Real Time
Euronext Bruxelles
09:25:28 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,82
EUR
|
+0,25%
|
|
+0,54%
|
+14,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.656
|
10.018
|
10.543
|
9.790
|
2.936
|
3.333
|
-
|
-
|
Bedrijfswaarde
1 |
14.242
|
12.416
|
12.692
|
11.581
|
4.425
|
4.945
|
4.893
|
4.779
|
K/w-verhouding
|
89,8
x
|
-10,4
x
|
11,2
x
|
5,16
x
|
1,4
x
|
9,1
x
|
8,04
x
|
7,16
x
|
Dividendrendement
|
3,63%
|
3,87%
|
3,77%
|
4,29%
|
8,76%
|
7,69%
|
7,81%
|
7,88%
|
Marktkapitalisatie/omzet
|
1,04
x
|
1,12
x
|
1,04
x
|
0,73
x
|
0,6
x
|
0,71
x
|
0,69
x
|
0,67
x
|
Bedrijfswaarde/omzet
|
1,39
x
|
1,38
x
|
1,26
x
|
0,86
x
|
0,91
x
|
1,06
x
|
1,01
x
|
0,96
x
|
Bedrijfswaarde/EBITDA
|
6,13
x
|
6,38
x
|
5,39
x
|
3,59
x
|
3,55
x
|
5,05
x
|
4,58
x
|
4,15
x
|
Bedrijfswaarde/FCF
|
14,9
x
|
17,6
x
|
14,7
x
|
10,6
x
|
7,89
x
|
15,8
x
|
11,9
x
|
10,7
x
|
FCF Yield
|
6,73%
|
5,69%
|
6,79%
|
9,47%
|
12,7%
|
6,34%
|
8,43%
|
9,3%
|
Price to Book
|
1,12
x
|
1,39
x
|
1,2
x
|
0,92
x
|
2,31
x
|
2,38
x
|
2,16
x
|
1,89
x
|
Aantal aandelen (in duizenden)
|
103.154
|
103.411
|
103.158
|
103.640
|
105.876
|
105.008
|
-
|
-
|
Referentieprijs
2 |
103,3
|
96,88
|
102,2
|
94,46
|
27,73
|
31,74
|
31,74
|
31,74
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
23/02/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.244
|
8.965
|
10.105
|
13.426
|
4.880
|
4.685
|
4.846
|
4.987
|
EBITDA
1 |
2.322
|
1.945
|
2.356
|
3.229
|
1.246
|
978,4
|
1.068
|
1.150
|
Bedrijfsresultaat (EBIT)
1 |
1.503
|
1.110
|
1.600
|
2.426
|
926
|
688,7
|
755,4
|
812,2
|
Operationele Marge
|
14,67%
|
12,38%
|
15,83%
|
18,07%
|
18,98%
|
14,7%
|
15,59%
|
16,29%
|
Resultaat voor belastingen (EBT)
1 |
74
|
-844
|
1.094
|
2.151
|
180
|
525
|
631,5
|
753,4
|
Nettowinst (verlies)
1 |
118
|
-962
|
948
|
1.905
|
2.093
|
355,5
|
414,7
|
475,3
|
Nettomarge
|
1,15%
|
-10,73%
|
9,38%
|
14,19%
|
42,89%
|
7,59%
|
8,56%
|
9,53%
|
WPA
2 |
1,150
|
-9,320
|
9,130
|
18,30
|
19,85
|
3,487
|
3,950
|
4,435
|
Free Cash Flow
1 |
958
|
707
|
862
|
1.097
|
561
|
313,4
|
412,3
|
444,6
|
FCF-marge
|
9,35%
|
7,89%
|
8,53%
|
8,17%
|
11,5%
|
6,69%
|
8,51%
|
8,91%
|
Kasstroomconversie (ebitda)
|
41,26%
|
36,35%
|
36,59%
|
33,97%
|
45,02%
|
32,03%
|
38,6%
|
38,64%
|
Kasstroomconversie (nettowinst)
|
811,86%
|
-
|
90,93%
|
57,59%
|
26,8%
|
88,16%
|
99,42%
|
93,54%
|
Dividend per aandeel
2 |
3,750
|
3,750
|
3,850
|
4,050
|
2,430
|
2,442
|
2,480
|
2,501
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
23/02/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
---|
Omzet
1 |
2.703
|
3.055
|
3.477
|
3.609
|
3.286
|
3.167
|
3.087
|
2.747
|
1.131
|
-
|
1.166
|
EBITDA
1 |
572
|
712
|
864
|
917
|
736
|
839
|
790
|
702
|
238
|
-383
|
265
|
Bedrijfsresultaat (EBIT)
1 |
-
|
526
|
674
|
709
|
517
|
642
|
-
|
508
|
-
|
-315
|
184
|
Operationele Marge
|
-
|
17,22%
|
19,38%
|
19,65%
|
15,73%
|
20,27%
|
-
|
18,49%
|
-
|
-
|
15,78%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-386
|
-
|
Nettowinst (verlies)
|
366
|
337
|
705
|
451
|
412
|
246
|
-
|
220
|
-
|
1.650
|
-
|
Nettomarge
|
13,54%
|
11,03%
|
20,28%
|
12,5%
|
12,54%
|
7,77%
|
-
|
8,01%
|
-
|
-
|
-
|
WPA
|
3,520
|
3,250
|
6,790
|
4,340
|
3,930
|
2,370
|
1,870
|
2,090
|
-
|
-
|
-
|
Dividend per aandeel
|
3,850
|
-
|
-
|
-
|
4,050
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/02/22
|
4/05/22
|
28/07/22
|
3/11/22
|
23/02/23
|
4/05/23
|
3/08/23
|
3/11/23
|
13/03/24
|
13/03/24
|
7/05/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.586
|
2.398
|
2.149
|
1.791
|
1.489
|
1.612
|
1.560
|
1.446
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,544
x
|
1,233
x
|
0,9121
x
|
0,5547
x
|
1,195
x
|
1,647
x
|
1,46
x
|
1,257
x
|
Free Cash Flow
1 |
958
|
707
|
862
|
1.097
|
561
|
313
|
412
|
445
|
ROE (netto-inkomsten/eigen vermogen)
|
8,26%
|
7,4%
|
11,7%
|
17,9%
|
23,9%
|
27,9%
|
28,8%
|
29%
|
ROA (netto-inkomsten/totale activa)
|
3,82%
|
3,24%
|
5,65%
|
8,56%
|
10,2%
|
5,79%
|
6,5%
|
7,13%
|
Totale activa
1 |
3.090
|
-29.653
|
16.791
|
22.247
|
20.444
|
6.141
|
6.382
|
6.663
|
Nettoactief per aandeel
2 |
92,00
|
69,80
|
85,30
|
102,0
|
12,00
|
13,30
|
14,70
|
16,80
|
Cashflow per aandeel
2 |
17,60
|
12,00
|
14,40
|
19,30
|
7,620
|
5,410
|
5,990
|
6,690
|
Capex
1 |
857
|
535
|
637
|
909
|
450
|
315
|
346
|
360
|
Capex/omzet
|
8,37%
|
5,97%
|
6,3%
|
6,77%
|
9,22%
|
6,73%
|
7,14%
|
7,22%
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
23/02/23
|
13/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
31,74
EUR Gemiddelde koersdoel
39,28
EUR Spread / Gemiddelde doel +23,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,75% | 3,58 mld. | | +4,66% | 78,88 mld. | | -5,18% | 44,25 mld. | | +3,83% | 33,4 mld. | | +17,38% | 19,33 mld. | | +14,90% | 12,14 mld. | | -21,56% | 10,1 mld. | | -1,49% | 9,05 mld. | | -5,81% | 8,36 mld. | | -2,70% | 7,59 mld. |
Gediversifieerde chemicaliën
|