Vertraagde tijd
OTC Markets
18:07:49 23-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
102,3
USD
|
-0,06%
|
|
-.--%
|
-5,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.190
|
7.140
|
9.159
|
6.250
|
7.669
|
6.258
|
-
|
-
|
Bedrijfswaarde
1 |
8.821
|
8.350
|
9.636
|
7.916
|
9.899
|
8.314
|
8.120
|
7.878
|
K/w-verhouding
|
14,8
x
|
23,6
x
|
7,27
x
|
6,58
x
|
19,2
x
|
10,4
x
|
9,26
x
|
8,24
x
|
Dividendrendement
|
2,85%
|
2,67%
|
2,42%
|
4,05%
|
3,4%
|
4,36%
|
4,75%
|
5,06%
|
Marktkapitalisatie/omzet
|
0,82
x
|
0,91
x
|
0,96
x
|
0,54
x
|
0,81
x
|
0,64
x
|
0,61
x
|
0,59
x
|
Bedrijfswaarde/omzet
|
1,01
x
|
1,06
x
|
1,01
x
|
0,69
x
|
1,04
x
|
0,86
x
|
0,79
x
|
0,74
x
|
Bedrijfswaarde/EBITDA
|
6,05
x
|
7,06
x
|
5,58
x
|
3,75
x
|
6,59
x
|
5,19
x
|
4,66
x
|
4,25
x
|
Bedrijfswaarde/FCF
|
13,3
x
|
16,4
x
|
63,4
x
|
10
x
|
15,5
x
|
16,4
x
|
15,9
x
|
13,7
x
|
FCF Yield
|
7,54%
|
6,11%
|
1,58%
|
9,97%
|
6,45%
|
6,08%
|
6,28%
|
7,28%
|
Price to Book
|
1,37
x
|
1,38
x
|
1,45
x
|
0,87
x
|
1,08
x
|
0,82
x
|
0,79
x
|
0,74
x
|
Aantal aandelen (in duizenden)
|
75.919
|
76.359
|
73.953
|
74.506
|
74.456
|
74.765
|
-
|
-
|
Referentieprijs
2 |
94,70
|
93,50
|
123,8
|
83,88
|
103,0
|
83,70
|
83,70
|
83,70
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.738
|
7.884
|
9.519
|
11.550
|
9.514
|
9.718
|
10.271
|
10.674
|
EBITDA
1 |
1.457
|
1.182
|
1.727
|
2.110
|
1.501
|
1.602
|
1.744
|
1.852
|
Bedrijfsresultaat (EBIT)
1 |
926
|
619
|
1.184
|
1.560
|
939
|
987,9
|
1.115
|
1.213
|
Operationele Marge
|
10,6%
|
7,85%
|
12,44%
|
13,51%
|
9,87%
|
10,17%
|
10,85%
|
11,36%
|
Resultaat voor belastingen (EBT)
1 |
688
|
510
|
1.676
|
1.220
|
602
|
787,1
|
868,4
|
970,2
|
Nettowinst (verlies)
1 |
543
|
332
|
1.309
|
965
|
418
|
574,7
|
670,7
|
736
|
Nettomarge
|
6,21%
|
4,21%
|
13,75%
|
8,35%
|
4,39%
|
5,91%
|
6,53%
|
6,9%
|
WPA
2 |
6,410
|
3,960
|
17,04
|
12,75
|
5,360
|
8,059
|
9,036
|
10,15
|
Free Cash Flow
1 |
665
|
510
|
152
|
789
|
638
|
505,9
|
509,6
|
573,7
|
FCF-marge
|
7,61%
|
6,47%
|
1,6%
|
6,83%
|
6,71%
|
5,21%
|
4,96%
|
5,37%
|
Kasstroomconversie (ebitda)
|
45,64%
|
43,15%
|
8,8%
|
37,39%
|
42,5%
|
31,59%
|
29,21%
|
30,97%
|
Kasstroomconversie (nettowinst)
|
122,47%
|
153,61%
|
11,61%
|
81,76%
|
152,63%
|
88,03%
|
75,98%
|
77,95%
|
Dividend per aandeel
2 |
2,700
|
2,500
|
3,000
|
3,400
|
3,500
|
3,649
|
3,975
|
4,233
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
1 |
2.398
|
2.500
|
2.887
|
3.184
|
2.972
|
2.507
|
2.524
|
2.442
|
2.326
|
2.222
|
-
|
2.341
|
2.505
|
4.802
|
2.483
|
2.448
|
4.805
|
2.503
|
EBITDA
1 |
474
|
417
|
619
|
705
|
495
|
291
|
367
|
417
|
386
|
331
|
-
|
350
|
436,7
|
784
|
427,9
|
383,8
|
802
|
385,7
|
Bedrijfsresultaat (EBIT)
1 |
343
|
273
|
488
|
570
|
356
|
146
|
234
|
285
|
246
|
174
|
420
|
202
|
290,4
|
486
|
276,5
|
225,8
|
494
|
244
|
Operationele Marge
|
14,3%
|
10,92%
|
16,9%
|
17,9%
|
11,98%
|
5,82%
|
9,27%
|
11,67%
|
10,58%
|
7,83%
|
-
|
8,63%
|
11,59%
|
10,12%
|
11,14%
|
9,22%
|
10,28%
|
9,75%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
173
|
-
|
-
|
-
|
-
|
-
|
214
|
334
|
221
|
174
|
396
|
-
|
Nettowinst (verlies)
1 |
247
|
112
|
-
|
401
|
224
|
11
|
132
|
152
|
114
|
20
|
-
|
79
|
148
|
259
|
153,5
|
236,5
|
302
|
-
|
Nettomarge
|
10,3%
|
4,48%
|
-
|
12,59%
|
7,54%
|
0,44%
|
5,23%
|
6,22%
|
4,9%
|
0,9%
|
-
|
3,37%
|
5,91%
|
5,39%
|
6,18%
|
9,66%
|
6,29%
|
-
|
WPA
2 |
3,160
|
1,570
|
4,260
|
5,400
|
2,860
|
0,1300
|
1,690
|
2,030
|
1,370
|
0,2700
|
-
|
0,9900
|
1,755
|
-
|
1,821
|
4,582
|
-
|
-
|
Dividend per aandeel
2 |
-
|
3,000
|
-
|
-
|
-
|
3,400
|
-
|
-
|
-
|
3,500
|
-
|
-
|
-
|
-
|
-
|
3,800
|
-
|
-
|
Datum van publicatie
|
10/11/21
|
24/02/22
|
5/05/22
|
29/07/22
|
10/11/22
|
23/02/23
|
5/05/23
|
28/07/23
|
9/11/23
|
28/02/24
|
28/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.631
|
1.210
|
477
|
1.666
|
2.230
|
2.056
|
1.862
|
1.620
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,119
x
|
1,024
x
|
0,2762
x
|
0,7896
x
|
1,486
x
|
1,284
x
|
1,068
x
|
0,8747
x
|
Free Cash Flow
1 |
665
|
510
|
152
|
789
|
638
|
506
|
510
|
574
|
ROE (netto-inkomsten/eigen vermogen)
|
10,6%
|
6,35%
|
22,8%
|
14,2%
|
9,01%
|
8,73%
|
9,63%
|
9,94%
|
ROA (netto-inkomsten/totale activa)
|
5,15%
|
3,06%
|
11,4%
|
7,48%
|
4,66%
|
3,87%
|
4,5%
|
5,01%
|
Totale activa
1 |
10.544
|
10.844
|
11.506
|
12.906
|
8.971
|
14.861
|
14.900
|
14.703
|
Nettoactief per aandeel
2 |
68,90
|
67,60
|
85,20
|
96,50
|
95,70
|
102,0
|
106,0
|
113,0
|
Cashflow per aandeel
2 |
17,00
|
14,50
|
12,10
|
19,80
|
17,00
|
15,70
|
18,20
|
20,00
|
Capex
1 |
635
|
605
|
763
|
707
|
634
|
748
|
778
|
803
|
Capex/omzet
|
7,27%
|
7,67%
|
8,02%
|
6,12%
|
6,66%
|
7,69%
|
7,57%
|
7,52%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
83,7
EUR Gemiddelde koersdoel
112
EUR Spread / Gemiddelde doel +33,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,33% | 98,24 mld. | | -10,90% | 58,77 mld. | | +63,33% | 45,23 mld. | | +12,56% | 37,42 mld. | | -2,10% | 30,46 mld. | | +5,49% | 19,26 mld. | | +11,98% | 16,67 mld. | | +6,45% | 13,6 mld. | | -7,15% | 12,73 mld. |
Chemische grondstoffen - Andere
|