Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
70,36
USD
|
+1,03%
|
|
+1,76%
|
+6,61%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.797
|
3.125
|
4.205
|
3.065
|
2.788
|
2.979
|
-
|
-
|
Bedrijfswaarde
1 |
3.395
|
3.627
|
4.691
|
3.695
|
3.418
|
3.574
|
3.481
|
3.413
|
K/w-verhouding
|
34,1
x
|
28,5
x
|
35,6
x
|
21,8
x
|
29,9
x
|
24,3
x
|
21,3
x
|
17,5
x
|
Dividendrendement
|
2,22%
|
2,11%
|
1,58%
|
2,25%
|
2,48%
|
2,39%
|
2,44%
|
2,63%
|
Marktkapitalisatie/omzet
|
2,11
x
|
2,35
x
|
3,05
x
|
2,13
x
|
1,91
x
|
1,98
x
|
1,91
x
|
1,77
x
|
Bedrijfswaarde/omzet
|
2,57
x
|
2,72
x
|
3,4
x
|
2,57
x
|
2,35
x
|
2,37
x
|
2,23
x
|
2,02
x
|
Bedrijfswaarde/EBITDA
|
15,3
x
|
16,6
x
|
19,4
x
|
14,1
x
|
13,7
x
|
13,9
x
|
12,8
x
|
10,9
x
|
Bedrijfswaarde/FCF
|
24,6
x
|
21,8
x
|
55,6
x
|
-54,9
x
|
41,8
x
|
33,8
x
|
30,8
x
|
24,5
x
|
FCF Yield
|
4,07%
|
4,59%
|
1,8%
|
-1,82%
|
2,39%
|
2,95%
|
3,24%
|
4,08%
|
Price to Book
|
3,17
x
|
3,35
x
|
4,48
x
|
3,08
x
|
2,65
x
|
2,69
x
|
2,51
x
|
2,32
x
|
Aantal aandelen (in duizenden)
|
42.319
|
42.357
|
42.026
|
42.038
|
42.250
|
42.344
|
-
|
-
|
Referentieprijs
2 |
66,09
|
73,77
|
100,1
|
72,92
|
66,00
|
70,36
|
70,36
|
70,36
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.323
|
1.332
|
1.380
|
1.437
|
1.456
|
1.506
|
1.562
|
1.686
|
EBITDA
1 |
221,3
|
218,6
|
241,9
|
262,8
|
249,6
|
256,3
|
272,6
|
313,3
|
Bedrijfsresultaat (EBIT)
1 |
167
|
163,6
|
180,4
|
194,2
|
182,9
|
193,3
|
202,5
|
-
|
Operationele Marge
|
12,62%
|
12,28%
|
13,07%
|
13,52%
|
12,56%
|
12,84%
|
12,96%
|
-
|
Resultaat voor belastingen (EBT)
|
101
|
137,8
|
157,5
|
182,2
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
82,05
|
109,5
|
118,7
|
140,9
|
93,39
|
119,3
|
146,1
|
169,2
|
Nettomarge
|
6,2%
|
8,22%
|
8,6%
|
9,8%
|
6,41%
|
7,92%
|
9,35%
|
10,04%
|
WPA
2 |
1,940
|
2,590
|
2,810
|
3,340
|
2,210
|
2,890
|
3,305
|
4,010
|
Free Cash Flow
1 |
138,1
|
166,6
|
84,43
|
-67,25
|
81,83
|
105,6
|
112,9
|
139,3
|
FCF-marge
|
10,44%
|
12,51%
|
6,12%
|
-4,68%
|
5,62%
|
7,01%
|
7,23%
|
8,26%
|
Kasstroomconversie (ebitda)
|
62,41%
|
76,2%
|
34,91%
|
-
|
32,78%
|
41,2%
|
41,41%
|
44,46%
|
Kasstroomconversie (nettowinst)
|
168,3%
|
152,2%
|
71,1%
|
-
|
87,62%
|
88,52%
|
77,28%
|
82,33%
|
Dividend per aandeel
2 |
1,470
|
1,560
|
1,580
|
1,640
|
1,640
|
1,680
|
1,720
|
1,850
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
08-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
342,7
|
340,4
|
355,5
|
371,7
|
361,1
|
348,7
|
369
|
374,3
|
363,8
|
349,3
|
384,7
|
383,4
|
379,1
|
362,1
|
EBITDA
1 |
62,96
|
58,06
|
70,01
|
68,37
|
60,58
|
55,56
|
67,26
|
66,03
|
61,82
|
52,01
|
68,92
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
47,75
|
41,69
|
52,79
|
55,24
|
47,49
|
38,69
|
50,84
|
51,59
|
44,53
|
35,9
|
52,22
|
52,5
|
51,5
|
43,3
|
Operationele Marge
|
13,94%
|
12,25%
|
14,85%
|
14,86%
|
13,15%
|
11,1%
|
13,78%
|
13,78%
|
12,24%
|
10,28%
|
13,57%
|
13,69%
|
13,58%
|
11,96%
|
Resultaat voor belastingen (EBT)
|
43,92
|
37,67
|
49,8
|
52,16
|
43,82
|
36,43
|
44,84
|
45,24
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
33,91
|
27,23
|
37,07
|
38,65
|
36,05
|
29,12
|
33,65
|
34,03
|
-
|
-5,833
|
-
|
-
|
-
|
-
|
Nettomarge
|
9,9%
|
8%
|
10,43%
|
10,4%
|
9,98%
|
8,35%
|
9,12%
|
9,09%
|
-
|
-1,67%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,8000
|
0,6500
|
0,8800
|
0,9200
|
0,8500
|
0,6900
|
0,8000
|
0,8100
|
0,7500
|
-0,1400
|
0,7300
|
0,8100
|
0,7900
|
0,6500
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-10-21
|
11-02-22
|
29-04-22
|
22-07-22
|
21-10-22
|
10-02-23
|
28-04-23
|
21-07-23
|
20-10-23
|
08-02-24
|
26-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
598
|
502
|
486
|
630
|
630
|
595
|
502
|
434
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,702
x
|
2,298
x
|
2,009
x
|
2,396
x
|
2,522
x
|
2,321
x
|
1,841
x
|
1,385
x
|
Free Cash Flow
1 |
138
|
167
|
84,4
|
-67,3
|
81,8
|
106
|
113
|
139
|
ROE (netto-inkomsten/eigen vermogen)
|
14,4%
|
13%
|
14,1%
|
14,3%
|
11,8%
|
11,5%
|
12,4%
|
13,3%
|
ROA (netto-inkomsten/totale activa)
|
7,03%
|
6,79%
|
-
|
7,46%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
1.168
|
1.611
|
-
|
1.889
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
20,90
|
22,00
|
22,40
|
23,70
|
24,90
|
26,20
|
28,00
|
30,30
|
Cashflow per aandeel
|
4,190
|
5,170
|
3,440
|
0,2900
|
4,020
|
-
|
-
|
-
|
Capex
1 |
39,1
|
52,2
|
60,8
|
79,3
|
87,9
|
76,1
|
72
|
75,9
|
Capex/omzet
|
2,96%
|
3,92%
|
4,4%
|
5,52%
|
6,03%
|
5,05%
|
4,61%
|
4,5%
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
70,36
USD Gemiddelde koersdoel
74
USD Spread / Gemiddelde doel +5,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,61% | 2,98 mld. | | +11,47% | 63,22 mld. | | -3,47% | 46,34 mld. | | +13,72% | 39,97 mld. | | +17,83% | 25,46 mld. | | +7,27% | 18,68 mld. | | -0,57% | 17,24 mld. | | -21,73% | 15,81 mld. | | +0,22% | 14,9 mld. | | -19,10% | 13,74 mld. |
Chemische specialiteiten
|