Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,22
USD
|
+0,94%
|
|
+1,13%
|
-8,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.133
|
6.723
|
7.563
|
5.619
|
7.476
|
6.889
|
-
|
-
|
Bedrijfswaarde
1 |
9.950
|
9.255
|
10.552
|
8.678
|
10.280
|
9.422
|
9.097
|
8.886
|
K/w-verhouding
|
28,7
x
|
54,9
x
|
29,1
x
|
29,6
x
|
28,1
x
|
17,7
x
|
15,3
x
|
14,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,27%
|
0,38%
|
0,48%
|
Marktkapitalisatie/omzet
|
1,59
x
|
1,8
x
|
1,71
x
|
1,15
x
|
1,44
x
|
1,3
x
|
1,25
x
|
1,21
x
|
Bedrijfswaarde/omzet
|
2,22
x
|
2,48
x
|
2,39
x
|
1,78
x
|
1,98
x
|
1,77
x
|
1,66
x
|
1,56
x
|
Bedrijfswaarde/EBITDA
|
10,6
x
|
12,2
x
|
12,4
x
|
10,7
x
|
10,8
x
|
9,07
x
|
8,28
x
|
7,67
x
|
Bedrijfswaarde/FCF
|
21,6
x
|
21,7
x
|
24,1
x
|
60,7
x
|
23,5
x
|
21,2
x
|
19,3
x
|
18,4
x
|
FCF Yield
|
4,63%
|
4,62%
|
4,14%
|
1,65%
|
4,25%
|
4,71%
|
5,18%
|
5,42%
|
Price to Book
|
5,27
x
|
4,69
x
|
5,04
x
|
3,87
x
|
4,33
x
|
3,29
x
|
2,86
x
|
2,5
x
|
Aantal aandelen (in duizenden)
|
234.650
|
235.477
|
228.351
|
220.609
|
220.083
|
220.644
|
-
|
-
|
Referentieprijs
2 |
30,40
|
28,55
|
33,12
|
25,47
|
33,97
|
31,22
|
31,22
|
31,22
|
Datum van publicatie
|
30/01/20
|
17/02/21
|
31/01/22
|
25/01/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.482
|
3.738
|
4.416
|
4.884
|
5.184
|
5.312
|
5.495
|
5.678
|
EBITDA
1 |
938,9
|
760,1
|
847,8
|
810,8
|
951,4
|
1.039
|
1.098
|
1.159
|
Bedrijfsresultaat (EBIT)
1 |
706
|
536,9
|
623,2
|
565,3
|
673,7
|
763,4
|
818,2
|
863,6
|
Operationele Marge
|
15,75%
|
14,36%
|
14,11%
|
11,57%
|
13%
|
14,37%
|
14,89%
|
15,21%
|
Resultaat voor belastingen (EBT)
1 |
330
|
122,2
|
340,5
|
257,3
|
354,7
|
548
|
633,2
|
726
|
Nettowinst (verlies)
1 |
249
|
121,6
|
263,9
|
191,6
|
267,4
|
388,2
|
453,7
|
484,2
|
Nettomarge
|
5,56%
|
3,25%
|
5,98%
|
3,92%
|
5,16%
|
7,31%
|
8,26%
|
8,53%
|
WPA
2 |
1,060
|
0,5200
|
1,140
|
0,8600
|
1,210
|
1,764
|
2,043
|
2,115
|
Free Cash Flow
1 |
460,6
|
427,2
|
437
|
142,9
|
437,4
|
443,6
|
470,9
|
482
|
FCF-marge
|
10,28%
|
11,43%
|
9,9%
|
2,93%
|
8,44%
|
8,35%
|
8,57%
|
8,49%
|
Kasstroomconversie (ebitda)
|
49,06%
|
56,2%
|
51,55%
|
17,62%
|
45,97%
|
42,69%
|
42,88%
|
41,6%
|
Kasstroomconversie (nettowinst)
|
184,98%
|
351,32%
|
165,59%
|
74,58%
|
163,58%
|
114,28%
|
103,79%
|
99,55%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,0833
|
0,1200
|
0,1500
|
Datum van publicatie
|
30/01/20
|
17/02/21
|
31/01/22
|
25/01/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
1.089
|
1.137
|
1.174
|
1.235
|
1.239
|
1.237
|
1.284
|
1.294
|
1.309
|
1.297
|
1.293
|
1.335
|
1.348
|
1.336
|
1.334
|
EBITDA
1 |
201
|
180,4
|
179,6
|
212,7
|
210,3
|
208,2
|
213,1
|
226,9
|
260,5
|
250,9
|
241,7
|
264,8
|
272,2
|
261,3
|
253,8
|
Bedrijfsresultaat (EBIT)
1 |
146
|
121
|
119,5
|
150,6
|
148
|
147,2
|
149,3
|
154,5
|
187,8
|
182,1
|
174,8
|
194,6
|
201,7
|
194,8
|
187,2
|
Operationele Marge
|
13,41%
|
10,64%
|
10,18%
|
12,2%
|
11,95%
|
11,9%
|
11,63%
|
11,94%
|
14,35%
|
14,04%
|
13,52%
|
14,57%
|
14,96%
|
14,59%
|
14,03%
|
Resultaat voor belastingen (EBT)
1 |
93,3
|
62,6
|
51,9
|
62,9
|
85,1
|
57,4
|
75,8
|
74,5
|
102,6
|
101,8
|
117
|
147
|
147
|
136
|
-
|
Nettowinst (verlies)
1 |
69,1
|
53,2
|
41,5
|
44,1
|
62,4
|
43,6
|
60,5
|
60,9
|
72,9
|
73,1
|
82
|
95,5
|
104
|
98
|
-
|
Nettomarge
|
6,35%
|
4,68%
|
3,53%
|
3,57%
|
5,04%
|
3,53%
|
4,71%
|
4,71%
|
5,57%
|
5,63%
|
6,34%
|
7,15%
|
7,72%
|
7,34%
|
-
|
WPA
2 |
0,3000
|
0,2300
|
0,1800
|
0,2000
|
0,2800
|
0,2000
|
0,2700
|
0,2700
|
0,3300
|
0,3300
|
0,3567
|
0,4131
|
0,4689
|
0,5267
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/10/21
|
31/01/22
|
25/04/22
|
26/07/22
|
25/10/22
|
25/01/23
|
2/05/23
|
1/08/23
|
1/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.817
|
2.532
|
2.989
|
3.059
|
2.804
|
2.533
|
2.209
|
1.997
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3
x
|
3,331
x
|
3,526
x
|
3,773
x
|
2,947
x
|
2,438
x
|
2,011
x
|
1,724
x
|
Free Cash Flow
1 |
461
|
427
|
437
|
143
|
437
|
444
|
471
|
482
|
ROE (netto-inkomsten/eigen vermogen)
|
33,2%
|
22,6%
|
26,5%
|
22,4%
|
21,9%
|
21,6%
|
21,2%
|
24,6%
|
ROA (netto-inkomsten/totale activa)
|
6,29%
|
4,51%
|
5,38%
|
4,62%
|
4,86%
|
5,59%
|
6,26%
|
10,5%
|
Totale activa
1 |
3.958
|
2.697
|
4.901
|
4.148
|
5.504
|
6.943
|
7.242
|
4.612
|
Nettoactief per aandeel
2 |
5,770
|
6,090
|
6,570
|
6,590
|
7,850
|
9,490
|
10,90
|
12,50
|
Cashflow per aandeel
2 |
2,430
|
2,160
|
2,410
|
1,320
|
2,590
|
3,080
|
3,380
|
3,740
|
Capex
1 |
113
|
82,1
|
122
|
151
|
138
|
164
|
159
|
172
|
Capex/omzet
|
2,51%
|
2,2%
|
2,75%
|
3,09%
|
2,66%
|
3,09%
|
2,89%
|
3,03%
|
Datum van publicatie
|
30/01/20
|
17/02/21
|
31/01/22
|
25/01/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
31,22
USD Gemiddelde koersdoel
36,58
USD Spread / Gemiddelde doel +17,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,10% | 6,89 mld. | | -1,75% | 77,87 mld. | | -12,97% | 30,63 mld. | | -13,83% | 14,66 mld. | | -3,81% | 13,83 mld. | | -16,12% | 11,43 mld. | | -16,71% | 7,04 mld. | | -14,49% | 2,75 mld. | | -15,90% | 2,71 mld. | | -30,96% | 2,39 mld. |
Verf & Coating
|