Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,48
USD
|
+0,63%
|
|
+7,97%
|
+23,45%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.620
|
2.099
|
3.697
|
2.118
|
2.220
|
2.759
|
-
|
-
|
Bedrijfswaarde
1 |
4.344
|
4.801
|
6.045
|
4.492
|
4.771
|
5.235
|
5.146
|
5.034
|
K/w-verhouding
|
-14,6
x
|
-
|
13,3
x
|
4,34
x
|
-
|
49,9
x
|
16,6
x
|
12,9
x
|
Dividendrendement
|
1,58%
|
1,92%
|
1,5%
|
3,65%
|
-
|
3,21%
|
3,2%
|
3,37%
|
Marktkapitalisatie/omzet
|
0,61
x
|
0,76
x
|
1,04
x
|
0,61
x
|
0,78
x
|
0,9
x
|
0,83
x
|
0,8
x
|
Bedrijfswaarde/omzet
|
1,64
x
|
1,74
x
|
1,69
x
|
1,3
x
|
1,67
x
|
1,7
x
|
1,55
x
|
1,45
x
|
Bedrijfswaarde/EBITDA
|
7,06
x
|
7,19
x
|
6,38
x
|
5,13
x
|
9,11
x
|
8,8
x
|
6,86
x
|
6,24
x
|
Bedrijfswaarde/FCF
|
20,3
x
|
30
x
|
12,9
x
|
26,4
x
|
-62
x
|
29,6
x
|
15,6
x
|
12,4
x
|
FCF Yield
|
4,93%
|
3,33%
|
7,74%
|
3,78%
|
-1,61%
|
3,38%
|
6,41%
|
8,08%
|
Price to Book
|
2,17
x
|
1,24
x
|
1,86
x
|
0,9
x
|
1,15
x
|
1,39
x
|
1,31
x
|
1,26
x
|
Aantal aandelen (in duizenden)
|
141.889
|
143.557
|
153.867
|
154.465
|
156.794
|
157.838
|
-
|
-
|
Referentieprijs
2 |
11,42
|
14,62
|
24,03
|
13,71
|
14,16
|
17,48
|
17,48
|
17,48
|
Datum van publicatie
|
25-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.642
|
2.758
|
3.572
|
3.454
|
2.850
|
3.075
|
3.324
|
3.467
|
EBITDA
1 |
615
|
668
|
947
|
875
|
524
|
594,9
|
750,4
|
807
|
Bedrijfsresultaat (EBIT)
1 |
303
|
334
|
619
|
580
|
249
|
302,2
|
445,8
|
497,5
|
Operationele Marge
|
11,47%
|
12,11%
|
17,33%
|
16,79%
|
8,74%
|
9,83%
|
13,41%
|
14,35%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
308
|
49
|
104,4
|
287,6
|
340,9
|
Nettowinst (verlies)
1 |
-109
|
969
|
286
|
497
|
-316
|
85,81
|
219,7
|
260,2
|
Nettomarge
|
-4,13%
|
35,13%
|
8,01%
|
14,39%
|
-11,09%
|
2,79%
|
6,61%
|
7,51%
|
WPA
2 |
-0,7800
|
-
|
1,810
|
3,160
|
-
|
0,3500
|
1,050
|
1,350
|
Free Cash Flow
1 |
214
|
160
|
468
|
170
|
-77
|
177
|
330
|
407
|
FCF-marge
|
8,1%
|
5,8%
|
13,1%
|
4,92%
|
-2,7%
|
5,76%
|
9,93%
|
11,74%
|
Kasstroomconversie (ebitda)
|
34,8%
|
23,95%
|
49,42%
|
19,43%
|
-
|
29,76%
|
43,98%
|
50,43%
|
Kasstroomconversie (nettowinst)
|
-
|
16,51%
|
163,64%
|
34,21%
|
-
|
206,27%
|
150,17%
|
156,4%
|
Dividend per aandeel
2 |
0,1800
|
0,2800
|
0,3600
|
0,5000
|
-
|
0,5612
|
0,5586
|
0,5895
|
Datum van publicatie
|
25-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
870
|
884
|
965
|
945
|
895
|
649
|
708
|
794
|
662
|
686
|
750
|
824,7
|
778,7
|
747,6
|
853,3
|
EBITDA
1 |
252
|
233
|
240
|
275
|
247
|
113
|
146
|
168
|
116
|
94
|
118,6
|
147,9
|
172
|
156,6
|
182
|
Bedrijfsresultaat (EBIT)
1 |
168
|
155
|
154
|
190
|
163
|
40
|
62
|
84
|
32
|
25
|
46,4
|
75,18
|
96,21
|
91,2
|
118,1
|
Operationele Marge
|
19,31%
|
17,53%
|
15,96%
|
20,11%
|
18,21%
|
6,16%
|
8,76%
|
10,58%
|
4,83%
|
3,64%
|
6,19%
|
9,12%
|
12,36%
|
12,2%
|
13,84%
|
Resultaat voor belastingen (EBT)
1 |
141
|
104
|
34
|
152
|
141
|
-19
|
34
|
53
|
-6
|
-32
|
-2
|
11
|
30
|
33
|
-
|
Nettowinst (verlies)
1 |
111
|
83
|
16
|
375
|
121
|
-15
|
23
|
-269
|
-14
|
-56
|
-3
|
9
|
24
|
26
|
-
|
Nettomarge
|
12,76%
|
9,39%
|
1,66%
|
39,68%
|
13,52%
|
-2,31%
|
3,25%
|
-33,88%
|
-2,11%
|
-8,16%
|
-0,4%
|
1,09%
|
3,08%
|
3,48%
|
-
|
WPA
2 |
0,7000
|
0,5200
|
0,1000
|
2,370
|
0,7700
|
-0,0900
|
0,1500
|
-1,720
|
-0,0900
|
-0,3600
|
-0,0200
|
0,0500
|
0,1500
|
0,1700
|
-
|
Dividend per aandeel
2 |
0,1000
|
0,1000
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
-
|
-
|
0,1403
|
0,1403
|
0,1403
|
0,1403
|
0,1543
|
Datum van publicatie
|
27-10-21
|
16-02-22
|
27-04-22
|
27-07-22
|
26-10-22
|
15-02-23
|
26-04-23
|
26-07-23
|
25-10-23
|
15-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.724
|
2.702
|
2.348
|
2.374
|
2.551
|
2.476
|
2.387
|
2.275
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,429
x
|
4,045
x
|
2,479
x
|
2,713
x
|
4,868
x
|
4,163
x
|
3,181
x
|
2,819
x
|
Free Cash Flow
1 |
214
|
160
|
468
|
170
|
-77
|
177
|
330
|
407
|
ROE (netto-inkomsten/eigen vermogen)
|
9,22%
|
6,62%
|
15,5%
|
14,3%
|
-1,12%
|
4,94%
|
10,1%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
1,33%
|
1,37%
|
4,56%
|
5,06%
|
-0,39%
|
1,42%
|
3,15%
|
3,19%
|
Totale activa
1 |
-8.183
|
70.797
|
6.277
|
9.823
|
81.886
|
6.022
|
6.978
|
8.165
|
Nettoactief per aandeel
2 |
5,270
|
11,80
|
13,00
|
15,30
|
12,30
|
12,60
|
13,40
|
13,90
|
Cashflow per aandeel
2 |
2,950
|
2,450
|
4,690
|
3,810
|
1,180
|
3,100
|
3,270
|
-
|
Capex
1 |
198
|
195
|
272
|
428
|
261
|
393
|
323
|
308
|
Capex/omzet
|
7,49%
|
7,07%
|
7,61%
|
12,39%
|
9,16%
|
12,76%
|
9,7%
|
8,89%
|
Datum van publicatie
|
25-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
17,48
USD Gemiddelde koersdoel
17,88
USD Spread / Gemiddelde doel +2,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +23,45% | 2,76 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
|