Beurs gesloten -
Swiss Exchange
17:31:30 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,26
CHF
|
+1,84%
|
|
+0,76%
|
+6,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.121
|
6.198
|
6.262
|
4.822
|
4.086
|
4.361
|
-
|
-
|
Bedrijfswaarde
1 |
8.423
|
7.238
|
7.797
|
5.572
|
4.841
|
5.935
|
5.865
|
5.777
|
K/w-verhouding
|
720
x
|
8,22
x
|
18,3
x
|
56,3
x
|
30,3
x
|
18,4
x
|
14
x
|
11,9
x
|
Dividendrendement
|
16,4%
|
16,7%
|
2,11%
|
2,87%
|
3,38%
|
3,35%
|
3,74%
|
4,15%
|
Marktkapitalisatie/omzet
|
1,62
x
|
1,61
x
|
1,43
x
|
0,93
x
|
0,93
x
|
1,01
x
|
0,96
x
|
0,92
x
|
Bedrijfswaarde/omzet
|
1,91
x
|
1,88
x
|
1,78
x
|
1,07
x
|
1,11
x
|
1,38
x
|
1,3
x
|
1,22
x
|
Bedrijfswaarde/EBITDA
|
11,4
x
|
11,7
x
|
10,3
x
|
6,24
x
|
7,55
x
|
8,46
x
|
7,41
x
|
6,68
x
|
Bedrijfswaarde/FCF
|
38,3
x
|
89,4
x
|
1.299
x
|
19
x
|
22,4
x
|
28,3
x
|
29,2
x
|
18,4
x
|
FCF Yield
|
2,61%
|
1,12%
|
0,08%
|
5,26%
|
4,46%
|
3,53%
|
3,43%
|
5,43%
|
Price to Book
|
2,84
x
|
2,76
x
|
2,65
x
|
2,06
x
|
2,03
x
|
2,1
x
|
1,93
x
|
1,76
x
|
Aantal aandelen (in duizenden)
|
329.689
|
329.352
|
329.554
|
329.116
|
329.017
|
328.848
|
-
|
-
|
Referentieprijs
2 |
21,60
|
18,82
|
19,00
|
14,65
|
12,42
|
13,26
|
13,26
|
13,26
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
19/05/22
|
2/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.399
|
3.860
|
4.372
|
5.198
|
4.377
|
4.311
|
4.526
|
4.750
|
EBITDA
1 |
740
|
619
|
760
|
893
|
641
|
701,7
|
791,3
|
864,7
|
Bedrijfsresultaat (EBIT)
1 |
444
|
350
|
493
|
617
|
405
|
441
|
527,2
|
597,6
|
Operationele Marge
|
10,09%
|
9,07%
|
11,28%
|
11,87%
|
9,25%
|
10,23%
|
11,65%
|
12,58%
|
Resultaat voor belastingen (EBT)
1 |
71
|
212
|
394
|
6
|
218
|
338,5
|
450,7
|
526,3
|
Nettowinst (verlies)
1 |
10
|
758
|
344
|
84
|
134
|
241,7
|
317,4
|
376,1
|
Nettomarge
|
0,23%
|
19,64%
|
7,87%
|
1,62%
|
3,06%
|
5,61%
|
7,01%
|
7,92%
|
WPA
2 |
0,0300
|
2,290
|
1,040
|
0,2600
|
0,4100
|
0,7218
|
0,9478
|
1,117
|
Free Cash Flow
1 |
220
|
81
|
6
|
293
|
216
|
209,7
|
201
|
313,7
|
FCF-marge
|
5%
|
2,1%
|
0,14%
|
5,64%
|
4,93%
|
4,86%
|
4,44%
|
6,6%
|
Kasstroomconversie (ebitda)
|
29,73%
|
13,09%
|
0,79%
|
32,81%
|
33,7%
|
29,88%
|
25,4%
|
36,27%
|
Kasstroomconversie (nettowinst)
|
2.200%
|
10,69%
|
1,74%
|
348,81%
|
161,19%
|
86,75%
|
63,33%
|
83,41%
|
Dividend per aandeel
2 |
3,550
|
3,150
|
0,4000
|
0,4200
|
0,4200
|
0,4443
|
0,4964
|
0,5502
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
19/05/22
|
2/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
2.170
|
1.945
|
1.915
|
2.034
|
1.096
|
1.242
|
2.338
|
1.262
|
1.301
|
2.563
|
1.312
|
1.323
|
2.635
|
1.200
|
1.084
|
2.284
|
1.031
|
1.062
|
-
|
1.043
|
1.031
|
2.042
|
1.101
|
1.181
|
2.204
|
-
|
2.187
|
2.167
|
EBITDA
1 |
385
|
309
|
310
|
346
|
190
|
224
|
-
|
238
|
210
|
448
|
242
|
203
|
-
|
184
|
135
|
319
|
164
|
158
|
-
|
164
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
154
|
-
|
215
|
126
|
-
|
278
|
139
|
-
|
311
|
159
|
-
|
306
|
-
|
-
|
199
|
-
|
-
|
206
|
112
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
7,92%
|
-
|
10,57%
|
11,5%
|
-
|
11,89%
|
11,01%
|
-
|
12,13%
|
12,12%
|
-
|
11,61%
|
-
|
-
|
8,71%
|
-
|
-
|
-
|
10,74%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
164
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
190
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
121
|
75
|
683
|
93
|
101,5
|
101,5
|
-
|
184
|
184
|
369
|
-
|
-
|
-
|
-
|
-
|
209
|
-
|
-
|
-
|
-
|
93,25
|
-
|
-
|
206,8
|
-
|
-
|
-
|
-
|
Nettomarge
|
5,58%
|
3,86%
|
35,67%
|
4,57%
|
9,26%
|
8,17%
|
-
|
14,58%
|
14,14%
|
14,4%
|
-
|
-
|
-
|
-
|
-
|
9,15%
|
-
|
-
|
-
|
-
|
9,04%
|
-
|
-
|
17,51%
|
-
|
-
|
-
|
-
|
WPA
|
0,3700
|
-
|
-
|
-
|
0,3000
|
0,3000
|
-
|
0,5600
|
0,5600
|
1,120
|
-
|
-
|
-
|
-
|
-
|
0,6400
|
-
|
-
|
-
|
-
|
0,2833
|
-
|
-
|
0,6281
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,4000
|
-
|
-
|
-
|
-
|
-
|
0,4200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,4410
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
30/07/20
|
11/02/21
|
29/07/21
|
28/10/21
|
19/05/22
|
19/05/22
|
15/06/22
|
28/07/22
|
28/07/22
|
27/10/22
|
2/03/23
|
2/03/23
|
5/05/23
|
28/07/23
|
28/07/23
|
30/10/23
|
28/02/24
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.302
|
1.040
|
1.535
|
750
|
755
|
1.574
|
1.505
|
1.417
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,759
x
|
1,68
x
|
2,02
x
|
0,8399
x
|
1,178
x
|
2,243
x
|
1,902
x
|
1,638
x
|
Free Cash Flow
1 |
220
|
81
|
6
|
293
|
216
|
210
|
201
|
314
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
9,01%
|
14,8%
|
3,58%
|
13,3%
|
12,7%
|
15,2%
|
14,9%
|
ROA (netto-inkomsten/totale activa)
|
3,58%
|
2,87%
|
4,92%
|
1,27%
|
5,04%
|
4,16%
|
5,23%
|
5,47%
|
Totale activa
1 |
279
|
26.409
|
6.985
|
6.614
|
2.657
|
5.812
|
6.073
|
6.880
|
Nettoactief per aandeel
2 |
7,610
|
6,810
|
7,160
|
7,110
|
6,100
|
6,330
|
6,880
|
7,550
|
Cashflow per aandeel
2 |
1,540
|
1,110
|
1,100
|
1,520
|
-
|
1,040
|
1,490
|
1,850
|
Capex
1 |
289
|
288
|
357
|
209
|
207
|
223
|
236
|
248
|
Capex/omzet
|
6,57%
|
7,46%
|
8,17%
|
4,02%
|
4,73%
|
5,18%
|
5,22%
|
5,22%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
19/05/22
|
2/03/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,26
CHF Gemiddelde koersdoel
14,84
CHF Spread / Gemiddelde doel +11,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,76% | 4,77 mld. | | +11,47% | 63,22 mld. | | -3,47% | 46,34 mld. | | +13,72% | 39,97 mld. | | +17,83% | 25,46 mld. | | +7,27% | 18,68 mld. | | -0,57% | 17,24 mld. | | -21,73% | 15,81 mld. | | +0,22% | 14,9 mld. | | -19,10% | 13,74 mld. |
Chemische specialiteiten
|