-03-22
|
15-03-23
|
14-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
25,77
EUR Gemiddelde koersdoel
28,15
EUR Spread / Gemiddelde doel +9,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,16% | 2,38 mld. | | -0,19% | 74,89 mld. | | +0,09% | 46,52 mld. | | -4,19% | 30,82 mld. | | +9,85% | 18,19 mld. | | -10,05% | 11,54 mld. | | -8,09% | 9,73 mld. | | +2,79% | 9,4 mld. | | +6,35% | 9,37 mld. | | +3,85% | 8,11 mld. |
Gediversifieerde chemicaliën
|