Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
58,46
USD
|
+1,14%
|
|
+1,11%
|
-7,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.938
|
14.913
|
13.929
|
15.608
|
7.866
|
7.297
|
-
|
-
|
Bedrijfswaarde
1 |
15.858
|
17.612
|
16.584
|
18.310
|
11.521
|
10.814
|
10.366
|
10.167
|
K/w-verhouding
|
27,6
x
|
27,2
x
|
19,3
x
|
21,5
x
|
5,99
x
|
16,9
x
|
11,5
x
|
11
x
|
Dividendrendement
|
1,64%
|
1,57%
|
1,78%
|
1,74%
|
3,68%
|
4,03%
|
4,18%
|
4,54%
|
Marktkapitalisatie/omzet
|
2,81
x
|
3,21
x
|
2,76
x
|
2,69
x
|
1,75
x
|
1,61
x
|
1,5
x
|
1,41
x
|
Bedrijfswaarde/omzet
|
3,44
x
|
3,79
x
|
3,29
x
|
3,16
x
|
2,57
x
|
2,38
x
|
2,12
x
|
1,96
x
|
Bedrijfswaarde/EBITDA
|
13
x
|
14,1
x
|
12,5
x
|
13
x
|
11,8
x
|
11
x
|
8,94
x
|
8,11
x
|
Bedrijfswaarde/FCF
|
40,2
x
|
26,3
x
|
20,8
x
|
35,4
x
|
-26,5
x
|
17,5
x
|
14
x
|
13,9
x
|
FCF Yield
|
2,49%
|
3,8%
|
4,81%
|
2,83%
|
-3,77%
|
5,71%
|
7,13%
|
7,18%
|
Price to Book
|
5,14
x
|
5,02
x
|
4,56
x
|
4,62
x
|
1,78
x
|
1,61
x
|
1,53
x
|
1,45
x
|
Aantal aandelen (in duizenden)
|
129.615
|
129.757
|
126.751
|
125.066
|
124.759
|
124.817
|
-
|
-
|
Referentieprijs
2 |
99,82
|
114,9
|
109,9
|
124,8
|
63,05
|
58,46
|
58,46
|
58,46
|
Datum van publicatie
|
5/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
5/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.610
|
4.642
|
5.045
|
5.802
|
4.487
|
4.543
|
4.879
|
5.189
|
EBITDA
1 |
1.220
|
1.250
|
1.324
|
1.407
|
978
|
981,9
|
1.159
|
1.254
|
Bedrijfsresultaat (EBIT)
1 |
1.070
|
1.088
|
1.153
|
1.238
|
793,7
|
792,1
|
976,1
|
1.060
|
Operationele Marge
|
23,22%
|
23,43%
|
22,86%
|
21,33%
|
17,69%
|
17,44%
|
20,01%
|
20,43%
|
Resultaat voor belastingen (EBT)
1 |
655
|
729,8
|
893,8
|
983,9
|
300,2
|
559,6
|
796,1
|
899,1
|
Nettowinst (verlies)
1 |
477,4
|
551,5
|
736,5
|
736,5
|
1.322
|
421,1
|
633
|
664,7
|
Nettomarge
|
10,36%
|
11,88%
|
14,6%
|
12,69%
|
29,45%
|
9,27%
|
12,97%
|
12,81%
|
WPA
2 |
3,620
|
4,220
|
5,700
|
5,810
|
10,53
|
3,456
|
5,079
|
5,331
|
Free Cash Flow
1 |
394,6
|
669,6
|
798,5
|
517,7
|
-434,2
|
618
|
738,7
|
730,3
|
FCF-marge
|
8,56%
|
14,42%
|
15,83%
|
8,92%
|
-9,68%
|
13,6%
|
15,14%
|
14,07%
|
Kasstroomconversie (ebitda)
|
32,33%
|
53,55%
|
60,3%
|
36,79%
|
-
|
62,94%
|
63,71%
|
58,26%
|
Kasstroomconversie (nettowinst)
|
82,66%
|
121,41%
|
108,42%
|
70,29%
|
-
|
146,73%
|
116,7%
|
109,87%
|
Dividend per aandeel
2 |
1,640
|
1,800
|
1,960
|
2,170
|
2,320
|
2,354
|
2,444
|
2,651
|
Datum van publicatie
|
5/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
5/02/24
|
-
|
-
|
-
|
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 |
1.194
|
1.414
|
1.351
|
1.452
|
1.377
|
1.622
|
1.344
|
1.014
|
981,9
|
1.146
|
1.011
|
1.052
|
1.126
|
1.344
|
1.179
|
EBITDA
1 |
293,2
|
376,7
|
354,8
|
359,5
|
261
|
432
|
361,7
|
187,6
|
174,6
|
254,1
|
153,4
|
206,6
|
254,1
|
353,5
|
298,3
|
Bedrijfsresultaat (EBIT)
1 |
249,8
|
334,3
|
312,4
|
316,7
|
219,6
|
389,2
|
317
|
139,5
|
129
|
208,2
|
109
|
160,2
|
211,2
|
310,6
|
262,2
|
Operationele Marge
|
20,92%
|
23,65%
|
23,13%
|
21,81%
|
15,95%
|
24%
|
23,58%
|
13,75%
|
13,14%
|
18,17%
|
10,78%
|
15,23%
|
18,75%
|
23,12%
|
22,24%
|
Resultaat voor belastingen (EBT)
1 |
178,8
|
240,3
|
269,1
|
196,7
|
170,5
|
347,6
|
248,5
|
63,1
|
32
|
-43,4
|
50
|
102,5
|
177
|
242
|
179
|
Nettowinst (verlies)
1 |
157,9
|
193,1
|
207,4
|
134,2
|
121
|
273,9
|
196
|
30,5
|
-3,5
|
1.098
|
41,5
|
74,21
|
128,7
|
195,5
|
157,4
|
Nettomarge
|
13,22%
|
13,66%
|
15,35%
|
9,24%
|
8,79%
|
16,89%
|
14,58%
|
3,01%
|
-0,36%
|
95,85%
|
4,1%
|
7,06%
|
11,42%
|
14,55%
|
13,35%
|
WPA
2 |
1,220
|
1,520
|
1,640
|
1,060
|
0,9500
|
2,170
|
1,550
|
0,2400
|
-0,0300
|
8,770
|
0,2647
|
0,6049
|
1,048
|
1,632
|
1,258
|
Dividend per aandeel
2 |
0,4400
|
0,5600
|
0,5300
|
0,5300
|
0,5300
|
0,5300
|
0,5800
|
0,5300
|
-
|
-
|
0,5875
|
0,5890
|
0,5890
|
0,5890
|
0,5799
|
Datum van publicatie
|
2/11/21
|
8/02/22
|
2/05/22
|
2/08/22
|
1/11/22
|
7/02/23
|
1/05/23
|
2/08/23
|
30/10/23
|
5/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.920
|
2.699
|
2.656
|
2.702
|
3.655
|
3.517
|
3.070
|
2.870
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,392
x
|
2,158
x
|
2,006
x
|
1,92
x
|
3,737
x
|
3,582
x
|
2,647
x
|
2,29
x
|
Free Cash Flow
1 |
395
|
670
|
799
|
518
|
-434
|
618
|
739
|
730
|
ROE (netto-inkomsten/eigen vermogen)
|
27,8%
|
29,2%
|
24,4%
|
28,7%
|
12,1%
|
10,5%
|
13,2%
|
14,5%
|
ROA (netto-inkomsten/totale activa)
|
4,81%
|
8,07%
|
7,09%
|
6,74%
|
4,11%
|
3,25%
|
4,25%
|
4,6%
|
Totale activa
1 |
9.924
|
6.837
|
10.384
|
10.922
|
32.164
|
12.958
|
14.893
|
14.451
|
Nettoactief per aandeel
2 |
19,40
|
22,90
|
24,10
|
27,00
|
35,40
|
36,40
|
38,30
|
40,40
|
Cashflow per aandeel
2 |
3,700
|
5,640
|
7,000
|
5,210
|
-2,400
|
5,630
|
5,980
|
-
|
Capex
1 |
93,9
|
67,2
|
100
|
142
|
134
|
101
|
142
|
143
|
Capex/omzet
|
2,04%
|
1,45%
|
1,98%
|
2,45%
|
2,98%
|
2,22%
|
2,9%
|
2,75%
|
Datum van publicatie
|
5/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
5/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
58,46
USD Gemiddelde koersdoel
69,66
USD Spread / Gemiddelde doel +19,16% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,28% | 7,3 mld. | | -.--% | 11,15 mld. | | +7,47% | 6,87 mld. | | -3,91% | 5,91 mld. | | -6,14% | 5,54 mld. | | -10,44% | 5,6 mld. | | +31,35% | 5,19 mld. | | -13,45% | 4,58 mld. | | +17,77% | 4,4 mld. | | +6,27% | 3,84 mld. |
Landbouwchemicaliën - Andere
|