Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
60,95
USD
|
-0,34%
|
|
-1,31%
|
-3,33%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.938
|
14.913
|
13.929
|
15.608
|
7.866
|
7.608
|
-
|
-
|
Bedrijfswaarde
1 |
15.858
|
17.612
|
16.584
|
18.310
|
11.521
|
11.136
|
10.766
|
10.600
|
K/w-verhouding
|
27,6
x
|
27,2
x
|
19,3
x
|
21,5
x
|
5,99
x
|
18,2
x
|
11,9
x
|
11
x
|
Dividendrendement
|
1,64%
|
1,57%
|
1,78%
|
1,74%
|
3,68%
|
3,83%
|
3,84%
|
4,26%
|
Marktkapitalisatie/omzet
|
2,81
x
|
3,21
x
|
2,76
x
|
2,69
x
|
1,75
x
|
1,68
x
|
1,56
x
|
1,49
x
|
Bedrijfswaarde/omzet
|
3,44
x
|
3,79
x
|
3,29
x
|
3,16
x
|
2,57
x
|
2,46
x
|
2,21
x
|
2,07
x
|
Bedrijfswaarde/EBITDA
|
13
x
|
14,1
x
|
12,5
x
|
13
x
|
11,8
x
|
11,4
x
|
9,27
x
|
8,41
x
|
Bedrijfswaarde/FCF
|
40,2
x
|
26,3
x
|
20,8
x
|
35,4
x
|
-26,5
x
|
18,9
x
|
15,5
x
|
17,8
x
|
FCF Yield
|
2,49%
|
3,8%
|
4,81%
|
2,83%
|
-3,77%
|
5,3%
|
6,43%
|
5,61%
|
Price to Book
|
5,14
x
|
5,02
x
|
4,56
x
|
4,62
x
|
1,78
x
|
1,69
x
|
1,61
x
|
1,53
x
|
Aantal aandelen (in duizenden)
|
129.615
|
129.757
|
126.751
|
125.066
|
124.759
|
124.818
|
-
|
-
|
Referentieprijs
2 |
99,82
|
114,9
|
109,9
|
124,8
|
63,05
|
60,95
|
60,95
|
60,95
|
Datum van publicatie
|
5/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
5/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.610
|
4.642
|
5.045
|
5.802
|
4.487
|
4.536
|
4.868
|
5.109
|
EBITDA
1 |
1.220
|
1.250
|
1.324
|
1.407
|
978
|
979,6
|
1.161
|
1.261
|
Bedrijfsresultaat (EBIT)
1 |
1.070
|
1.088
|
1.153
|
1.238
|
793,7
|
790,7
|
977,6
|
1.068
|
Operationele Marge
|
23,22%
|
23,43%
|
22,86%
|
21,33%
|
17,69%
|
17,43%
|
20,08%
|
20,91%
|
Resultaat voor belastingen (EBT)
1 |
655
|
729,8
|
893,8
|
983,9
|
300,2
|
548,9
|
777,2
|
869,2
|
Nettowinst (verlies)
1 |
477,4
|
551,5
|
736,5
|
736,5
|
1.322
|
408,4
|
638,6
|
686,9
|
Nettomarge
|
10,36%
|
11,88%
|
14,6%
|
12,69%
|
29,45%
|
9%
|
13,12%
|
13,45%
|
WPA
2 |
3,620
|
4,220
|
5,700
|
5,810
|
10,53
|
3,355
|
5,119
|
5,516
|
Free Cash Flow
1 |
394,6
|
669,6
|
798,5
|
517,7
|
-434,2
|
590,4
|
692,4
|
595
|
FCF-marge
|
8,56%
|
14,42%
|
15,83%
|
8,92%
|
-9,68%
|
13,02%
|
14,22%
|
11,65%
|
Kasstroomconversie (ebitda)
|
32,33%
|
53,55%
|
60,3%
|
36,79%
|
-
|
60,26%
|
59,64%
|
47,19%
|
Kasstroomconversie (nettowinst)
|
82,66%
|
121,41%
|
108,42%
|
70,29%
|
-
|
144,57%
|
108,43%
|
86,62%
|
Dividend per aandeel
2 |
1,640
|
1,800
|
1,960
|
2,170
|
2,320
|
2,335
|
2,340
|
2,597
|
Datum van publicatie
|
5/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
5/02/24
|
-
|
-
|
-
|
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 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.414
|
1.351
|
1.452
|
1.377
|
1.622
|
1.344
|
1.014
|
981,9
|
1.146
|
918
|
1.056
|
1.985
|
1.154
|
1.392
|
2.515
|
1.098
|
1.161
|
EBITDA
1 |
376,7
|
354,8
|
359,5
|
261
|
432
|
361,7
|
187,6
|
174,6
|
254,1
|
160,6
|
196,2
|
363
|
248,4
|
363,1
|
584
|
282,7
|
287,5
|
Bedrijfsresultaat (EBIT)
1 |
334,3
|
312,4
|
316,7
|
219,6
|
389,2
|
317
|
139,5
|
129
|
208,2
|
114,9
|
151
|
271
|
202,3
|
319,9
|
491
|
215,1
|
247,8
|
Operationele Marge
|
23,65%
|
23,13%
|
21,81%
|
15,95%
|
24%
|
23,58%
|
13,75%
|
13,14%
|
18,17%
|
12,52%
|
14,3%
|
13,65%
|
17,53%
|
22,98%
|
19,52%
|
19,59%
|
21,35%
|
Resultaat voor belastingen (EBT)
1 |
240,3
|
269,1
|
196,7
|
170,5
|
347,6
|
248,5
|
63,1
|
32
|
-43,4
|
8
|
98
|
-
|
175
|
256,5
|
-
|
172
|
181
|
Nettowinst (verlies)
1 |
193,1
|
207,4
|
134,2
|
121
|
273,9
|
196
|
30,5
|
-3,5
|
1.098
|
-2,7
|
71,48
|
-
|
127,5
|
209,3
|
-
|
142,6
|
149,1
|
Nettomarge
|
13,66%
|
15,35%
|
9,24%
|
8,79%
|
16,89%
|
14,58%
|
3,01%
|
-0,36%
|
95,85%
|
-0,29%
|
6,77%
|
-
|
11,04%
|
15,04%
|
-
|
12,99%
|
12,84%
|
WPA
2 |
1,520
|
1,640
|
1,060
|
0,9500
|
2,170
|
1,550
|
0,2400
|
-0,0300
|
8,770
|
-0,0200
|
0,5950
|
0,9800
|
0,9678
|
1,731
|
2,530
|
1,142
|
1,192
|
Dividend per aandeel
2 |
0,5600
|
0,5300
|
0,5300
|
0,5300
|
0,5300
|
0,5800
|
0,5300
|
-
|
-
|
-
|
0,5815
|
-
|
0,5815
|
0,5815
|
-
|
0,5799
|
0,5799
|
Datum van publicatie
|
8/02/22
|
2/05/22
|
2/08/22
|
1/11/22
|
7/02/23
|
1/05/23
|
2/08/23
|
30/10/23
|
5/02/24
|
6/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.920
|
2.699
|
2.656
|
2.702
|
3.655
|
3.529
|
3.159
|
2.992
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,392
x
|
2,158
x
|
2,006
x
|
1,92
x
|
3,737
x
|
3,602
x
|
2,721
x
|
2,373
x
|
Free Cash Flow
1 |
395
|
670
|
799
|
518
|
-434
|
590
|
692
|
595
|
ROE (netto-inkomsten/eigen vermogen)
|
27,8%
|
29,2%
|
24,4%
|
28,7%
|
12,1%
|
10,5%
|
13,4%
|
14,6%
|
ROA (netto-inkomsten/totale activa)
|
4,81%
|
8,07%
|
7,09%
|
6,74%
|
4,11%
|
3,31%
|
4,13%
|
4,45%
|
Totale activa
1 |
9.924
|
6.837
|
10.384
|
10.922
|
32.164
|
12.344
|
15.464
|
15.422
|
Nettoactief per aandeel
2 |
19,40
|
22,90
|
24,10
|
27,00
|
35,40
|
36,00
|
37,90
|
39,90
|
Cashflow per aandeel
2 |
3,700
|
5,640
|
7,000
|
5,210
|
-2,400
|
4,720
|
5,430
|
6,160
|
Capex
1 |
93,9
|
67,2
|
100
|
142
|
134
|
118
|
140
|
143
|
Capex/omzet
|
2,04%
|
1,45%
|
1,98%
|
2,45%
|
2,98%
|
2,59%
|
2,87%
|
2,79%
|
Datum van publicatie
|
5/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
5/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
60,95
USD Gemiddelde koersdoel
73,19
USD Spread / Gemiddelde doel +20,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,33% | 7,61 mld. | | +16,74% | 38,99 mld. | | -.--% | 11,36 mld. | | +1,10% | 6,45 mld. | | -2,26% | 6,01 mld. | | -4,50% | 5,73 mld. | | +32,88% | 5,25 mld. | | -16,30% | 5,23 mld. | | -13,40% | 4,58 mld. | | +9,35% | 3,96 mld. |
Landbouwchemicaliën - Andere
|