Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
221,1
USD
|
+0,60%
|
|
+1,35%
|
+11,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
55.628
|
61.759
|
67.226
|
41.460
|
56.557
|
63.215
|
-
|
-
|
Bedrijfswaarde
1 |
61.796
|
67.185
|
75.624
|
49.441
|
63.820
|
69.891
|
69.470
|
68.984
|
K/w-verhouding
|
36,2
x
|
-51,5
x
|
60
x
|
38,2
x
|
41,4
x
|
35,1
x
|
30,7
x
|
26,9
x
|
Dividendrendement
|
0,96%
|
0,87%
|
0,83%
|
1,42%
|
1,09%
|
1,03%
|
1,1%
|
1,23%
|
Marktkapitalisatie/omzet
|
3,73
x
|
5,24
x
|
5,28
x
|
2,92
x
|
3,69
x
|
3,94
x
|
3,74
x
|
3,54
x
|
Bedrijfswaarde/omzet
|
4,15
x
|
5,7
x
|
5,94
x
|
3,48
x
|
4,17
x
|
4,36
x
|
4,11
x
|
3,87
x
|
Bedrijfswaarde/EBITDA
|
19,1
x
|
27,6
x
|
28,6
x
|
18,2
x
|
20,9
x
|
20
x
|
18,2
x
|
16,6
x
|
Bedrijfswaarde/FCF
|
38,1
x
|
49,8
x
|
53,3
x
|
46
x
|
39
x
|
38,3
x
|
34,5
x
|
31
x
|
FCF Yield
|
2,62%
|
2,01%
|
1,88%
|
2,18%
|
2,57%
|
2,61%
|
2,9%
|
3,23%
|
Price to Book
|
6,4
x
|
10,1
x
|
9,3
x
|
5,77
x
|
7,06
x
|
7,28
x
|
6,73
x
|
6,25
x
|
Aantal aandelen (in duizenden)
|
288.244
|
285.445
|
286.567
|
284.828
|
285.140
|
285.912
|
-
|
-
|
Referentieprijs
2 |
193,0
|
216,4
|
234,6
|
145,6
|
198,4
|
221,1
|
221,1
|
221,1
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.906
|
11.790
|
12.733
|
14.188
|
15.320
|
16.048
|
16.913
|
17.843
|
EBITDA
1 |
3.237
|
2.436
|
2.642
|
2.712
|
3.050
|
3.503
|
3.809
|
4.150
|
Bedrijfsresultaat (EBIT)
1 |
2.264
|
1.624
|
1.799
|
1.773
|
2.126
|
2.515
|
2.796
|
3.112
|
Operationele Marge
|
15,19%
|
13,77%
|
14,13%
|
12,5%
|
13,88%
|
15,67%
|
16,53%
|
17,44%
|
Resultaat voor belastingen (EBT)
1 |
1.899
|
1.161
|
1.414
|
1.343
|
1.756
|
2.283
|
2.556
|
2.716
|
Nettowinst (verlies)
1 |
1.559
|
-1.205
|
1.130
|
1.092
|
1.372
|
1.802
|
2.049
|
2.295
|
Nettomarge
|
10,46%
|
-10,22%
|
8,87%
|
7,69%
|
8,96%
|
11,23%
|
12,12%
|
12,86%
|
WPA
2 |
5,330
|
-4,200
|
3,910
|
3,810
|
4,790
|
6,291
|
7,210
|
8,232
|
Free Cash Flow
1 |
1.620
|
1.350
|
1.419
|
1.076
|
1.637
|
1.825
|
2.015
|
2.226
|
FCF-marge
|
10,87%
|
11,45%
|
11,14%
|
7,58%
|
10,69%
|
11,37%
|
11,91%
|
12,48%
|
Kasstroomconversie (ebitda)
|
50,05%
|
55,4%
|
53,71%
|
39,67%
|
53,68%
|
52,08%
|
52,88%
|
53,65%
|
Kasstroomconversie (nettowinst)
|
103,93%
|
-
|
125,58%
|
98,53%
|
119,29%
|
101,25%
|
98,32%
|
97,02%
|
Dividend per aandeel
2 |
1,850
|
1,890
|
1,950
|
2,060
|
2,160
|
2,272
|
2,422
|
2,722
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
3.321
|
3.365
|
3.267
|
3.581
|
3.669
|
3.671
|
3.572
|
3.852
|
3.958
|
3.938
|
3.742
|
4.029
|
4.145
|
4.163
|
3.973
|
EBITDA
1 |
731,9
|
690,7
|
566,2
|
665,8
|
740,7
|
738,9
|
613,6
|
743,7
|
838
|
855
|
777,7
|
856,8
|
934,1
|
940,5
|
850,8
|
Bedrijfsresultaat (EBIT)
1 |
525
|
475,1
|
331,5
|
431,1
|
507,9
|
502,4
|
379,3
|
513,8
|
608,6
|
624,5
|
533,7
|
609,5
|
681,3
|
687,7
|
604
|
Operationele Marge
|
15,81%
|
14,12%
|
10,15%
|
12,04%
|
13,84%
|
13,68%
|
10,62%
|
13,34%
|
15,38%
|
15,86%
|
14,26%
|
15,13%
|
16,44%
|
16,52%
|
15,2%
|
Resultaat voor belastingen (EBT)
1 |
402,4
|
349,5
|
220,3
|
389,3
|
412,2
|
321,6
|
290,5
|
421,3
|
506,2
|
537,5
|
479
|
546,4
|
619,4
|
624,7
|
557
|
Nettowinst (verlies)
1 |
324,5
|
301
|
171,9
|
308,3
|
347,1
|
264,4
|
233,4
|
329,7
|
404
|
405,2
|
372,9
|
433,7
|
494
|
500,7
|
438,9
|
Nettomarge
|
9,77%
|
8,95%
|
5,26%
|
8,61%
|
9,46%
|
7,2%
|
6,53%
|
8,56%
|
10,21%
|
10,29%
|
9,96%
|
10,76%
|
11,92%
|
12,03%
|
11,05%
|
WPA
2 |
1,120
|
1,040
|
0,6000
|
1,080
|
1,210
|
0,9300
|
0,8200
|
1,150
|
1,410
|
1,410
|
1,291
|
1,514
|
1,729
|
1,755
|
1,535
|
Dividend per aandeel
2 |
0,4800
|
0,5100
|
0,5100
|
0,5100
|
0,5100
|
0,5300
|
0,5300
|
0,5300
|
-
|
0,5700
|
0,5544
|
0,5617
|
0,5659
|
0,5798
|
0,5491
|
Datum van publicatie
|
26/10/21
|
15/02/22
|
26/04/22
|
26/07/22
|
1/11/22
|
14/02/23
|
2/05/23
|
1/08/23
|
31/10/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.168
|
5.426
|
8.398
|
7.982
|
7.262
|
6.676
|
6.255
|
5.769
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,905
x
|
2,227
x
|
3,179
x
|
2,944
x
|
2,381
x
|
1,906
x
|
1,642
x
|
1,39
x
|
Free Cash Flow
1 |
1.620
|
1.350
|
1.419
|
1.076
|
1.637
|
1.825
|
2.015
|
2.226
|
ROE (netto-inkomsten/eigen vermogen)
|
20,4%
|
15,7%
|
16,9%
|
15,1%
|
18%
|
21,4%
|
22,7%
|
23,7%
|
ROA (netto-inkomsten/totale activa)
|
8,32%
|
5,98%
|
5,75%
|
5,12%
|
6,34%
|
8,1%
|
8,88%
|
9,53%
|
Totale activa
1 |
18.738
|
-20.157
|
19.666
|
21.335
|
21.655
|
22.252
|
23.086
|
24.082
|
Nettoactief per aandeel
2 |
30,10
|
21,50
|
25,20
|
25,20
|
28,10
|
30,40
|
32,90
|
35,40
|
Cashflow per aandeel
2 |
8,280
|
6,410
|
7,130
|
6,240
|
8,420
|
9,080
|
14,10
|
25,70
|
Capex
1 |
801
|
489
|
643
|
713
|
775
|
807
|
844
|
896
|
Capex/omzet
|
5,37%
|
4,15%
|
5,05%
|
5,02%
|
5,06%
|
5,03%
|
4,99%
|
5,02%
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
221,1
USD Gemiddelde koersdoel
231,8
USD Spread / Gemiddelde doel +4,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +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. | | +35,12% | 12,81 mld. |
Chemische specialiteiten
|