Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
44,14
USD
|
+1,45%
|
|
-1,89%
|
-26,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.025
|
12.920
|
14.405
|
22.805
|
17.201
|
12.608
|
-
|
-
|
Bedrijfswaarde
1 |
7.748
|
12.094
|
15.529
|
22.805
|
17.201
|
15.600
|
15.266
|
15.965
|
K/w-verhouding
|
25,2
x
|
77,9
x
|
24,6
x
|
5,84
x
|
8,54
x
|
8,6
x
|
6,75
x
|
5,1
x
|
Dividendrendement
|
4,57%
|
1,65%
|
2,57%
|
-
|
-
|
6,77%
|
7,94%
|
11,4%
|
Marktkapitalisatie/omzet
|
3,61
x
|
7,11
x
|
5,03
x
|
2,13
x
|
2,3
x
|
2,39
x
|
1,91
x
|
1,82
x
|
Bedrijfswaarde/omzet
|
3,99
x
|
6,66
x
|
5,43
x
|
2,13
x
|
2,3
x
|
2,96
x
|
2,32
x
|
2,3
x
|
Bedrijfswaarde/EBITDA
|
12
x
|
20,9
x
|
13,1
x
|
3,91
x
|
5,41
x
|
6,88
x
|
5,23
x
|
4,83
x
|
Bedrijfswaarde/FCF
|
73,3
x
|
-714
x
|
43,4
x
|
7,19
x
|
-
|
14,1
x
|
12,4
x
|
7,66
x
|
FCF Yield
|
1,36%
|
-0,14%
|
2,3%
|
13,9%
|
-
|
7,09%
|
8,06%
|
13,1%
|
Price to Book
|
3,37
x
|
6,09
x
|
4,53
x
|
4,66
x
|
-
|
2,22
x
|
2,09
x
|
1,29
x
|
Aantal aandelen (in duizenden)
|
263.197
|
263.197
|
285.638
|
285.638
|
285.638
|
285.638
|
-
|
-
|
Referentieprijs
2 |
26,69
|
49,09
|
50,43
|
79,84
|
60,22
|
44,14
|
44,14
|
44,14
|
Datum van publicatie
|
03-03-20
|
04-03-21
|
03-03-22
|
03-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.944
|
1.817
|
2.862
|
10.711
|
7.468
|
5.276
|
6.590
|
6.942
|
EBITDA
1 |
645,1
|
579,8
|
1.186
|
5.838
|
3.180
|
2.267
|
2.917
|
3.305
|
Bedrijfsresultaat (EBIT)
1 |
442,9
|
375,9
|
971,3
|
5.242
|
2.899
|
2.023
|
2.695
|
3.003
|
Operationele Marge
|
22,79%
|
20,68%
|
33,93%
|
48,94%
|
38,83%
|
38,35%
|
40,89%
|
43,25%
|
Resultaat voor belastingen (EBT)
1 |
390,6
|
238,5
|
841,2
|
5.486
|
2.807
|
1.820
|
2.537
|
3.134
|
Nettowinst (verlies)
1 |
278,1
|
164,5
|
585,5
|
3.906
|
2.013
|
1.467
|
1.868
|
2.204
|
Nettomarge
|
14,31%
|
9,05%
|
20,46%
|
36,47%
|
26,95%
|
27,81%
|
28,35%
|
31,75%
|
WPA
2 |
1,060
|
0,6300
|
2,050
|
13,68
|
7,050
|
5,135
|
6,537
|
8,660
|
Free Cash Flow
1 |
105,6
|
-16,95
|
357,8
|
3.172
|
-
|
1.106
|
1.230
|
2.084
|
FCF-marge
|
5,44%
|
-0,93%
|
12,5%
|
29,62%
|
-
|
20,96%
|
18,66%
|
30,03%
|
Kasstroomconversie (ebitda)
|
16,38%
|
-
|
30,18%
|
54,34%
|
-
|
48,79%
|
42,17%
|
63,07%
|
Kasstroomconversie (nettowinst)
|
37,99%
|
-
|
61,11%
|
81,21%
|
-
|
75,39%
|
65,84%
|
94,56%
|
Dividend per aandeel
2 |
1,220
|
0,8100
|
1,299
|
-
|
-
|
2,990
|
3,503
|
5,022
|
Datum van publicatie
|
03-03-20
|
04-03-21
|
03-03-22
|
03-03-23
|
28-02-24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
661,6
|
1.084
|
2.020
|
2.599
|
2.958
|
3.134
|
2.264
|
2.052
|
1.840
|
1.312
|
1.140
|
1.251
|
1.304
|
1.394
|
1.638
|
EBITDA
1 |
250,9
|
559,5
|
1.186
|
1.324
|
1.660
|
1.667
|
1.088
|
876,5
|
788,2
|
427,6
|
407,4
|
511,9
|
596,3
|
644,1
|
659,3
|
Bedrijfsresultaat (EBIT)
1 |
194,8
|
507,8
|
1.131
|
1.264
|
1.597
|
1.540
|
1.024
|
809,9
|
713,5
|
351,7
|
348,6
|
429,3
|
511,9
|
533,5
|
593,7
|
Operationele Marge
|
29,44%
|
46,83%
|
56,01%
|
48,63%
|
53,99%
|
49,13%
|
45,24%
|
39,47%
|
38,77%
|
26,81%
|
30,57%
|
34,33%
|
39,25%
|
38,29%
|
36,25%
|
Resultaat voor belastingen (EBT)
1 |
152,4
|
466,1
|
1.111
|
1.216
|
1.554
|
1.605
|
1.033
|
802,1
|
697,6
|
273,8
|
305,8
|
403,2
|
508
|
544,5
|
550,3
|
Nettowinst (verlies)
1 |
106,1
|
321,6
|
796,1
|
859,3
|
1.100
|
1.151
|
749,9
|
580,3
|
479,3
|
203,2
|
-416,5
|
301,7
|
362,3
|
377
|
393,1
|
Nettomarge
|
16,04%
|
29,66%
|
39,42%
|
33,07%
|
37,18%
|
36,73%
|
33,12%
|
28,28%
|
26,04%
|
15,49%
|
-36,52%
|
24,13%
|
27,78%
|
27,05%
|
24%
|
WPA
2 |
0,3700
|
1,130
|
2,790
|
3,008
|
3,850
|
4,030
|
2,630
|
2,030
|
1,670
|
0,7100
|
-1,578
|
1,080
|
1,269
|
1,393
|
1,376
|
Dividend per aandeel
2 |
-
|
0,1938
|
-
|
1,849
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2134
|
-
|
-
|
-
|
Datum van publicatie
|
17-11-21
|
03-03-22
|
19-05-22
|
17-08-22
|
17-11-22
|
03-03-23
|
18-05-23
|
17-08-23
|
16-11-23
|
28-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
724
|
-
|
1.124
|
-
|
-
|
2.992
|
2.658
|
3.356
|
Nettokaspositie
1 |
-
|
826
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,122
x
|
-
|
0,9481
x
|
-
|
-
|
1,32
x
|
0,9113
x
|
1,016
x
|
Free Cash Flow
1 |
106
|
-16,9
|
358
|
3.172
|
-
|
1.106
|
1.230
|
2.085
|
ROE (netto-inkomsten/eigen vermogen)
|
13,3%
|
7,82%
|
22,1%
|
96,7%
|
-
|
20%
|
29,3%
|
33%
|
ROA (netto-inkomsten/totale activa)
|
6,21%
|
3,46%
|
9,87%
|
43,4%
|
-
|
9,7%
|
13%
|
18,7%
|
Totale activa
1 |
4.476
|
4.751
|
5.932
|
9.000
|
-
|
15.122
|
14.332
|
11.780
|
Nettoactief per aandeel
2 |
7,930
|
8,070
|
11,10
|
17,10
|
-
|
19,90
|
21,10
|
34,20
|
Cashflow per aandeel
2 |
1,620
|
0,6900
|
2,880
|
14,30
|
-
|
6,820
|
6,570
|
11,00
|
Capex
1 |
321
|
322
|
465
|
905
|
-
|
1.354
|
1.081
|
824
|
Capex/omzet
|
16,53%
|
17,73%
|
16,24%
|
8,45%
|
-
|
25,67%
|
16,41%
|
11,86%
|
Datum van publicatie
|
03-03-20
|
04-03-21
|
03-03-22
|
03-03-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
44,14
USD Gemiddelde koersdoel
67,1
USD Spread / Gemiddelde doel +52,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -26,70% | 12,61 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
|