Beurs gesloten -
OTC Markets
21:59:27 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,34
USD
|
-0,49%
|
|
-1,17%
|
-26,68%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.092
|
16.933
|
17.600
|
11.098
|
12.764
|
9.688
|
-
|
-
|
Bedrijfswaarde
1 |
18.894
|
17.967
|
19.998
|
15.187
|
16.549
|
13.286
|
12.947
|
12.538
|
K/w-verhouding
|
37,5
x
|
26,5
x
|
21,6
x
|
31,1
x
|
28,9
x
|
14,9
x
|
12,9
x
|
11,5
x
|
Dividendrendement
|
2,1%
|
2,22%
|
2,05%
|
3,16%
|
2,65%
|
3,54%
|
3,68%
|
3,9%
|
Marktkapitalisatie/omzet
|
1,95
x
|
1,99
x
|
1,84
x
|
1,02
x
|
1,2
x
|
0,9
x
|
0,87
x
|
0,85
x
|
Bedrijfswaarde/omzet
|
2,04
x
|
2,11
x
|
2,09
x
|
1,4
x
|
1,55
x
|
1,23
x
|
1,17
x
|
1,1
x
|
Bedrijfswaarde/EBITDA
|
14,1
x
|
12,5
x
|
13,9
x
|
13,1
x
|
11,6
x
|
8,5
x
|
7,69
x
|
7,02
x
|
Bedrijfswaarde/FCF
|
-104
x
|
18,7
x
|
63,1
x
|
-524
x
|
19,7
x
|
19,2
x
|
17,6
x
|
15,3
x
|
FCF Yield
|
-0,96%
|
5,35%
|
1,59%
|
-0,19%
|
5,08%
|
5,21%
|
5,67%
|
6,53%
|
Price to Book
|
3,04
x
|
2,93
x
|
3,29
x
|
2,52
x
|
2,95
x
|
2,06
x
|
1,88
x
|
1,72
x
|
Aantal aandelen (in duizenden)
|
199.600
|
192.726
|
182.386
|
177.400
|
170.595
|
170.630
|
-
|
-
|
Referentieprijs
2 |
90,64
|
87,86
|
96,50
|
62,56
|
74,82
|
56,78
|
56,78
|
56,78
|
Datum van publicatie
|
12/02/20
|
17/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.276
|
8.530
|
9.587
|
10.846
|
10.668
|
10.788
|
11.108
|
11.421
|
EBITDA
1 |
1.341
|
1.442
|
1.436
|
1.157
|
1.429
|
1.563
|
1.683
|
1.785
|
Bedrijfsresultaat (EBIT)
1 |
991
|
1.099
|
1.092
|
789
|
1.074
|
1.216
|
1.326
|
1.420
|
Operationele Marge
|
10,68%
|
12,88%
|
11,39%
|
7,27%
|
10,07%
|
11,27%
|
11,93%
|
12,43%
|
Resultaat voor belastingen (EBT)
1 |
785
|
919
|
1.105
|
602
|
784
|
964,9
|
1.123
|
1.228
|
Nettowinst (verlies)
1 |
539
|
630
|
829
|
352
|
442
|
643,9
|
739,2
|
826,7
|
Nettomarge
|
5,81%
|
7,39%
|
8,65%
|
3,25%
|
4,14%
|
5,97%
|
6,65%
|
7,24%
|
WPA
2 |
2,420
|
3,320
|
4,460
|
2,010
|
2,590
|
3,808
|
4,405
|
4,924
|
Free Cash Flow
1 |
-181
|
962
|
317
|
-29
|
840
|
692
|
733,5
|
819,3
|
FCF-marge
|
-1,95%
|
11,28%
|
3,31%
|
-0,27%
|
7,87%
|
6,41%
|
6,6%
|
7,17%
|
Kasstroomconversie (ebitda)
|
-
|
66,71%
|
22,08%
|
-
|
58,78%
|
44,27%
|
43,59%
|
45,89%
|
Kasstroomconversie (nettowinst)
|
-
|
152,7%
|
38,24%
|
-
|
190,05%
|
107,47%
|
99,23%
|
99,11%
|
Dividend per aandeel
2 |
1,900
|
1,950
|
1,980
|
1,980
|
1,980
|
2,011
|
2,091
|
2,215
|
Datum van publicatie
|
12/02/20
|
17/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
2.403
|
2.525
|
2.853
|
2.862
|
2.606
|
2.657
|
2.741
|
2.741
|
2.529
|
2.640
|
2.777
|
2.786
|
2.561
|
2.718
|
-
|
EBITDA
1 |
301
|
317
|
337
|
283
|
220
|
305
|
397
|
414
|
313
|
363
|
430,4
|
435,9
|
331,8
|
394,2
|
-
|
Bedrijfsresultaat (EBIT)
1 |
209
|
230
|
249
|
184
|
126
|
218
|
311
|
324
|
221
|
274
|
345,1
|
347,7
|
232,8
|
286,5
|
-
|
Operationele Marge
|
8,7%
|
9,11%
|
8,73%
|
6,43%
|
4,83%
|
8,2%
|
11,35%
|
11,82%
|
8,74%
|
10,38%
|
12,43%
|
12,48%
|
9,09%
|
10,54%
|
-
|
Resultaat voor belastingen (EBT)
1 |
202
|
-
|
182
|
141
|
51
|
151
|
239
|
294
|
100
|
-
|
290
|
296
|
180
|
-
|
-
|
Nettowinst (verlies)
1 |
187
|
154
|
106
|
84
|
8
|
94
|
118
|
189
|
41
|
181
|
195,5
|
204,3
|
117,1
|
-
|
-
|
Nettomarge
|
7,78%
|
6,1%
|
3,72%
|
2,94%
|
0,31%
|
3,54%
|
4,3%
|
6,9%
|
1,62%
|
6,86%
|
7,04%
|
7,33%
|
4,57%
|
-
|
-
|
WPA
2 |
1,030
|
0,8600
|
0,6000
|
0,4800
|
0,0500
|
0,5500
|
0,6900
|
1,110
|
0,2400
|
1,060
|
1,184
|
1,204
|
0,5807
|
0,9300
|
-
|
Dividend per aandeel
2 |
1,540
|
-
|
-
|
-
|
1,540
|
-
|
-
|
-
|
1,540
|
-
|
-
|
-
|
1,871
|
-
|
-
|
Datum van publicatie
|
9/02/22
|
21/04/22
|
20/07/22
|
20/10/22
|
8/02/23
|
25/04/23
|
25/07/23
|
25/10/23
|
7/02/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
802
|
1.034
|
2.398
|
4.089
|
3.785
|
3.598
|
3.258
|
2.850
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5981
x
|
0,7171
x
|
1,67
x
|
3,534
x
|
2,649
x
|
2,302
x
|
1,936
x
|
1,596
x
|
Free Cash Flow
1 |
-181
|
962
|
317
|
-29
|
840
|
692
|
734
|
819
|
ROE (netto-inkomsten/eigen vermogen)
|
7,26%
|
12,3%
|
13,5%
|
8,77%
|
12,1%
|
15,5%
|
16,4%
|
16,8%
|
ROA (netto-inkomsten/totale activa)
|
4,16%
|
5,67%
|
5,57%
|
2,99%
|
3,57%
|
4,71%
|
5,5%
|
6,08%
|
Totale activa
1 |
12.972
|
11.106
|
14.893
|
11.769
|
12.381
|
13.684
|
13.431
|
13.592
|
Nettoactief per aandeel
2 |
29,80
|
30,00
|
29,30
|
24,80
|
25,30
|
27,60
|
30,20
|
33,10
|
Cashflow per aandeel
2 |
0,1500
|
6,370
|
3,270
|
1,510
|
6,600
|
6,180
|
6,730
|
7,100
|
Capex
1 |
214
|
258
|
288
|
292
|
286
|
350
|
360
|
364
|
Capex/omzet
|
2,31%
|
3,02%
|
3%
|
2,69%
|
2,68%
|
3,25%
|
3,24%
|
3,19%
|
Datum van publicatie
|
12/02/20
|
17/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
56,78
EUR Gemiddelde koersdoel
77,5
EUR Spread / Gemiddelde doel +36,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,32% | 75,7 mld. | | -14,26% | 33,57 mld. | | -15,82% | 29,63 mld. | | -8,07% | 15,3 mld. | | -3,54% | 13,87 mld. | | +0,59% | 7,54 mld. | | +7,51% | 3,36 mld. | | -23,82% | 2,63 mld. | | -18,86% | 2,62 mld. |
Verf & Coating
|