Beurs gesloten -
Xetra
17:35:33 24-10-2023
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
43,46
EUR
|
+0,52%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.754
|
3.877
|
9.167
|
7.251
|
6.612
|
5.743
|
-
|
-
|
Bedrijfswaarde
1 |
5.874
|
7.551
|
11.766
|
9.637
|
9.111
|
8.242
|
8.010
|
7.815
|
K/w-verhouding
|
-246
x
|
-4
x
|
7,23
x
|
5,92
x
|
15,1
x
|
13,7
x
|
7,44
x
|
6,57
x
|
Dividendrendement
|
4,64%
|
3,26%
|
1,39%
|
1,51%
|
1,48%
|
1,68%
|
1,69%
|
1,74%
|
Marktkapitalisatie/omzet
|
0,45
x
|
0,67
x
|
1,03
x
|
0,77
x
|
0,97
x
|
0,82
x
|
0,74
x
|
0,74
x
|
Bedrijfswaarde/omzet
|
0,96
x
|
1,31
x
|
1,32
x
|
1,03
x
|
1,33
x
|
1,18
x
|
1,03
x
|
1
x
|
Bedrijfswaarde/EBITDA
|
6,24
x
|
11,9
x
|
4,72
x
|
3,97
x
|
6,95
x
|
6,52
x
|
5,12
x
|
4,95
x
|
Bedrijfswaarde/FCF
|
25,4
x
|
63,2
x
|
7,64
x
|
5,72
x
|
12,3
x
|
14,4
x
|
9,6
x
|
8,24
x
|
FCF Yield
|
3,94%
|
1,58%
|
13,1%
|
17,5%
|
8,1%
|
6,94%
|
10,4%
|
12,1%
|
Price to Book
|
1,13
x
|
2,67
x
|
3,4
x
|
2,75
x
|
2,9
x
|
2,54
x
|
2,49
x
|
2,42
x
|
Aantal aandelen (in duizenden)
|
159.671
|
157.862
|
159.377
|
136.961
|
122.550
|
119.421
|
-
|
-
|
Referentieprijs
2 |
17,25
|
24,56
|
57,52
|
52,94
|
53,95
|
48,09
|
48,09
|
48,09
|
Datum van publicatie
|
4/02/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.110
|
5.758
|
8.911
|
9.376
|
6.833
|
6.992
|
7.742
|
7.796
|
EBITDA
1 |
940,8
|
636
|
2.493
|
2.428
|
1.310
|
1.265
|
1.565
|
1.579
|
Bedrijfsresultaat (EBIT)
1 |
343,4
|
67,6
|
1.911
|
1.829
|
776,7
|
732,7
|
1.048
|
1.043
|
Operationele Marge
|
5,62%
|
1,17%
|
21,44%
|
19,51%
|
11,37%
|
10,48%
|
13,54%
|
13,38%
|
Resultaat voor belastingen (EBT)
1 |
-36,9
|
-1.020
|
1.539
|
1.676
|
559,3
|
571,8
|
928,4
|
988,8
|
Nettowinst (verlies)
1 |
-11,3
|
-969,9
|
1.297
|
1.327
|
460,2
|
423,9
|
721,6
|
745,8
|
Nettomarge
|
-0,18%
|
-16,84%
|
14,55%
|
14,15%
|
6,73%
|
6,06%
|
9,32%
|
9,57%
|
WPA
2 |
-0,0700
|
-6,140
|
7,960
|
8,940
|
3,570
|
3,523
|
6,462
|
7,316
|
Free Cash Flow
1 |
231,7
|
119,5
|
1.540
|
1.685
|
738,3
|
571,7
|
834,2
|
948
|
FCF-marge
|
3,79%
|
2,08%
|
17,29%
|
17,97%
|
10,8%
|
8,18%
|
10,77%
|
12,16%
|
Kasstroomconversie (ebitda)
|
24,63%
|
18,79%
|
61,78%
|
69,4%
|
56,35%
|
45,21%
|
53,29%
|
60,05%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
118,79%
|
126,99%
|
160,43%
|
134,88%
|
115,61%
|
127,1%
|
Dividend per aandeel
2 |
0,8000
|
0,8000
|
0,8000
|
0,8000
|
0,8000
|
0,8075
|
0,8125
|
0,8380
|
Datum van publicatie
|
4/02/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
2.430
|
2.461
|
2.616
|
2.322
|
1.977
|
1.844
|
1.703
|
1.671
|
1.615
|
1.635
|
1.708
|
1.826
|
1.823
|
1.823
|
1.917
|
EBITDA
1 |
686,7
|
710,9
|
727,3
|
547,8
|
441,8
|
434,1
|
351,1
|
314,8
|
210,1
|
242,1
|
292,2
|
362,9
|
369,1
|
353,4
|
396,8
|
Bedrijfsresultaat (EBIT)
1 |
536,6
|
559,2
|
578,5
|
398
|
293,3
|
297,3
|
214,3
|
183,8
|
81,6
|
112,4
|
160,6
|
230,5
|
239,8
|
244
|
278,8
|
Operationele Marge
|
22,08%
|
22,72%
|
22,11%
|
17,14%
|
14,84%
|
16,12%
|
12,59%
|
11%
|
5,05%
|
6,87%
|
9,4%
|
12,62%
|
13,15%
|
13,39%
|
14,54%
|
Resultaat voor belastingen (EBT)
1 |
391
|
523,6
|
540,7
|
367,9
|
243,8
|
194,8
|
177,9
|
126,7
|
59,9
|
60,3
|
123
|
195,4
|
200,4
|
239,7
|
262,5
|
Nettowinst (verlies)
1 |
306,6
|
393
|
422,1
|
315,2
|
196,6
|
156,3
|
146,9
|
104,1
|
52,9
|
48,6
|
87,29
|
145
|
157
|
173,8
|
190,3
|
Nettomarge
|
12,62%
|
15,97%
|
16,13%
|
13,58%
|
9,94%
|
8,47%
|
8,63%
|
6,23%
|
3,28%
|
2,97%
|
5,11%
|
7,94%
|
8,61%
|
9,54%
|
9,93%
|
WPA
2 |
1,890
|
2,480
|
2,760
|
2,180
|
1,430
|
1,160
|
1,130
|
0,8200
|
0,4300
|
0,4000
|
0,7682
|
1,162
|
1,218
|
1,200
|
-
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
Datum van publicatie
|
27/01/22
|
28/04/22
|
28/07/22
|
26/10/22
|
26/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.120
|
3.674
|
2.599
|
2.387
|
2.500
|
2.500
|
2.267
|
2.072
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,316
x
|
5,777
x
|
1,042
x
|
0,9831
x
|
1,908
x
|
1,977
x
|
1,448
x
|
1,313
x
|
Free Cash Flow
1 |
232
|
120
|
1.540
|
1.685
|
738
|
572
|
834
|
948
|
ROE (netto-inkomsten/eigen vermogen)
|
1,18%
|
-11%
|
63,2%
|
51,1%
|
19,3%
|
19,6%
|
28,2%
|
30,4%
|
ROA (netto-inkomsten/totale activa)
|
0,34%
|
-2,45%
|
15,4%
|
15,2%
|
5,84%
|
8,63%
|
8,8%
|
10,7%
|
Totale activa
1 |
-3.315
|
39.643
|
8.394
|
8.715
|
7.879
|
4.913
|
8.200
|
6.971
|
Nettoactief per aandeel
2 |
15,30
|
9,190
|
16,90
|
19,20
|
18,60
|
18,90
|
19,30
|
19,90
|
Cashflow per aandeel
2 |
-
|
-
|
10,70
|
12,90
|
7,560
|
6,850
|
8,490
|
12,40
|
Capex
1 |
386
|
299
|
201
|
237
|
236
|
221
|
229
|
238
|
Capex/omzet
|
6,31%
|
5,19%
|
2,25%
|
2,53%
|
3,45%
|
3,16%
|
2,95%
|
3,05%
|
Datum van publicatie
|
4/02/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
48,09
USD Gemiddelde koersdoel
61,53
USD Spread / Gemiddelde doel +27,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,94% | 102 mld. | | -11,86% | 58,85 mld. | | +72,86% | 47,79 mld. | | +11,16% | 36,9 mld. | | +0,74% | 31,19 mld. | | +4,74% | 18,85 mld. | | +14,69% | 17,05 mld. | | +9,34% | 13,95 mld. | | -3,67% | 13,14 mld. |
Chemische grondstoffen - Andere
|