Real Time
BOERSE MUENCHEN
21:13:26 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,9
EUR
|
+0,39%
|
|
-0,31%
|
+7,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
47.560
|
52.206
|
41.852
|
34.095
|
33.083
|
33.440
|
-
|
-
|
Bedrijfswaarde
1 |
63.467
|
70.753
|
50.623
|
37.205
|
38.491
|
38.727
|
38.541
|
38.422
|
K/w-verhouding
|
95,8
x
|
-17,7
x
|
6,79
x
|
34
x
|
70,6
x
|
30,5
x
|
22,4
x
|
19,5
x
|
Dividendrendement
|
3,36%
|
1,69%
|
1,49%
|
1,92%
|
-
|
1,9%
|
2,07%
|
2,36%
|
Marktkapitalisatie/omzet
|
2,21
x
|
2,56
x
|
2,51
x
|
2,62
x
|
2,74
x
|
2,73
x
|
2,59
x
|
2,44
x
|
Bedrijfswaarde/omzet
|
2,95
x
|
3,47
x
|
3,04
x
|
2,86
x
|
3,19
x
|
3,16
x
|
2,98
x
|
2,8
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
14
x
|
12,1
x
|
11,4
x
|
13,1
x
|
12,9
x
|
11,7
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
-50,1
x
|
24,4
x
|
36,4
x
|
-240
x
|
24,5
x
|
26,2
x
|
23,2
x
|
16,9
x
|
FCF Yield
|
-2%
|
4,1%
|
2,75%
|
-0,42%
|
4,08%
|
3,82%
|
4,31%
|
5,9%
|
Price to Book
|
1,16
x
|
1,36
x
|
1,56
x
|
1,19
x
|
1,36
x
|
1,38
x
|
1,34
x
|
1,32
x
|
Aantal aandelen (in duizenden)
|
740.807
|
734.161
|
518.104
|
496.789
|
430.042
|
418.104
|
-
|
-
|
Referentieprijs
2 |
64,20
|
71,11
|
80,78
|
68,63
|
76,93
|
79,98
|
79,98
|
79,98
|
Datum van publicatie
|
30/01/20
|
9/02/21
|
8/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.512
|
20.397
|
16.653
|
13.017
|
12.068
|
12.268
|
12.919
|
13.700
|
EBITDA
1 |
5.640
|
5.042
|
4.170
|
3.261
|
2.942
|
2.992
|
3.290
|
3.591
|
Bedrijfsresultaat (EBIT)
1 |
3.574
|
3.866
|
3.437
|
2.716
|
2.395
|
2.399
|
2.704
|
2.991
|
Operationele Marge
|
16,61%
|
18,95%
|
20,64%
|
20,87%
|
19,85%
|
19,55%
|
20,93%
|
21,83%
|
Resultaat voor belastingen (EBT)
1 |
-474
|
-2.897
|
2.196
|
1.448
|
504
|
1.527
|
1.919
|
2.115
|
Nettowinst (verlies)
1 |
498
|
-2.951
|
6.467
|
1.008
|
494
|
928,7
|
1.265
|
1.625
|
Nettomarge
|
2,31%
|
-14,47%
|
38,83%
|
7,74%
|
4,09%
|
7,57%
|
9,79%
|
11,86%
|
WPA
2 |
0,6700
|
-4,010
|
11,89
|
2,020
|
1,090
|
2,623
|
3,567
|
4,100
|
Free Cash Flow
1 |
-1.268
|
2.901
|
1.390
|
-155
|
1.572
|
1.479
|
1.661
|
2.268
|
FCF-marge
|
-5,89%
|
14,22%
|
8,35%
|
-1,19%
|
13,03%
|
12,06%
|
12,86%
|
16,56%
|
Kasstroomconversie (ebitda)
|
-
|
57,54%
|
33,33%
|
-
|
53,43%
|
49,43%
|
50,49%
|
63,18%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
21,49%
|
-
|
318,22%
|
159,24%
|
131,26%
|
139,59%
|
Dividend per aandeel
2 |
2,160
|
1,200
|
1,200
|
1,320
|
-
|
1,522
|
1,658
|
1,887
|
Datum van publicatie
|
30/01/20
|
9/02/21
|
8/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
4.271
|
3.274
|
3.322
|
3.317
|
3.104
|
3.018
|
3.094
|
3.058
|
2.898
|
2.931
|
3.047
|
3.205
|
3.086
|
3.101
|
3.217
|
EBITDA
1 |
973
|
818
|
829
|
856
|
758
|
714
|
738
|
775
|
715
|
682
|
715,3
|
810,3
|
793,9
|
787,6
|
828,7
|
Bedrijfsresultaat (EBIT)
1 |
804
|
674
|
696
|
719
|
627
|
584
|
602
|
636
|
573
|
540
|
567,3
|
655,7
|
643,8
|
620,9
|
657,3
|
Operationele Marge
|
18,82%
|
20,59%
|
20,95%
|
21,68%
|
20,2%
|
19,35%
|
19,46%
|
20,8%
|
19,77%
|
18,42%
|
18,62%
|
20,46%
|
20,86%
|
20,02%
|
20,43%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
193
|
-
|
-
|
408
|
-616
|
267
|
485
|
574
|
570
|
517
|
553
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
94
|
257
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
3,03%
|
8,52%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,3900
|
0,9500
|
-
|
-
|
-
|
0,5600
|
0,5500
|
-
|
-
|
-
|
0,8400
|
0,9800
|
0,9800
|
-
|
-
|
Dividend per aandeel
2 |
0,3000
|
0,3300
|
0,3300
|
0,3300
|
0,3300
|
0,3600
|
0,3600
|
-
|
-
|
-
|
0,3779
|
0,3779
|
0,3859
|
0,3828
|
0,4195
|
Datum van publicatie
|
8/02/22
|
3/05/22
|
2/08/22
|
8/11/22
|
7/02/23
|
2/05/23
|
2/08/23
|
1/11/23
|
6/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.907
|
18.547
|
8.771
|
3.110
|
5.408
|
5.287
|
5.101
|
4.982
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,82
x
|
3,679
x
|
2,103
x
|
0,9537
x
|
1,838
x
|
1,767
x
|
1,551
x
|
1,387
x
|
Free Cash Flow
1 |
-1.268
|
2.901
|
1.390
|
-155
|
1.572
|
1.479
|
1.661
|
2.268
|
ROE (netto-inkomsten/eigen vermogen)
|
4,19%
|
6,22%
|
7,21%
|
3,81%
|
6,18%
|
6,44%
|
7,54%
|
8,31%
|
ROA (netto-inkomsten/totale activa)
|
2,2%
|
3,53%
|
4,02%
|
2,32%
|
1,24%
|
3,2%
|
4,15%
|
4,2%
|
Totale activa
1 |
22.602
|
-83.645
|
161.069
|
43.531
|
39.955
|
29.022
|
30.492
|
38.690
|
Nettoactief per aandeel
2 |
55,50
|
52,40
|
51,60
|
57,80
|
56,40
|
58,00
|
59,50
|
60,70
|
Cashflow per aandeel
2 |
1,890
|
5,570
|
4,190
|
1,180
|
4,860
|
4,510
|
4,570
|
6,240
|
Capex
1 |
2.472
|
1.194
|
891
|
743
|
619
|
601
|
651
|
646
|
Capex/omzet
|
11,49%
|
5,85%
|
5,35%
|
5,71%
|
5,13%
|
4,9%
|
5,04%
|
4,72%
|
Datum van publicatie
|
30/01/20
|
9/02/21
|
8/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
79,98
USD Gemiddelde koersdoel
89,78
USD Spread / Gemiddelde doel +12,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,43% | 76,68 mld. | | -7,37% | 43,33 mld. | | +16,35% | 19,16 mld. | | +8,65% | 11,43 mld. | | -24,35% | 9,82 mld. | | -11,34% | 9,75 mld. | | -0,82% | 8,91 mld. | | -1,92% | 8,73 mld. | | +3,37% | 7,86 mld. |
Gediversifieerde chemicaliën
|