Beurs gesloten -
Xetra
17:35:17 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
48,07
EUR
|
+0,65%
|
|
-0,89%
|
-8,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.573
|
9.746
|
10.463
|
7.060
|
9.943
|
9.073
|
-
|
-
|
Bedrijfswaarde
1 |
8.562
|
10.102
|
11.868
|
9.494
|
12.430
|
11.678
|
11.313
|
10.953
|
K/w-verhouding
|
13,7
x
|
20,4
x
|
6,48
x
|
-25,7
x
|
-50,2
x
|
52,1
x
|
15,7
x
|
11,6
x
|
Dividendrendement
|
5,79%
|
2,58%
|
6,27%
|
-
|
-
|
0,99%
|
2,86%
|
3,31%
|
Marktkapitalisatie/omzet
|
0,61
x
|
0,91
x
|
0,66
x
|
0,39
x
|
0,69
x
|
0,61
x
|
0,58
x
|
0,55
x
|
Bedrijfswaarde/omzet
|
0,69
x
|
0,94
x
|
0,75
x
|
0,53
x
|
0,86
x
|
0,79
x
|
0,72
x
|
0,67
x
|
Bedrijfswaarde/EBITDA
|
5,34
x
|
6,86
x
|
3,85
x
|
5,87
x
|
11,5
x
|
8,72
x
|
6,58
x
|
5,53
x
|
Bedrijfswaarde/FCF
|
18,1
x
|
19,1
x
|
8,31
x
|
68,8
x
|
53,6
x
|
34,3
x
|
23,6
x
|
15,5
x
|
FCF Yield
|
5,52%
|
5,25%
|
12%
|
1,45%
|
1,87%
|
2,91%
|
4,24%
|
6,46%
|
Price to Book
|
1,45
x
|
1,74
x
|
1,87
x
|
0,98
x
|
1,51
x
|
1,36
x
|
1,26
x
|
1,19
x
|
Aantal aandelen (in duizenden)
|
182.705
|
193.065
|
193.049
|
193.161
|
188.740
|
188.740
|
-
|
-
|
Referentieprijs
2 |
41,45
|
50,48
|
54,20
|
36,55
|
52,68
|
48,07
|
48,07
|
48,07
|
Datum van publicatie
|
19/02/20
|
23/02/21
|
1/03/22
|
2/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.412
|
10.706
|
15.903
|
17.968
|
14.377
|
14.756
|
15.740
|
16.427
|
EBITDA
1 |
1.604
|
1.472
|
3.085
|
1.617
|
1.080
|
1.339
|
1.718
|
1.979
|
Bedrijfsresultaat (EBIT)
1 |
852
|
696
|
2.262
|
267
|
186
|
487,5
|
835,1
|
1.075
|
Operationele Marge
|
6,86%
|
6,5%
|
14,22%
|
1,49%
|
1,29%
|
3,3%
|
5,31%
|
6,55%
|
Resultaat voor belastingen (EBT)
1 |
761
|
605
|
2.185
|
130
|
73
|
350,1
|
770
|
1.048
|
Nettowinst (verlies)
1 |
552
|
459
|
1.616
|
-272
|
-198
|
138
|
599,5
|
804,6
|
Nettomarge
|
4,45%
|
4,29%
|
10,16%
|
-1,51%
|
-1,38%
|
0,94%
|
3,81%
|
4,9%
|
WPA
2 |
3,020
|
2,480
|
8,370
|
-1,420
|
-1,050
|
0,9230
|
3,053
|
4,141
|
Free Cash Flow
1 |
473
|
530
|
1.429
|
138
|
232
|
340,1
|
479,7
|
708
|
FCF-marge
|
3,81%
|
4,95%
|
8,99%
|
0,77%
|
1,61%
|
2,3%
|
3,05%
|
4,31%
|
Kasstroomconversie (ebitda)
|
29,49%
|
36,01%
|
46,32%
|
8,53%
|
21,48%
|
25,41%
|
27,92%
|
35,78%
|
Kasstroomconversie (nettowinst)
|
85,69%
|
115,47%
|
88,43%
|
-
|
-
|
246,43%
|
80,02%
|
88%
|
Dividend per aandeel
2 |
2,400
|
1,300
|
3,400
|
-
|
-
|
0,4776
|
1,377
|
1,590
|
Datum van publicatie
|
19/02/20
|
23/02/21
|
1/03/22
|
2/03/23
|
12/03/24
|
-
|
-
|
-
|
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 |
4.302
|
4.338
|
4.683
|
4.703
|
4.618
|
3.964
|
3.743
|
3.720
|
3.568
|
3.346
|
3.550
|
-
|
-
|
-
|
-
|
EBITDA
1 |
862
|
663
|
806
|
547
|
302
|
-38
|
286
|
385
|
277
|
132
|
218,5
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
654
|
445
|
589
|
307
|
66
|
-695
|
39
|
166
|
-
|
-90
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
15,2%
|
10,26%
|
12,58%
|
6,53%
|
1,43%
|
-17,53%
|
1,04%
|
4,46%
|
-
|
-2,69%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
634
|
435
|
561
|
263
|
26
|
-720
|
10
|
130
|
-
|
-103
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
472
|
302
|
416
|
199
|
12
|
-899
|
-26
|
46
|
-31
|
-187
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
10,97%
|
6,96%
|
8,88%
|
4,23%
|
0,26%
|
-22,68%
|
-0,69%
|
1,24%
|
-0,87%
|
-5,59%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
2,440
|
1,580
|
2,150
|
1,040
|
0,0600
|
-4,700
|
-0,1400
|
0,2400
|
-0,1600
|
-0,9900
|
0,003250
|
-0,0682
|
-0,0626
|
-0,0525
|
-
|
Dividend per aandeel
2 |
-
|
3,400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
1/03/22
|
3/05/22
|
2/08/22
|
25/10/22
|
2/03/23
|
28/04/23
|
1/08/23
|
27/10/23
|
12/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
989
|
356
|
1.405
|
2.434
|
2.487
|
2.606
|
2.240
|
1.881
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6166
x
|
0,2418
x
|
0,4554
x
|
1,505
x
|
2,303
x
|
1,947
x
|
1,304
x
|
0,9503
x
|
Free Cash Flow
1 |
473
|
530
|
1.429
|
138
|
232
|
340
|
480
|
708
|
ROE (netto-inkomsten/eigen vermogen)
|
10,5%
|
8,49%
|
24,3%
|
-3,68%
|
-2,9%
|
2,3%
|
7,63%
|
9,9%
|
ROA (netto-inkomsten/totale activa)
|
4,89%
|
3,76%
|
11,3%
|
-1,8%
|
-1,4%
|
0,18%
|
3,87%
|
5,28%
|
Totale activa
1 |
11.300
|
12.221
|
14.248
|
15.078
|
14.111
|
77.146
|
15.500
|
15.247
|
Nettoactief per aandeel
2 |
28,50
|
29,00
|
29,00
|
37,30
|
34,90
|
35,30
|
38,10
|
40,40
|
Cashflow per aandeel
2 |
7,570
|
6,670
|
11,40
|
5,080
|
5,280
|
4,370
|
7,170
|
8,510
|
Capex
1 |
910
|
704
|
764
|
832
|
765
|
805
|
900
|
947
|
Capex/omzet
|
7,33%
|
6,58%
|
4,8%
|
4,63%
|
5,32%
|
5,46%
|
5,72%
|
5,77%
|
Datum van publicatie
|
19/02/20
|
23/02/21
|
1/03/22
|
2/03/23
|
12/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
48,07
EUR Gemiddelde koersdoel
53,14
EUR Spread / Gemiddelde doel +10,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,75% | 9,69 mld. | | +4,47% | 40,29 mld. | | -25,15% | 20,6 mld. | | -14,52% | 13,21 mld. | | -13,48% | 9,66 mld. | | -4,50% | 6,61 mld. | | +3,01% | 6,42 mld. | | -30,31% | 5,29 mld. | | -21,00% | 3,3 mld. | | -34,73% | 3,06 mld. |
Kunststoffen
|