Beurs gesloten -
Xetra
17:35:01 26-06-2024
|
Nabeurs
20:51:31
|
42,82
EUR
|
+0,33%
|
|
42,83
|
+0,02%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.846
|
5.858
|
4.921
|
4.183
|
4.897
|
5.003
|
-
|
-
|
Bedrijfswaarde
1 |
5.639
|
5.679
|
4.824
|
4.243
|
4.785
|
4.811
|
4.636
|
4.499
|
K/w-verhouding
|
26,9
x
|
29,2
x
|
21,8
x
|
17,4
x
|
19,3
x
|
18,3
x
|
16,5
x
|
15,5
x
|
Dividendrendement
|
2,2%
|
2,13%
|
2,58%
|
3,27%
|
2,75%
|
2,71%
|
2,86%
|
3%
|
Marktkapitalisatie/omzet
|
2,27
x
|
2,46
x
|
1,71
x
|
1,23
x
|
1,38
x
|
1,4
x
|
1,34
x
|
1,29
x
|
Bedrijfswaarde/omzet
|
2,19
x
|
2,39
x
|
1,68
x
|
1,24
x
|
1,35
x
|
1,34
x
|
1,24
x
|
1,16
x
|
Bedrijfswaarde/EBITDA
|
14,5
x
|
14,8
x
|
10,7
x
|
9,24
x
|
9,36
x
|
9,14
x
|
8,15
x
|
7,56
x
|
Bedrijfswaarde/FCF
|
32,2
x
|
23,9
x
|
54,2
x
|
69,6
x
|
10,3
x
|
17,2
x
|
14,6
x
|
13,8
x
|
FCF Yield
|
3,1%
|
4,19%
|
1,85%
|
1,44%
|
9,72%
|
5,8%
|
6,83%
|
7,24%
|
Price to Book
|
3,93
x
|
4,09
x
|
3,17
x
|
2,48
x
|
3,11
x
|
2,91
x
|
2,64
x
|
2,41
x
|
Aantal aandelen (in duizenden)
|
139.000
|
139.000
|
139.000
|
138.190
|
134.629
|
131.615
|
-
|
-
|
Referentieprijs
2 |
44,16
|
46,44
|
39,92
|
32,74
|
40,30
|
42,68
|
42,68
|
42,68
|
Datum van publicatie
|
20/02/20
|
9/03/21
|
18/03/22
|
8/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.572
|
2.378
|
2.871
|
3.412
|
3.541
|
3.582
|
3.740
|
3.887
|
EBITDA
1 |
389
|
383
|
449
|
459
|
511
|
526,1
|
568,5
|
595,4
|
Bedrijfsresultaat (EBIT)
1 |
321
|
313
|
363
|
365
|
413
|
440
|
483,8
|
512,9
|
Operationele Marge
|
12,48%
|
13,16%
|
12,64%
|
10,7%
|
11,66%
|
12,28%
|
12,94%
|
13,19%
|
Resultaat voor belastingen (EBT)
1 |
317
|
308
|
358
|
357
|
403
|
431,5
|
475,1
|
507,5
|
Nettowinst (verlies)
1 |
228
|
220
|
253
|
259
|
282
|
308,7
|
340
|
362,6
|
Nettomarge
|
8,86%
|
9,25%
|
8,81%
|
7,59%
|
7,96%
|
8,62%
|
9,09%
|
9,33%
|
WPA
2 |
1,640
|
1,590
|
1,830
|
1,880
|
2,090
|
2,335
|
2,585
|
2,749
|
Free Cash Flow
1 |
175
|
238
|
89
|
61
|
465
|
279
|
316,5
|
325,6
|
FCF-marge
|
6,8%
|
10,01%
|
3,1%
|
1,79%
|
13,13%
|
7,79%
|
8,46%
|
8,38%
|
Kasstroomconversie (ebitda)
|
44,99%
|
62,14%
|
19,82%
|
13,29%
|
91%
|
53,03%
|
55,68%
|
54,69%
|
Kasstroomconversie (nettowinst)
|
76,75%
|
108,18%
|
35,18%
|
23,55%
|
164,89%
|
90,39%
|
93,1%
|
89,79%
|
Dividend per aandeel
2 |
0,9700
|
0,9900
|
1,030
|
1,070
|
1,110
|
1,157
|
1,223
|
1,280
|
Datum van publicatie
|
20/02/20
|
9/03/21
|
18/03/22
|
8/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.411
|
742
|
808
|
832
|
1.640
|
902
|
870
|
936
|
946
|
1.882
|
816
|
843
|
877
|
881
|
879,5
|
831,4
|
916,6
|
908,5
|
EBITDA
1 |
-
|
107
|
-
|
-
|
-
|
124
|
109
|
-
|
-
|
-
|
-
|
125
|
131
|
135,6
|
133,6
|
115,9
|
140
|
138,9
|
Bedrijfsresultaat (EBIT)
|
191
|
84
|
93
|
87
|
180
|
100
|
85
|
103
|
97
|
200
|
133
|
100
|
107
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
13,54%
|
11,32%
|
11,51%
|
10,46%
|
10,98%
|
11,09%
|
9,77%
|
11%
|
10,25%
|
10,63%
|
16,3%
|
11,86%
|
12,2%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
99
|
106
|
115,9
|
113,9
|
95,88
|
119,9
|
119,2
|
Nettowinst (verlies)
1 |
-
|
56
|
67
|
61
|
128
|
70
|
61
|
73
|
68
|
141
|
77
|
64
|
77
|
81,06
|
79,62
|
66,99
|
83,72
|
83,19
|
Nettomarge
|
-
|
7,55%
|
8,29%
|
7,33%
|
7,8%
|
7,76%
|
7,01%
|
7,8%
|
7,19%
|
7,49%
|
9,44%
|
7,59%
|
8,78%
|
9,2%
|
9,05%
|
8,06%
|
9,13%
|
9,16%
|
WPA
|
0,9800
|
0,4100
|
0,4800
|
0,4500
|
0,9300
|
0,5000
|
0,4500
|
0,5400
|
0,5000
|
1,040
|
0,5800
|
0,4700
|
0,5800
|
-
|
-
|
-
|
0,6285
|
0,6245
|
Dividend per aandeel
2 |
-
|
1,030
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,110
|
-
|
-
|
-
|
1,155
|
-
|
-
|
Datum van publicatie
|
30/07/21
|
18/03/22
|
29/04/22
|
29/07/22
|
29/07/22
|
28/10/22
|
8/03/23
|
28/04/23
|
28/07/23
|
28/07/23
|
27/10/23
|
12/03/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
60
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
207
|
179
|
97
|
-
|
112
|
192
|
367
|
504
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,1307
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
175
|
238
|
89
|
61
|
465
|
279
|
317
|
326
|
ROE (netto-inkomsten/eigen vermogen)
|
15,1%
|
14%
|
15,2%
|
14,4%
|
15,5%
|
16,3%
|
16,5%
|
16%
|
ROA (netto-inkomsten/totale activa)
|
11,7%
|
10,6%
|
11,4%
|
10,7%
|
11,4%
|
12,6%
|
13,5%
|
13,2%
|
Totale activa
1 |
1.957
|
2.072
|
2.216
|
2.417
|
2.473
|
2.452
|
2.516
|
2.741
|
Nettoactief per aandeel
2 |
11,20
|
11,40
|
12,60
|
13,20
|
12,90
|
14,70
|
16,20
|
17,70
|
Cashflow per aandeel
2 |
2,370
|
2,590
|
2,590
|
0,9200
|
4,030
|
2,380
|
2,690
|
2,720
|
Capex
1 |
154
|
122
|
80
|
69
|
83
|
79,4
|
86,4
|
93,1
|
Capex/omzet
|
5,99%
|
5,13%
|
2,79%
|
2,02%
|
2,34%
|
2,22%
|
2,31%
|
2,4%
|
Datum van publicatie
|
20/02/20
|
9/03/21
|
18/03/22
|
8/03/23
|
12/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
42,68
EUR Gemiddelde koersdoel
49,3
EUR Spread / Gemiddelde doel +15,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,25% | 5,36 mld. | | +2,94% | 103 mld. | | -11,86% | 59,25 mld. | | +72,86% | 47,15 mld. | | +11,16% | 37,09 mld. | | +0,45% | 31,09 mld. | | +4,49% | 18,82 mld. | | +14,69% | 16,97 mld. | | +9,34% | 13,67 mld. | | -3,67% | 12,77 mld. |
Chemische grondstoffen - Andere
|