Beurs gesloten -
Euronext Amsterdam
17:35:07 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
62,76
EUR
|
+1,36%
|
|
-5,31%
|
-16,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.092
|
16.933
|
17.600
|
11.098
|
12.764
|
10.707
|
-
|
-
|
Bedrijfswaarde
1 |
18.894
|
17.967
|
19.998
|
15.187
|
16.549
|
14.261
|
13.959
|
13.548
|
K/w-verhouding
|
37,5
x
|
26,5
x
|
21,6
x
|
31,1
x
|
28,9
x
|
16,7
x
|
14,3
x
|
12,8
x
|
Dividendrendement
|
2,1%
|
2,22%
|
2,05%
|
3,16%
|
2,65%
|
3,2%
|
3,32%
|
3,52%
|
Marktkapitalisatie/omzet
|
1,95
x
|
1,99
x
|
1,84
x
|
1,02
x
|
1,2
x
|
0,99
x
|
0,97
x
|
0,94
x
|
Bedrijfswaarde/omzet
|
2,04
x
|
2,11
x
|
2,09
x
|
1,4
x
|
1,55
x
|
1,32
x
|
1,26
x
|
1,19
x
|
Bedrijfswaarde/EBITDA
|
14,1
x
|
12,5
x
|
13,9
x
|
13,1
x
|
11,6
x
|
9,12
x
|
8,3
x
|
7,59
x
|
Bedrijfswaarde/FCF
|
-104
x
|
18,7
x
|
63,1
x
|
-524
x
|
19,7
x
|
20,4
x
|
18,9
x
|
16,4
x
|
FCF Yield
|
-0,96%
|
5,35%
|
1,59%
|
-0,19%
|
5,08%
|
4,89%
|
5,3%
|
6,1%
|
Price to Book
|
3,04
x
|
2,93
x
|
3,29
x
|
2,52
x
|
2,95
x
|
2,28
x
|
2,08
x
|
1,9
x
|
Aantal aandelen (in duizenden)
|
199.600
|
192.726
|
182.386
|
177.400
|
170.595
|
170.601
|
-
|
-
|
Referentieprijs
2 |
90,64
|
87,86
|
96,50
|
62,56
|
74,82
|
62,76
|
62,76
|
62,76
|
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
|
10.771
|
11.089
|
11.402
|
EBITDA
1 |
1.341
|
1.442
|
1.436
|
1.157
|
1.429
|
1.564
|
1.682
|
1.785
|
Bedrijfsresultaat (EBIT)
1 |
991
|
1.099
|
1.092
|
789
|
1.074
|
1.218
|
1.326
|
1.422
|
Operationele Marge
|
10,68%
|
12,88%
|
11,39%
|
7,27%
|
10,07%
|
11,31%
|
11,96%
|
12,47%
|
Resultaat voor belastingen (EBT)
1 |
785
|
919
|
1.105
|
602
|
784
|
973
|
1.131
|
1.233
|
Nettowinst (verlies)
1 |
539
|
630
|
829
|
352
|
442
|
638,7
|
734,2
|
821
|
Nettomarge
|
5,81%
|
7,39%
|
8,65%
|
3,25%
|
4,14%
|
5,93%
|
6,62%
|
7,2%
|
WPA
2 |
2,420
|
3,320
|
4,460
|
2,010
|
2,590
|
3,768
|
4,391
|
4,893
|
Free Cash Flow
1 |
-181
|
962
|
317
|
-29
|
840
|
697,8
|
739,9
|
826,1
|
FCF-marge
|
-1,95%
|
11,28%
|
3,31%
|
-0,27%
|
7,87%
|
6,48%
|
6,67%
|
7,25%
|
Kasstroomconversie (ebitda)
|
-
|
66,71%
|
22,08%
|
-
|
58,78%
|
44,61%
|
44%
|
46,29%
|
Kasstroomconversie (nettowinst)
|
-
|
152,7%
|
38,24%
|
-
|
190,05%
|
109,25%
|
100,77%
|
100,62%
|
Dividend per aandeel
2 |
1,900
|
1,950
|
1,980
|
1,980
|
1,980
|
2,005
|
2,084
|
2,208
|
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
|
2.781
|
2.559
|
2.692
|
-
|
EBITDA
1 |
301
|
317
|
337
|
283
|
220
|
305
|
397
|
414
|
313
|
363
|
442,5
|
445,1
|
335,1
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
209
|
230
|
249
|
184
|
126
|
218
|
311
|
324
|
221
|
274
|
354,4
|
354,8
|
235,2
|
268,3
|
-
|
Operationele Marge
|
8,7%
|
9,11%
|
8,73%
|
6,43%
|
4,83%
|
8,2%
|
11,35%
|
11,82%
|
8,74%
|
10,38%
|
12,76%
|
12,76%
|
9,19%
|
9,97%
|
-
|
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
|
199
|
118
|
-
|
-
|
Nettomarge
|
7,78%
|
6,1%
|
3,72%
|
2,94%
|
0,31%
|
3,54%
|
4,3%
|
6,9%
|
1,62%
|
6,86%
|
7,02%
|
7,16%
|
4,61%
|
-
|
-
|
WPA
2 |
1,030
|
0,8600
|
0,6000
|
0,4800
|
0,0500
|
0,5500
|
0,6900
|
1,110
|
0,2400
|
1,060
|
1,220
|
1,180
|
0,4800
|
0,9300
|
-
|
Dividend per aandeel
2 |
1,540
|
-
|
-
|
-
|
1,540
|
-
|
-
|
-
|
1,540
|
-
|
-
|
-
|
2,100
|
-
|
-
|
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
|
3.554
|
3.252
|
2.842
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5981
x
|
0,7171
x
|
1,67
x
|
3,534
x
|
2,649
x
|
2,272
x
|
1,934
x
|
1,592
x
|
Free Cash Flow
1 |
-181
|
962
|
317
|
-29
|
840
|
698
|
740
|
826
|
ROE (netto-inkomsten/eigen vermogen)
|
7,26%
|
12,3%
|
13,5%
|
8,77%
|
12,1%
|
15,4%
|
16,3%
|
16,8%
|
ROA (netto-inkomsten/totale activa)
|
4,16%
|
5,67%
|
5,57%
|
2,99%
|
3,57%
|
5,02%
|
5,71%
|
6,19%
|
Totale activa
1 |
12.972
|
11.106
|
14.893
|
11.769
|
12.381
|
12.727
|
12.851
|
13.262
|
Nettoactief per aandeel
2 |
29,80
|
30,00
|
29,30
|
24,80
|
25,30
|
27,60
|
30,10
|
33,00
|
Cashflow per aandeel
2 |
0,1500
|
6,370
|
3,270
|
1,510
|
6,600
|
6,230
|
6,790
|
7,170
|
Capex
1 |
214
|
258
|
288
|
292
|
286
|
350
|
360
|
364
|
Capex/omzet
|
2,31%
|
3,02%
|
3%
|
2,69%
|
2,68%
|
3,25%
|
3,25%
|
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
62,76
EUR Gemiddelde koersdoel
78,39
EUR Spread / Gemiddelde doel +24,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,12% | 11,43 mld. | | -1,75% | 77,87 mld. | | -16,41% | 32,71 mld. | | -12,97% | 30,63 mld. | | -13,83% | 14,66 mld. | | -3,81% | 13,83 mld. | | -16,71% | 7,04 mld. | | -8,10% | 6,89 mld. | | -14,49% | 2,75 mld. | | -15,90% | 2,71 mld. |
Verf & Coating
|