Vertraagde tijd
Börse Stuttgart
18:30:06 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,85
EUR
|
+0,45%
|
|
-3,85%
|
+4,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.846
|
5.858
|
4.921
|
4.183
|
4.897
|
5.093
|
-
|
-
|
Bedrijfswaarde
1 |
5.639
|
5.679
|
4.824
|
4.243
|
4.785
|
4.889
|
4.725
|
4.588
|
K/w-verhouding
|
26,9
x
|
29,2
x
|
21,8
x
|
17,4
x
|
19,3
x
|
19
x
|
16,7
x
|
15,8
x
|
Dividendrendement
|
2,2%
|
2,13%
|
2,58%
|
3,27%
|
2,75%
|
2,69%
|
2,82%
|
2,97%
|
Marktkapitalisatie/omzet
|
2,27
x
|
2,46
x
|
1,71
x
|
1,23
x
|
1,38
x
|
1,42
x
|
1,36
x
|
1,31
x
|
Bedrijfswaarde/omzet
|
2,19
x
|
2,39
x
|
1,68
x
|
1,24
x
|
1,35
x
|
1,36
x
|
1,26
x
|
1,18
x
|
Bedrijfswaarde/EBITDA
|
14,5
x
|
14,8
x
|
10,7
x
|
9,24
x
|
9,36
x
|
9,38
x
|
8,24
x
|
7,73
x
|
Bedrijfswaarde/FCF
|
32,2
x
|
23,9
x
|
54,2
x
|
69,6
x
|
10,3
x
|
16,4
x
|
14,9
x
|
14,1
x
|
FCF Yield
|
3,1%
|
4,19%
|
1,85%
|
1,44%
|
9,72%
|
6,11%
|
6,73%
|
7,11%
|
Price to Book
|
3,93
x
|
4,09
x
|
3,17
x
|
2,48
x
|
3,11
x
|
3,04
x
|
2,64
x
|
2,43
x
|
Aantal aandelen (in duizenden)
|
139.000
|
139.000
|
139.000
|
138.190
|
134.629
|
131.948
|
-
|
-
|
Referentieprijs
2 |
44,16
|
46,44
|
39,92
|
32,74
|
40,30
|
43,40
|
43,40
|
43,40
|
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
|
3.596
|
3.750
|
3.880
|
EBITDA
1 |
389
|
383
|
449
|
459
|
511
|
521,1
|
573,1
|
593,1
|
Bedrijfsresultaat (EBIT)
1 |
321
|
313
|
363
|
365
|
413
|
439,4
|
487,2
|
511,2
|
Operationele Marge
|
12,48%
|
13,16%
|
12,64%
|
10,7%
|
11,66%
|
12,22%
|
12,99%
|
13,17%
|
Resultaat voor belastingen (EBT)
1 |
317
|
308
|
358
|
357
|
403
|
428,6
|
478,3
|
506,4
|
Nettowinst (verlies)
1 |
228
|
220
|
253
|
259
|
282
|
303,7
|
342,9
|
363
|
Nettomarge
|
8,86%
|
9,25%
|
8,81%
|
7,59%
|
7,96%
|
8,45%
|
9,14%
|
9,36%
|
WPA
2 |
1,640
|
1,590
|
1,830
|
1,880
|
2,090
|
2,288
|
2,598
|
2,747
|
Free Cash Flow
1 |
175
|
238
|
89
|
61
|
465
|
299
|
317,8
|
326,1
|
FCF-marge
|
6,8%
|
10,01%
|
3,1%
|
1,79%
|
13,13%
|
8,31%
|
8,47%
|
8,41%
|
Kasstroomconversie (ebitda)
|
44,99%
|
62,14%
|
19,82%
|
13,29%
|
91%
|
57,37%
|
55,45%
|
54,99%
|
Kasstroomconversie (nettowinst)
|
76,75%
|
108,18%
|
35,18%
|
23,55%
|
164,89%
|
98,44%
|
92,68%
|
89,84%
|
Dividend per aandeel
2 |
0,9700
|
0,9900
|
1,030
|
1,070
|
1,110
|
1,168
|
1,226
|
1,287
|
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
|
204
|
368
|
506
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,1307
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
175
|
238
|
89
|
61
|
465
|
299
|
318
|
326
|
ROE (netto-inkomsten/eigen vermogen)
|
15,1%
|
14%
|
15,2%
|
14,4%
|
15,5%
|
16,7%
|
16,4%
|
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
|
2.413
|
2.537
|
2.744
|
Nettoactief per aandeel
2 |
11,20
|
11,40
|
12,60
|
13,20
|
12,90
|
14,30
|
16,50
|
17,90
|
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
|
72,8
|
86,5
|
95
|
Capex/omzet
|
5,99%
|
5,13%
|
2,79%
|
2,02%
|
2,34%
|
2,02%
|
2,31%
|
2,45%
|
Datum van publicatie
|
20/02/20
|
9/03/21
|
18/03/22
|
8/03/23
|
12/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
43,4
EUR Gemiddelde koersdoel
48,7
EUR Spread / Gemiddelde doel +12,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,28% | 102 mld. | | -2,28% | 65,53 mld. | | +46,19% | 41,76 mld. | | +19,68% | 38,66 mld. | | +4,80% | 32,28 mld. | | +9,28% | 19,57 mld. | | +15,64% | 16,77 mld. | | +21,26% | 15,08 mld. | | +11,59% | 14,83 mld. |
Chemische grondstoffen - Andere
|