Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
152
USD
|
+0,48%
|
|
-0,54%
|
-2,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.882
|
15.189
|
18.297
|
11.086
|
16.913
|
16.606
|
-
|
-
|
Bedrijfswaarde
1 |
18.324
|
17.957
|
21.728
|
24.257
|
28.792
|
27.534
|
26.121
|
24.921
|
K/w-verhouding
|
18
x
|
7,76
x
|
9,97
x
|
5,9
x
|
8,67
x
|
14,6
x
|
11,6
x
|
11,2
x
|
Dividendrendement
|
1,95%
|
1,91%
|
1,62%
|
2,68%
|
1,8%
|
1,85%
|
1,91%
|
2,05%
|
Marktkapitalisatie/omzet
|
2,36
x
|
2,69
x
|
2,14
x
|
1,15
x
|
1,55
x
|
1,52
x
|
1,43
x
|
1,37
x
|
Bedrijfswaarde/omzet
|
2,91
x
|
3,18
x
|
2,55
x
|
2,51
x
|
2,63
x
|
2,51
x
|
2,26
x
|
2,06
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
12,2
x
|
7,66
x
|
9,27
x
|
11,8
x
|
10,2
x
|
8,81
x
|
8,07
x
|
Bedrijfswaarde/FCF
|
16,9
x
|
18,3
x
|
16,8
x
|
19
x
|
21,8
x
|
20,3
x
|
17,2
x
|
14
x
|
FCF Yield
|
5,92%
|
5,45%
|
5,94%
|
5,26%
|
4,58%
|
4,94%
|
5,8%
|
7,12%
|
Price to Book
|
5,91
x
|
4,34
x
|
4,33
x
|
1,97
x
|
2,4
x
|
2,1
x
|
1,85
x
|
1,63
x
|
Aantal aandelen (in duizenden)
|
120.874
|
116.895
|
108.871
|
108.428
|
108.855
|
109.220
|
-
|
-
|
Referentieprijs
2 |
123,1
|
129,9
|
168,1
|
102,2
|
155,4
|
152,0
|
152,0
|
152,0
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
23/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.297
|
5.655
|
8.537
|
9.673
|
10.940
|
10.952
|
11.576
|
12.094
|
EBITDA
1 |
1.805
|
1.475
|
2.835
|
2.617
|
2.444
|
2.707
|
2.965
|
3.087
|
Bedrijfsresultaat (EBIT)
1 |
1.476
|
1.131
|
2.473
|
2.171
|
1.753
|
1.990
|
2.242
|
2.415
|
Operationele Marge
|
23,44%
|
20%
|
28,97%
|
22,44%
|
16,02%
|
18,17%
|
19,37%
|
19,97%
|
Resultaat voor belastingen (EBT)
1 |
988
|
2.251
|
2.248
|
1.421
|
1.183
|
1.308
|
1.727
|
1.509
|
Nettowinst (verlies)
1 |
852
|
1.985
|
1.890
|
1.894
|
1.960
|
1.133
|
1.490
|
1.496
|
Nettomarge
|
13,53%
|
35,1%
|
22,14%
|
19,58%
|
17,92%
|
10,34%
|
12,87%
|
12,37%
|
WPA
2 |
6,840
|
16,75
|
16,86
|
17,34
|
17,92
|
10,39
|
13,11
|
13,60
|
Free Cash Flow
1 |
1.084
|
979
|
1.290
|
1.276
|
1.320
|
1.359
|
1.515
|
1.775
|
FCF-marge
|
17,21%
|
17,31%
|
15,11%
|
13,19%
|
12,07%
|
12,41%
|
13,09%
|
14,68%
|
Kasstroomconversie (ebitda)
|
60,06%
|
66,37%
|
45,5%
|
48,76%
|
54,01%
|
50,2%
|
51,11%
|
57,49%
|
Kasstroomconversie (nettowinst)
|
127,23%
|
49,32%
|
68,25%
|
67,37%
|
67,35%
|
119,95%
|
101,71%
|
118,66%
|
Dividend per aandeel
2 |
2,400
|
2,480
|
2,720
|
2,740
|
2,800
|
2,813
|
2,899
|
3,118
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
23/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
2.275
|
2.538
|
2.486
|
2.301
|
2.348
|
2.853
|
2.795
|
2.723
|
2.569
|
2.611
|
2.801
|
2.834
|
2.699
|
2.824
|
3.014
|
EBITDA
1 |
745
|
813
|
744
|
607
|
453
|
596
|
616
|
624
|
608
|
583
|
685,4
|
740,4
|
705,9
|
706,7
|
767,8
|
Bedrijfsresultaat (EBIT)
1 |
652
|
713
|
646
|
510
|
302
|
424
|
444
|
451
|
434
|
407
|
503,6
|
556,9
|
525,7
|
541,1
|
604,1
|
Operationele Marge
|
28,66%
|
28,09%
|
25,99%
|
22,16%
|
12,86%
|
14,86%
|
15,89%
|
16,56%
|
16,89%
|
15,59%
|
17,98%
|
19,65%
|
19,48%
|
19,16%
|
20,04%
|
Resultaat voor belastingen (EBT)
1 |
557
|
616
|
554
|
321
|
-70
|
121
|
216
|
714
|
132
|
157
|
350
|
421
|
393,7
|
406
|
459
|
Nettowinst (verlies)
1 |
524
|
502
|
434
|
191
|
767
|
91
|
219
|
951
|
698
|
121
|
304,8
|
356,8
|
334
|
349,5
|
395,5
|
Nettomarge
|
23,03%
|
19,78%
|
17,46%
|
8,3%
|
32,67%
|
3,19%
|
7,84%
|
34,92%
|
27,17%
|
4,63%
|
10,88%
|
12,59%
|
12,38%
|
12,38%
|
13,12%
|
WPA
2 |
4,790
|
4,610
|
3,980
|
1,750
|
7,030
|
0,8300
|
2,000
|
8,690
|
6,370
|
1,100
|
2,790
|
3,296
|
3,089
|
3,200
|
3,625
|
Dividend per aandeel
2 |
0,6800
|
0,6800
|
0,6800
|
0,6800
|
0,7000
|
0,7000
|
0,7000
|
-
|
0,7000
|
-
|
0,7083
|
0,7083
|
0,7200
|
0,7167
|
0,7233
|
Datum van publicatie
|
27/01/22
|
28/04/22
|
28/07/22
|
3/11/22
|
23/02/23
|
9/05/23
|
7/08/23
|
6/11/23
|
20/02/24
|
8/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.442
|
2.768
|
3.431
|
13.171
|
11.879
|
10.929
|
9.516
|
8.315
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,907
x
|
1,877
x
|
1,21
x
|
5,033
x
|
4,86
x
|
4,037
x
|
3,21
x
|
2,693
x
|
Free Cash Flow
1 |
1.084
|
979
|
1.290
|
1.276
|
1.320
|
1.359
|
1.515
|
1.775
|
ROE (netto-inkomsten/eigen vermogen)
|
43,3%
|
30%
|
52,7%
|
35,3%
|
15,3%
|
16,7%
|
17,8%
|
17,7%
|
ROA (netto-inkomsten/totale activa)
|
9,07%
|
19,5%
|
16,5%
|
9,07%
|
3,69%
|
4,74%
|
5,66%
|
6,27%
|
Totale activa
1 |
9.395
|
10.193
|
11.442
|
20.888
|
53.086
|
23.921
|
26.321
|
23.869
|
Nettoactief per aandeel
2 |
20,80
|
29,90
|
38,80
|
52,00
|
64,80
|
72,50
|
82,20
|
93,30
|
Cashflow per aandeel
2 |
11,70
|
11,30
|
15,70
|
16,70
|
17,40
|
16,10
|
18,30
|
21,60
|
Capex
1 |
370
|
364
|
467
|
543
|
568
|
436
|
496
|
540
|
Capex/omzet
|
5,88%
|
6,44%
|
5,47%
|
5,61%
|
5,19%
|
3,98%
|
4,29%
|
4,46%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
23/02/23
|
20/02/24
|
-
|
-
|
-
|
Laatste slotkoers
152
USD Gemiddelde koersdoel
166,1
USD Spread / Gemiddelde doel +9,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,14% | 16,61 mld. | | +17,07% | 66,31 mld. | | -0,29% | 48,46 mld. | | +21,61% | 43,27 mld. | | +26,72% | 27,41 mld. | | +9,25% | 19,26 mld. | | +9,75% | 16,58 mld. | | -15,01% | 14,41 mld. | | -30,22% | 14,02 mld. | | -22,45% | 13,34 mld. |
Chemische specialiteiten
|