Geschatte realtime
Tradegate
18:54:33 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,47
EUR
|
+6,45%
|
|
+2,74%
|
-1,34%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
3.454
|
5.801
|
3.463
|
3.624
|
3.272
|
2.894
|
-
|
-
|
Bedrijfswaarde
1 |
4.548
|
6.576
|
4.319
|
4.647
|
4.223
|
3.548
|
3.702
|
3.562
|
K/w-verhouding
|
13,6
x
|
28,3
x
|
-35,7
x
|
13,2
x
|
30,7
x
|
11
x
|
8,89
x
|
7,91
x
|
Dividendrendement
|
3,09%
|
2,32%
|
4,1%
|
3,88%
|
4,3%
|
4,78%
|
5,02%
|
5,17%
|
Marktkapitalisatie/omzet
|
0,83
x
|
1,48
x
|
0,88
x
|
0,86
x
|
0,84
x
|
0,76
x
|
0,76
x
|
0,77
x
|
Bedrijfswaarde/omzet
|
1,09
x
|
1,68
x
|
1,1
x
|
1,11
x
|
1,08
x
|
0,93
x
|
0,97
x
|
0,95
x
|
Bedrijfswaarde/EBITDA
|
6,45
x
|
9,61
x
|
5,97
x
|
7,18
x
|
7,06
x
|
5,74
x
|
5,49
x
|
4,98
x
|
Bedrijfswaarde/FCF
|
87,5
x
|
16,9
x
|
28,4
x
|
-186
x
|
18,9
x
|
9,86
x
|
20
x
|
15,8
x
|
FCF Yield
|
1,14%
|
5,9%
|
3,52%
|
-0,54%
|
5,3%
|
10,1%
|
5,01%
|
6,33%
|
Price to Book
|
1,23
x
|
2,16
x
|
1,47
x
|
1,44
x
|
1,38
x
|
1,17
x
|
1,07
x
|
1,02
x
|
Aantal aandelen (in duizenden)
|
192.093
|
192.522
|
184.333
|
182.716
|
182.883
|
183.428
|
-
|
-
|
Referentieprijs
2 |
17,98
|
30,13
|
18,78
|
19,84
|
17,89
|
15,78
|
15,78
|
15,78
|
Datum van publicatie
|
11/06/20
|
27/05/21
|
26/05/22
|
25/05/23
|
23/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
4.170
|
3.922
|
3.940
|
4.201
|
3.904
|
3.812
|
3.808
|
3.764
|
EBITDA
1 |
705
|
684
|
724
|
647
|
598
|
618,5
|
674,9
|
715,9
|
Bedrijfsresultaat (EBIT)
1 |
539
|
504
|
556
|
465
|
410
|
432,5
|
481,5
|
504,7
|
Operationele Marge
|
12,93%
|
12,85%
|
14,11%
|
11,07%
|
10,5%
|
11,35%
|
12,64%
|
13,41%
|
Resultaat voor belastingen (EBT)
1 |
305
|
238
|
195
|
344
|
164
|
337,5
|
412,5
|
457,9
|
Nettowinst (verlies)
1 |
255
|
205
|
-101
|
276
|
108
|
279,9
|
317,1
|
351,9
|
Nettomarge
|
6,12%
|
5,23%
|
-2,56%
|
6,57%
|
2,77%
|
7,34%
|
8,33%
|
9,35%
|
WPA
2 |
1,321
|
1,064
|
-0,5260
|
1,502
|
0,5830
|
1,430
|
1,775
|
1,995
|
Free Cash Flow
1 |
52
|
388
|
152
|
-25
|
224
|
360
|
185,3
|
225,7
|
FCF-marge
|
1,25%
|
9,89%
|
3,86%
|
-0,6%
|
5,74%
|
9,44%
|
4,87%
|
6%
|
Kasstroomconversie (ebitda)
|
7,38%
|
56,73%
|
20,99%
|
-
|
37,46%
|
58,2%
|
27,46%
|
31,52%
|
Kasstroomconversie (nettowinst)
|
20,39%
|
189,27%
|
-
|
-
|
207,41%
|
128,63%
|
58,44%
|
64,13%
|
Dividend per aandeel
2 |
0,5562
|
0,7000
|
0,7700
|
0,7700
|
0,7700
|
0,7549
|
0,7926
|
0,8152
|
Datum van publicatie
|
11/06/20
|
27/05/21
|
26/05/22
|
25/05/23
|
23/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
---|
Omzet
1 |
2.046
|
1.679
|
2.243
|
1.938
|
2.002
|
2.045
|
2.156
|
1.967
|
EBITDA
1 |
355
|
235
|
449
|
389
|
335
|
309
|
338
|
273
|
Bedrijfsresultaat (EBIT)
1 |
274
|
151
|
353
|
293
|
263
|
222
|
243
|
180
|
Operationele Marge
|
13,39%
|
8,99%
|
15,74%
|
15,12%
|
13,14%
|
10,86%
|
11,27%
|
9,15%
|
Resultaat voor belastingen (EBT)
1 |
80
|
26
|
212
|
-9
|
204
|
188
|
156
|
82
|
Nettowinst (verlies)
1 |
79
|
24
|
181
|
-28
|
-73
|
160
|
116
|
63
|
Nettomarge
|
3,86%
|
1,43%
|
8,07%
|
-1,44%
|
-3,65%
|
7,82%
|
5,38%
|
3,2%
|
WPA
2 |
1,230
|
0,1230
|
0,9410
|
-0,1480
|
-0,3780
|
0,8710
|
0,6310
|
0,3460
|
Dividend per aandeel
|
0,3112
|
0,2000
|
0,5000
|
0,2200
|
-
|
0,2200
|
-
|
-
|
Datum van publicatie
|
11/06/20
|
19/11/20
|
27/05/21
|
24/11/21
|
26/05/22
|
23/11/22
|
25/05/23
|
22/11/23
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
1.094
|
775
|
856
|
1.023
|
951
|
653
|
808
|
668
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,552
x
|
1,133
x
|
1,182
x
|
1,581
x
|
1,59
x
|
1,056
x
|
1,197
x
|
0,9329
x
|
Free Cash Flow
1 |
52
|
388
|
152
|
-25
|
224
|
360
|
185
|
226
|
ROE (netto-inkomsten/eigen vermogen)
|
9,38%
|
12,7%
|
15,9%
|
11,1%
|
10,6%
|
11,4%
|
12,2%
|
12,5%
|
ROA (netto-inkomsten/totale activa)
|
3,83%
|
2,71%
|
5,65%
|
4,03%
|
3,89%
|
8,55%
|
4,95%
|
6,09%
|
Totale activa
1 |
6.654
|
7.553
|
-1.788
|
6.847
|
2.776
|
3.273
|
6.402
|
5.779
|
Nettoactief per aandeel
2 |
14,70
|
13,90
|
12,70
|
13,80
|
12,90
|
13,50
|
14,70
|
15,50
|
Cashflow per aandeel
2 |
3,110
|
3,990
|
3,150
|
1,580
|
3,210
|
2,370
|
2,980
|
3,150
|
Capex
1 |
443
|
381
|
453
|
316
|
368
|
360
|
313
|
287
|
Capex/omzet
|
10,62%
|
9,71%
|
11,5%
|
7,52%
|
9,43%
|
9,44%
|
8,21%
|
7,62%
|
Datum van publicatie
|
11/06/20
|
27/05/21
|
26/05/22
|
25/05/23
|
23/05/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
15,78
GBP Gemiddelde koersdoel
19,88
GBP Spread / Gemiddelde doel +25,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,91% | 67,29 mld. | | -6,54% | 45,32 mld. | | +23,68% | 43,72 mld. | | +37,17% | 28,07 mld. | | +9,03% | 19,24 mld. | | +15,11% | 17,22 mld. | | -26,04% | 14,64 mld. | | -13,27% | 14,51 mld. | | -29,84% | 11,58 mld. |
Chemische specialiteiten
|