Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
130,2
USD
|
+0,72%
|
|
-0,57%
|
-12,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.565
|
34.065
|
40.937
|
29.552
|
35.264
|
30.635
|
-
|
-
|
Bedrijfswaarde
1 |
35.344
|
37.988
|
46.446
|
35.214
|
39.729
|
34.998
|
34.894
|
34.704
|
K/w-verhouding
|
25,6
x
|
32,4
x
|
28,7
x
|
29,1
x
|
28
x
|
16,4
x
|
15
x
|
14,2
x
|
Dividendrendement
|
1,48%
|
1,46%
|
1,31%
|
1,92%
|
1,7%
|
2,04%
|
2,16%
|
2,29%
|
Marktkapitalisatie/omzet
|
2,08
x
|
2,46
x
|
2,44
x
|
1,67
x
|
1,93
x
|
1,65
x
|
1,61
x
|
1,54
x
|
Bedrijfswaarde/omzet
|
2,33
x
|
2,75
x
|
2,76
x
|
1,99
x
|
2,18
x
|
1,89
x
|
1,83
x
|
1,75
x
|
Bedrijfswaarde/EBITDA
|
13,7
x
|
15,9
x
|
17,1
x
|
13,8
x
|
13
x
|
11
x
|
10,4
x
|
9,81
x
|
Bedrijfswaarde/FCF
|
21
x
|
20,8
x
|
39
x
|
79,1
x
|
21,3
x
|
19
x
|
18,9
x
|
16,9
x
|
FCF Yield
|
4,77%
|
4,81%
|
2,56%
|
1,26%
|
4,69%
|
5,25%
|
5,3%
|
5,92%
|
Price to Book
|
5,95
x
|
6
x
|
6,47
x
|
4,48
x
|
4,49
x
|
3,83
x
|
3,56
x
|
3,35
x
|
Aantal aandelen (in duizenden)
|
236.463
|
236.204
|
237.401
|
235.027
|
235.800
|
235.361
|
-
|
-
|
Referentieprijs
2 |
133,5
|
144,2
|
172,4
|
125,7
|
149,6
|
130,2
|
130,2
|
130,2
|
Datum van publicatie
|
16/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.146
|
13.834
|
16.802
|
17.652
|
18.246
|
18.528
|
19.025
|
19.832
|
EBITDA
1 |
2.584
|
2.392
|
2.710
|
2.544
|
3.054
|
3.169
|
3.359
|
3.538
|
Bedrijfsresultaat (EBIT)
1 |
2.073
|
1.883
|
2.149
|
1.990
|
2.496
|
2.644
|
2.829
|
3.004
|
Operationele Marge
|
13,69%
|
13,61%
|
12,79%
|
11,27%
|
13,68%
|
14,27%
|
14,87%
|
15,15%
|
Resultaat voor belastingen (EBT)
1 |
1.661
|
1.362
|
1.815
|
1.381
|
1.748
|
2.501
|
2.590
|
2.698
|
Nettowinst (verlies)
1 |
1.243
|
1.056
|
1.439
|
1.026
|
1.270
|
1.855
|
1.969
|
2.066
|
Nettomarge
|
8,21%
|
7,63%
|
8,56%
|
5,81%
|
6,96%
|
10,01%
|
10,35%
|
10,42%
|
WPA
2 |
5,220
|
4,450
|
6,010
|
4,320
|
5,350
|
7,915
|
8,653
|
9,159
|
Free Cash Flow
1 |
1.685
|
1.826
|
1.191
|
445
|
1.862
|
1.838
|
1.848
|
2.055
|
FCF-marge
|
11,13%
|
13,2%
|
7,09%
|
2,52%
|
10,2%
|
9,92%
|
9,71%
|
10,36%
|
Kasstroomconversie (ebitda)
|
65,21%
|
76,34%
|
43,95%
|
17,49%
|
60,97%
|
58%
|
55,02%
|
58,09%
|
Kasstroomconversie (nettowinst)
|
135,56%
|
172,92%
|
82,77%
|
43,37%
|
146,61%
|
99,04%
|
93,84%
|
99,48%
|
Dividend per aandeel
2 |
1,980
|
2,100
|
2,260
|
2,420
|
2,540
|
2,653
|
2,805
|
2,978
|
Datum van publicatie
|
16/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
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 |
4.190
|
4.308
|
4.691
|
4.468
|
4.185
|
4.380
|
4.872
|
4.644
|
4.350
|
4.311
|
4.931
|
4.756
|
4.483
|
4.469
|
5.073
|
EBITDA
1 |
498
|
552
|
730
|
670
|
549
|
742
|
875
|
792
|
645
|
747
|
907,9
|
841,5
|
684,3
|
762,7
|
964,2
|
Bedrijfsresultaat (EBIT)
1 |
349
|
407
|
589
|
535
|
416
|
609
|
742
|
650
|
495
|
606
|
791
|
722,5
|
570,7
|
644,8
|
833,6
|
Operationele Marge
|
8,33%
|
9,45%
|
12,56%
|
11,97%
|
9,94%
|
13,9%
|
15,23%
|
14%
|
11,38%
|
14,06%
|
16,04%
|
15,19%
|
12,73%
|
14,43%
|
16,43%
|
Resultaat voor belastingen (EBT)
|
282
|
78
|
566
|
418
|
319
|
353
|
646
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
286
|
18
|
443
|
329
|
238
|
264
|
490
|
426
|
90
|
400
|
542
|
509
|
379
|
-
|
-
|
Nettomarge
|
6,83%
|
0,42%
|
9,44%
|
7,36%
|
5,69%
|
6,03%
|
10,06%
|
9,17%
|
2,07%
|
9,28%
|
10,99%
|
10,7%
|
8,45%
|
-
|
-
|
WPA
2 |
1,200
|
0,0800
|
1,860
|
1,390
|
1,010
|
1,110
|
2,060
|
1,790
|
0,3800
|
1,690
|
2,286
|
2,167
|
1,631
|
-
|
-
|
Dividend per aandeel
2 |
0,5900
|
0,5900
|
0,5900
|
0,6200
|
0,6200
|
0,6200
|
0,6200
|
0,6500
|
0,6500
|
0,6500
|
0,6500
|
0,6928
|
0,6928
|
0,6875
|
0,6875
|
Datum van publicatie
|
20/01/22
|
21/04/22
|
21/07/22
|
19/10/22
|
19/01/23
|
20/04/23
|
20/07/23
|
18/10/23
|
18/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.779
|
3.923
|
5.509
|
5.662
|
4.465
|
4.363
|
4.260
|
4.069
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,462
x
|
1,64
x
|
2,033
x
|
2,226
x
|
1,462
x
|
1,377
x
|
1,268
x
|
1,15
x
|
Free Cash Flow
1 |
1.685
|
1.826
|
1.191
|
445
|
1.862
|
1.838
|
1.848
|
2.055
|
ROE (netto-inkomsten/eigen vermogen)
|
29,9%
|
24,7%
|
27%
|
22,3%
|
25,3%
|
25,1%
|
26%
|
26,5%
|
ROA (netto-inkomsten/totale activa)
|
8,78%
|
7,26%
|
7,04%
|
4,87%
|
8,6%
|
8,63%
|
9,29%
|
9,89%
|
Totale activa
1 |
14.162
|
14.542
|
20.455
|
21.047
|
14.774
|
21.512
|
21.190
|
20.890
|
Nettoactief per aandeel
2 |
22,40
|
24,00
|
26,60
|
28,00
|
33,30
|
34,00
|
36,60
|
38,80
|
Cashflow per aandeel
2 |
8,820
|
8,950
|
6,530
|
4,060
|
10,20
|
11,30
|
10,90
|
10,70
|
Capex
1 |
415
|
304
|
371
|
518
|
549
|
617
|
570
|
585
|
Capex/omzet
|
2,74%
|
2,2%
|
2,21%
|
2,93%
|
3,01%
|
3,33%
|
3%
|
2,95%
|
Datum van publicatie
|
16/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
130,2
USD Gemiddelde koersdoel
157,2
USD Spread / Gemiddelde doel +20,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,97% | 30,63 mld. | | -1,75% | 77,87 mld. | | -13,83% | 14,66 mld. | | -3,81% | 13,83 mld. | | -16,12% | 11,43 mld. | | -16,71% | 7,04 mld. | | -8,10% | 6,89 mld. | | -14,49% | 2,75 mld. | | -15,90% | 2,71 mld. | | -30,96% | 2,39 mld. |
Verf & Coating
|