Beurs gesloten -
Euronext Amsterdam
17:35:07 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,63
EUR
|
-0,69%
|
|
-0,61%
|
-6,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.400
|
4.024
|
5.490
|
7.522
|
6.109
|
5.541
|
-
|
-
|
Bedrijfswaarde
1 |
8.462
|
7.754
|
7.710
|
8.680
|
9.850
|
9.540
|
9.175
|
9.378
|
K/w-verhouding
|
-13,2
x
|
-22,7
x
|
9,68
x
|
6,11
x
|
-15,6
x
|
11,6
x
|
14,8
x
|
8,94
x
|
Dividendrendement
|
-
|
-
|
5,54%
|
19,7%
|
-
|
4,89%
|
5,3%
|
3,42%
|
Marktkapitalisatie/omzet
|
1,45
x
|
1,16
x
|
0,87
x
|
0,77
x
|
1,22
x
|
1,05
x
|
0,98
x
|
0,96
x
|
Bedrijfswaarde/omzet
|
2,79
x
|
2,23
x
|
1,22
x
|
0,89
x
|
1,96
x
|
1,81
x
|
1,63
x
|
1,63
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
8,92
x
|
3,05
x
|
2,23
x
|
8,11
x
|
6,22
x
|
5,04
x
|
5,32
x
|
Bedrijfswaarde/FCF
|
226
x
|
21,8
x
|
3,82
x
|
2,94
x
|
-133
x
|
26,9
x
|
18,2
x
|
-
|
FCF Yield
|
0,44%
|
4,58%
|
26,2%
|
34%
|
-0,75%
|
3,72%
|
5,49%
|
-
|
Price to Book
|
3,24
x
|
3,56
x
|
2,75
x
|
-
|
6,06
x
|
3,56
x
|
3,96
x
|
1,94
x
|
Aantal aandelen (in duizenden)
|
209.296
|
209.584
|
209.744
|
210.305
|
210.943
|
210.715
|
-
|
-
|
Referentieprijs
2 |
21,02
|
19,20
|
26,17
|
35,77
|
28,96
|
26,29
|
26,29
|
26,29
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.032
|
3.474
|
6.319
|
9.713
|
5.022
|
5.259
|
5.645
|
5.760
|
EBITDA
1 |
748,4
|
869,8
|
2.526
|
3.891
|
1.214
|
1.534
|
1.819
|
1.762
|
Bedrijfsresultaat (EBIT)
1 |
105
|
187
|
1.563
|
3.291
|
595,2
|
780,9
|
959,5
|
1.112
|
Operationele Marge
|
3,46%
|
5,38%
|
24,73%
|
33,88%
|
11,85%
|
14,85%
|
17%
|
19,3%
|
Resultaat voor belastingen (EBT)
1 |
-278,5
|
-49,6
|
1.296
|
2.840
|
2,4
|
389,5
|
724,3
|
1.164
|
Nettowinst (verlies)
1 |
-334,7
|
-177,7
|
570,5
|
1.237
|
-392
|
396
|
370,9
|
552,9
|
Nettomarge
|
-11,04%
|
-5,11%
|
9,03%
|
12,74%
|
-7,81%
|
7,53%
|
6,57%
|
9,6%
|
WPA
2 |
-1,598
|
-0,8470
|
2,703
|
5,849
|
-1,861
|
2,270
|
1,772
|
2,940
|
Free Cash Flow
1 |
37,5
|
355,2
|
2.016
|
2.955
|
-73,9
|
355
|
503,5
|
-
|
FCF-marge
|
1,24%
|
10,22%
|
31,91%
|
30,42%
|
-1,47%
|
6,75%
|
8,92%
|
-
|
Kasstroomconversie (ebitda)
|
5,01%
|
40,84%
|
79,81%
|
75,93%
|
-
|
23,14%
|
27,67%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
353,43%
|
238,77%
|
-
|
89,64%
|
135,75%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
1,450
|
7,050
|
-
|
1,286
|
1,394
|
0,9000
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
1.537
|
2.199
|
2.328
|
2.858
|
5.186
|
2.330
|
2.197
|
-
|
1.371
|
1.372
|
1.069
|
1.209
|
1.298
|
1.310
|
1.310
|
1.322
|
EBITDA
1 |
500,6
|
-
|
970,1
|
1.290
|
2.260
|
961,8
|
669,2
|
-
|
336,2
|
325,6
|
242
|
310
|
499,5
|
496,1
|
433,6
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
503,1
|
-
|
186,8
|
-
|
84,5
|
158,8
|
299,5
|
296,7
|
236,8
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
22,9%
|
-
|
13,62%
|
-
|
7,91%
|
13,13%
|
23,07%
|
22,65%
|
18,08%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-117,9
|
-112
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-11,03%
|
-9,26%
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
1,397
|
1,942
|
2,256
|
-
|
1,495
|
0,1600
|
-
|
-0,3410
|
-0,4290
|
-0,5600
|
-0,5310
|
0,0200
|
0,0200
|
0,0300
|
0,1200
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,500
|
-
|
-
|
-
|
-
|
-
|
1,000
|
-
|
-
|
Datum van publicatie
|
08-11-21
|
14-02-22
|
12-05-22
|
02-08-22
|
02-08-22
|
03-11-22
|
14-02-23
|
14-02-23
|
09-05-23
|
02-08-23
|
07-11-23
|
14-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.062
|
3.730
|
2.221
|
1.159
|
3.740
|
4.000
|
3.635
|
3.838
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,428
x
|
4,289
x
|
0,8789
x
|
0,2978
x
|
3,081
x
|
2,607
x
|
1,998
x
|
2,178
x
|
Free Cash Flow
1 |
37,5
|
355
|
2.016
|
2.955
|
-73,9
|
355
|
504
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-28,3%
|
-14,3%
|
36,4%
|
-
|
-10%
|
31,3%
|
39%
|
32,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-1,92%
|
7,74%
|
13,7%
|
-4,18%
|
4,68%
|
5,58%
|
-
|
Totale activa
1 |
-
|
9.255
|
7.370
|
9.019
|
9.378
|
8.467
|
6.648
|
-
|
Nettoactief per aandeel
2 |
6,480
|
5,400
|
9,530
|
-
|
4,780
|
7,390
|
6,640
|
13,60
|
Cashflow per aandeel
2 |
1,610
|
2,950
|
10,70
|
15,80
|
3,300
|
4,480
|
4,110
|
5,190
|
Capex
1 |
300
|
263
|
248
|
394
|
769
|
746
|
499
|
-
|
Capex/omzet
|
9,9%
|
7,56%
|
3,92%
|
4,06%
|
15,32%
|
14,18%
|
8,83%
|
-
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
26,29
USD Gemiddelde koersdoel
32,5
USD Spread / Gemiddelde doel +23,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,14% | 5,54 mld. | | -.--% | 11,15 mld. | | -7,28% | 7,3 mld. | | +7,47% | 6,87 mld. | | -3,91% | 5,91 mld. | | -10,44% | 5,6 mld. | | +31,35% | 5,19 mld. | | -13,45% | 4,58 mld. | | +17,77% | 4,4 mld. | | +6,27% | 3,84 mld. |
Landbouwchemicaliën - Andere
|