Beurs gesloten -
London S.E.
17:25:00 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,33
EUR
|
+0,27%
|
|
+2,13%
|
+33,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.024
|
1.979
|
2.041
|
2.198
|
2.579
|
3.462
|
-
|
-
|
Bedrijfswaarde
1 |
2.836
|
2.738
|
2.891
|
2.969
|
3.115
|
3.698
|
3.598
|
3.482
|
K/w-verhouding
|
18,4
x
|
15
x
|
19
x
|
9,55
x
|
13,1
x
|
13,6
x
|
13,9
x
|
13,1
x
|
Dividendrendement
|
4,22%
|
4,48%
|
4,35%
|
4,33%
|
4,05%
|
3,13%
|
3,26%
|
3,48%
|
Marktkapitalisatie/omzet
|
0,76
x
|
0,82
x
|
0,76
x
|
0,62
x
|
0,76
x
|
1,2
x
|
1,19
x
|
1,14
x
|
Bedrijfswaarde/omzet
|
1,07
x
|
1,13
x
|
1,08
x
|
0,83
x
|
0,92
x
|
1,28
x
|
1,24
x
|
1,15
x
|
Bedrijfswaarde/EBITDA
|
6,92
x
|
6,29
x
|
6,79
x
|
5,19
x
|
4,67
x
|
6,6
x
|
6,49
x
|
6,07
x
|
Bedrijfswaarde/FCF
|
15,3
x
|
15,3
x
|
57,4
x
|
14,7
x
|
9,18
x
|
12,1
x
|
15,5
x
|
15,6
x
|
FCF Yield
|
6,53%
|
6,54%
|
1,74%
|
6,82%
|
10,9%
|
8,29%
|
6,47%
|
6,39%
|
Price to Book
|
1,66
x
|
1,66
x
|
1,54
x
|
1,32
x
|
1,55
x
|
1,95
x
|
1,82
x
|
1,63
x
|
Aantal aandelen (in duizenden)
|
152.649
|
152.924
|
153.127
|
153.352
|
153.620
|
153.983
|
-
|
-
|
Referentieprijs
2 |
13,26
|
12,94
|
13,33
|
14,33
|
16,79
|
22,48
|
22,48
|
22,48
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.659
|
2.427
|
2.674
|
3.570
|
3.384
|
2.879
|
2.913
|
3.026
|
EBITDA
1 |
410
|
435,1
|
425,5
|
571,6
|
666,7
|
560,1
|
554,4
|
573,9
|
Bedrijfsresultaat (EBIT)
1 |
224
|
237,7
|
225,4
|
361,6
|
463
|
385
|
370,4
|
392,1
|
Operationele Marge
|
8,42%
|
9,79%
|
8,43%
|
10,13%
|
13,68%
|
13,37%
|
12,72%
|
12,96%
|
Resultaat voor belastingen (EBT)
1 |
154,7
|
181
|
143,3
|
308,2
|
292
|
345,4
|
334,5
|
355,5
|
Nettowinst (verlies)
1 |
110,2
|
131,3
|
108,1
|
231,7
|
199,1
|
261,1
|
250,7
|
267,8
|
Nettomarge
|
4,14%
|
5,41%
|
4,04%
|
6,49%
|
5,88%
|
9,07%
|
8,61%
|
8,85%
|
WPA
2 |
0,7200
|
0,8600
|
0,7000
|
1,500
|
1,280
|
1,649
|
1,615
|
1,722
|
Free Cash Flow
1 |
185,2
|
179,1
|
50,4
|
202,4
|
339,2
|
306,4
|
232,8
|
222,6
|
FCF-marge
|
6,97%
|
7,38%
|
1,88%
|
5,67%
|
10,02%
|
10,64%
|
7,99%
|
7,36%
|
Kasstroomconversie (ebitda)
|
45,17%
|
41,16%
|
11,84%
|
35,41%
|
50,88%
|
54,71%
|
41,99%
|
38,79%
|
Kasstroomconversie (nettowinst)
|
168,06%
|
136,41%
|
46,62%
|
87,35%
|
170,37%
|
117,36%
|
92,86%
|
83,11%
|
Dividend per aandeel
2 |
0,5600
|
0,5800
|
0,5800
|
0,6200
|
0,6800
|
0,7045
|
0,7324
|
0,7828
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
718,2
|
768,1
|
861,4
|
971,9
|
986,2
|
906
|
840,1
|
828,7
|
808,8
|
763,3
|
714,1
|
726,5
|
723,5
|
759
|
759
|
EBITDA
1 |
97,8
|
120
|
122,1
|
152,5
|
177
|
192,6
|
151
|
160,3
|
162,7
|
162,5
|
143,2
|
136,6
|
137
|
141
|
146
|
Bedrijfsresultaat (EBIT)
1 |
47
|
68,9
|
69,7
|
99,5
|
123,4
|
141,9
|
100,9
|
107,6
|
112,6
|
117,6
|
98,03
|
91,27
|
92
|
93
|
98
|
Operationele Marge
|
6,54%
|
8,97%
|
8,09%
|
10,24%
|
12,51%
|
15,66%
|
12,01%
|
12,98%
|
13,92%
|
15,41%
|
13,73%
|
12,56%
|
12,72%
|
12,25%
|
12,91%
|
Resultaat voor belastingen (EBT)
1 |
8,7
|
54,4
|
60,2
|
77,1
|
116,5
|
122,7
|
85,1
|
94,6
|
-10,3
|
100,9
|
88,2
|
81,43
|
82,5
|
85
|
90
|
Nettowinst (verlies)
1 |
8,3
|
40,6
|
45
|
57,9
|
88,2
|
92,9
|
64,7
|
71,7
|
-30,2
|
75,8
|
67,37
|
62,1
|
62,33
|
65
|
69
|
Nettomarge
|
1,16%
|
5,29%
|
5,22%
|
5,96%
|
8,94%
|
10,25%
|
7,7%
|
8,65%
|
-3,73%
|
9,93%
|
9,43%
|
8,55%
|
8,62%
|
8,56%
|
9,09%
|
WPA
2 |
0,0500
|
0,2600
|
0,2900
|
0,3800
|
0,5700
|
0,6000
|
0,4200
|
0,4600
|
-0,2000
|
0,4900
|
0,4300
|
0,3933
|
0,3967
|
0,4000
|
0,4300
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,6800
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/22
|
27/04/22
|
15/07/22
|
25/10/22
|
10/02/23
|
25/04/23
|
18/07/23
|
24/10/23
|
9/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
811
|
759
|
850
|
771
|
535
|
236
|
136
|
20,8
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,979
x
|
1,745
x
|
1,997
x
|
1,349
x
|
0,8029
x
|
0,4218
x
|
0,2462
x
|
0,0363
x
|
Free Cash Flow
1 |
185
|
179
|
50,4
|
202
|
339
|
306
|
233
|
223
|
ROE (netto-inkomsten/eigen vermogen)
|
9,2%
|
10,9%
|
12,1%
|
15,5%
|
17,4%
|
14,8%
|
13,5%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
3,9%
|
4,62%
|
-
|
6,82%
|
8,14%
|
7,7%
|
7,8%
|
8,3%
|
Totale activa
1 |
2.827
|
2.843
|
-
|
3.395
|
2.445
|
3.391
|
3.214
|
3.227
|
Nettoactief per aandeel
2 |
7,980
|
7,800
|
8,680
|
10,90
|
10,80
|
11,60
|
12,40
|
13,70
|
Cashflow per aandeel
2 |
2,530
|
2,440
|
1,440
|
2,610
|
3,560
|
3,640
|
2,960
|
3,000
|
Capex
1 |
201
|
196
|
170
|
198
|
207
|
188
|
205
|
206
|
Capex/omzet
|
7,56%
|
8,06%
|
6,35%
|
5,54%
|
6,11%
|
6,54%
|
7,05%
|
6,8%
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Laatste slotkoers
22,48
EUR Gemiddelde koersdoel
21,63
EUR Spread / Gemiddelde doel -3,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,30% | 75 mld. | | +0,19% | 47,43 mld. | | +3,87% | 33,41 mld. | | +11,03% | 18,24 mld. | | +11,76% | 11,8 mld. | | +1,70% | 10,97 mld. | | -16,29% | 10,93 mld. | | -0,10% | 9,26 mld. | | -8,12% | 8,11 mld. |
Gediversifieerde chemicaliën
|