Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
95,56
USD
|
-0,59%
|
|
-0,89%
|
+6,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.779
|
13.588
|
16.255
|
9.768
|
10.645
|
11.238
|
-
|
-
|
Bedrijfswaarde
1 |
16.357
|
18.642
|
20.955
|
14.426
|
14.943
|
15.414
|
15.345
|
15.253
|
K/w-verhouding
|
14,5
x
|
28,7
x
|
19,3
x
|
12,8
x
|
12
x
|
12,5
x
|
10,7
x
|
10,4
x
|
Dividendrendement
|
3,18%
|
2,66%
|
2,34%
|
3,77%
|
3,54%
|
3,41%
|
3,58%
|
3,82%
|
Marktkapitalisatie/omzet
|
1,16
x
|
1,6
x
|
1,55
x
|
0,92
x
|
1,16
x
|
1,21
x
|
1,14
x
|
1,07
x
|
Bedrijfswaarde/omzet
|
1,76
x
|
2,2
x
|
2
x
|
1,36
x
|
1,62
x
|
1,66
x
|
1,56
x
|
1,45
x
|
Bedrijfswaarde/EBITDA
|
8,18
x
|
10,4
x
|
9,64
x
|
7,94
x
|
9,37
x
|
8,52
x
|
7,81
x
|
7,24
x
|
Bedrijfswaarde/FCF
|
15,2
x
|
17,4
x
|
19,7
x
|
18,7
x
|
27,4
x
|
23,6
x
|
27,1
x
|
17,7
x
|
FCF Yield
|
6,6%
|
5,75%
|
5,08%
|
5,35%
|
3,65%
|
4,24%
|
3,68%
|
5,64%
|
Price to Book
|
1,81
x
|
2,26
x
|
2,73
x
|
-
|
1,93
x
|
1,94
x
|
1,73
x
|
1,59
x
|
Aantal aandelen (in duizenden)
|
136.000
|
135.500
|
134.440
|
119.940
|
118.513
|
117.599
|
-
|
-
|
Referentieprijs
2 |
79,26
|
100,3
|
120,9
|
81,44
|
89,82
|
95,56
|
95,56
|
95,56
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.273
|
8.473
|
10.476
|
10.580
|
9.210
|
9.306
|
9.864
|
10.491
|
EBITDA
1 |
2.000
|
1.790
|
2.173
|
1.816
|
1.595
|
1.809
|
1.965
|
2.108
|
Bedrijfsresultaat (EBIT)
1 |
1.389
|
1.216
|
1.635
|
1.339
|
1.097
|
1.284
|
1.443
|
1.566
|
Operationele Marge
|
14,98%
|
14,35%
|
15,61%
|
12,66%
|
11,91%
|
13,8%
|
14,63%
|
14,92%
|
Resultaat voor belastingen (EBT)
1 |
902
|
530
|
1.082
|
977
|
1.087
|
1.086
|
1.269
|
1.192
|
Nettowinst (verlies)
1 |
759
|
478
|
857
|
793
|
894
|
903
|
1.058
|
1.075
|
Nettomarge
|
8,19%
|
5,64%
|
8,18%
|
7,5%
|
9,71%
|
9,7%
|
10,73%
|
10,25%
|
WPA
2 |
5,480
|
3,500
|
6,250
|
6,350
|
7,490
|
7,639
|
8,939
|
9,178
|
Free Cash Flow
1 |
1.079
|
1.072
|
1.064
|
772
|
546
|
654
|
565,4
|
861
|
FCF-marge
|
11,64%
|
12,65%
|
10,16%
|
7,3%
|
5,93%
|
7,03%
|
5,73%
|
8,21%
|
Kasstroomconversie (ebitda)
|
53,95%
|
59,89%
|
48,96%
|
42,51%
|
34,23%
|
36,15%
|
28,77%
|
40,85%
|
Kasstroomconversie (nettowinst)
|
142,16%
|
224,27%
|
124,15%
|
97,35%
|
61,07%
|
72,43%
|
53,42%
|
80,06%
|
Dividend per aandeel
2 |
2,520
|
2,670
|
2,830
|
3,070
|
3,180
|
3,259
|
3,416
|
3,655
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
1/02/24
|
-
|
-
|
-
|
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 |
2.694
|
2.714
|
2.784
|
2.709
|
2.373
|
2.412
|
2.324
|
2.267
|
2.207
|
2.310
|
2.383
|
2.420
|
2.366
|
2.437
|
2.491
|
EBITDA
1 |
458
|
487
|
591
|
450
|
288
|
424
|
455
|
376
|
340
|
401
|
463,5
|
494
|
456,5
|
469,6
|
497,6
|
Bedrijfsresultaat (EBIT)
1 |
336
|
366
|
469
|
333
|
171
|
283
|
336
|
256
|
222
|
274
|
334,8
|
352,6
|
323,3
|
339,9
|
358,6
|
Operationele Marge
|
12,47%
|
13,49%
|
16,85%
|
12,29%
|
7,21%
|
11,73%
|
14,46%
|
11,29%
|
10,06%
|
11,86%
|
14,05%
|
14,57%
|
13,66%
|
13,95%
|
14,4%
|
Resultaat voor belastingen (EBT)
1 |
529
|
287
|
381
|
281
|
28
|
194
|
269
|
199
|
425
|
214
|
287,5
|
309,8
|
275,8
|
282,5
|
350
|
Nettowinst (verlies)
1 |
378
|
235
|
256
|
301
|
1
|
134
|
272
|
178
|
310
|
165
|
242,2
|
261,2
|
234,2
|
238
|
295
|
Nettomarge
|
14,03%
|
8,66%
|
9,2%
|
11,11%
|
0,04%
|
5,56%
|
11,7%
|
7,85%
|
14,05%
|
7,14%
|
10,17%
|
10,8%
|
9,9%
|
9,76%
|
11,84%
|
WPA
2 |
2,810
|
1,800
|
2,030
|
2,460
|
0,0100
|
1,120
|
2,270
|
1,490
|
2,610
|
1,390
|
2,052
|
2,220
|
1,933
|
1,950
|
2,520
|
Dividend per aandeel
2 |
0,7600
|
0,7600
|
0,7600
|
0,7600
|
0,7900
|
0,7900
|
0,7900
|
-
|
0,8100
|
0,8100
|
0,8100
|
0,8100
|
0,8168
|
0,8552
|
0,8552
|
Datum van publicatie
|
27/01/22
|
28/04/22
|
28/07/22
|
27/10/22
|
26/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
1/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.578
|
5.054
|
4.700
|
4.658
|
4.298
|
4.176
|
4.107
|
4.015
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,789
x
|
2,823
x
|
2,163
x
|
2,565
x
|
2,695
x
|
2,308
x
|
2,09
x
|
1,905
x
|
Free Cash Flow
1 |
1.079
|
1.072
|
1.064
|
772
|
546
|
654
|
565
|
861
|
ROE (netto-inkomsten/eigen vermogen)
|
16,8%
|
14%
|
20,7%
|
-
|
14,4%
|
15,6%
|
16,7%
|
17%
|
ROA (netto-inkomsten/totale activa)
|
6,17%
|
5,23%
|
7,68%
|
-
|
5,21%
|
5,9%
|
6,56%
|
6,82%
|
Totale activa
1 |
12.293
|
9.142
|
11.164
|
-
|
17.165
|
15.305
|
16.132
|
15.761
|
Nettoactief per aandeel
2 |
43,80
|
44,30
|
44,20
|
-
|
46,50
|
49,20
|
55,10
|
60,00
|
Cashflow per aandeel
2 |
10,90
|
10,70
|
11,80
|
7,810
|
11,50
|
12,00
|
16,20
|
14,70
|
Capex
1 |
425
|
383
|
555
|
611
|
828
|
737
|
856
|
858
|
Capex/omzet
|
4,58%
|
4,52%
|
5,3%
|
5,78%
|
8,99%
|
7,92%
|
8,68%
|
8,18%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
95,56
USD Gemiddelde koersdoel
103,8
USD Spread / Gemiddelde doel +8,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,39% | 11,24 mld. | | -0,19% | 74,89 mld. | | +0,09% | 46,52 mld. | | -4,19% | 30,82 mld. | | +9,85% | 18,19 mld. | | -10,05% | 11,54 mld. | | -8,09% | 9,73 mld. | | +2,79% | 9,4 mld. | | +6,35% | 9,37 mld. | | +3,85% | 8,11 mld. |
Gediversifieerde chemicaliën
|