Beurs gesloten -
Börse Stuttgart
08:15:27 30-09-2021
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,4
EUR
|
+2,56%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
185.022.773
|
161.839.196
|
158.424.267
|
222.334.671
|
454.185.612
|
750.487.654
|
-
|
-
|
Bedrijfswaarde
2 |
186.976
|
160.773
|
144.795
|
223.252
|
458.956
|
754.248
|
754.080
|
745.827
|
K/w-verhouding
|
534
x
|
219
x
|
68,2
x
|
-
|
-662
x
|
1.263
x
|
617
x
|
-
|
Dividendrendement
|
0,05%
|
-
|
0,81%
|
-
|
-
|
-
|
0,37%
|
1,12%
|
Marktkapitalisatie/omzet
|
6,58
x
|
6,27
x
|
4,29
x
|
6,23
x
|
13,3
x
|
20,2
x
|
19,5
x
|
21
x
|
Bedrijfswaarde/omzet
|
6,65
x
|
6,23
x
|
3,92
x
|
6,26
x
|
13,4
x
|
20,3
x
|
19,6
x
|
20,9
x
|
Bedrijfswaarde/EBITDA
|
70,2
x
|
61,5
x
|
28,7
x
|
-797
x
|
341
x
|
267
x
|
128
x
|
114
x
|
Bedrijfswaarde/FCF
|
-144
x
|
40,2
x
|
-
|
-
|
807
x
|
779
x
|
-180
x
|
-
|
FCF Yield
|
-0,69%
|
2,49%
|
-
|
-
|
0,12%
|
0,13%
|
-0,56%
|
-
|
Price to Book
|
6,89
x
|
62,7
x
|
3,78
x
|
4,36
x
|
8,12
x
|
16,8
x
|
17,6
x
|
16,8
x
|
Aantal aandelen (in duizenden)
|
71.334.081
|
71.334.081
|
86.511.545
|
86.511.545
|
86.511.545
|
86.511.545
|
-
|
-
|
Referentieprijs
3 |
2.594
|
2.269
|
1.831
|
2.570
|
5.250
|
8.675
|
8.675
|
8.675
|
Datum van publicatie
|
16/03/20
|
3/03/21
|
15/03/22
|
31/03/23
|
29/03/24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
28.104
|
25.798
|
36.944
|
35.671
|
34.241
|
37.199
|
38.409
|
35.693
|
EBITDA
1 |
2.664
|
2.614
|
5.053
|
-280
|
1.344
|
2.827
|
5.897
|
6.520
|
Bedrijfsresultaat (EBIT)
1 |
1.293
|
1.163
|
3.632
|
-1.739
|
-441,9
|
1.101
|
4.199
|
4.795
|
Operationele Marge
|
4,6%
|
4,51%
|
9,83%
|
-4,87%
|
-1,29%
|
2,96%
|
10,93%
|
13,43%
|
Resultaat voor belastingen (EBT)
|
579,3
|
411,8
|
2.895
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
341,9
|
733,4
|
2.178
|
-
|
-532,3
|
599,3
|
1.215
|
-
|
Nettomarge
|
1,22%
|
2,84%
|
5,9%
|
-
|
-1,55%
|
1,61%
|
3,16%
|
-
|
WPA
2 |
4,856
|
10,35
|
26,84
|
-
|
-7,926
|
6,870
|
14,05
|
-
|
Free Cash Flow
3 |
-1.296.795
|
3.996.424
|
-
|
-
|
568.647
|
968.006
|
-4.199.897
|
-
|
FCF-marge
|
-4.614,3%
|
15.491,32%
|
-
|
-
|
1.660,7%
|
2.602,24%
|
-10.934,64%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
152.871,51%
|
-
|
-
|
42.297,53%
|
34.245%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
544.948,59%
|
-
|
-
|
-
|
161.536,2%
|
-
|
-
|
Dividend per aandeel
2 |
1,382
|
-
|
14,89
|
-
|
-
|
-
|
32,35
|
97,06
|
Datum van publicatie
|
16/03/20
|
3/03/21
|
15/03/22
|
31/03/23
|
29/03/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.953
|
-
|
-
|
917
|
4.770
|
3.760
|
3.593
|
-
|
Nettokaspositie
1 |
-
|
1.066
|
13.629
|
-
|
-
|
-
|
-
|
4.660
|
Hefboom (schuld/ebitda)
|
0,7331
x
|
-
|
-
|
-3,277
x
|
3,548
x
|
1,33
x
|
0,6092
x
|
-
|
Free Cash Flow
2 |
-1.296.795
|
3.996.424
|
-
|
-
|
568.647
|
968.006
|
-4.199.897
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
1,3%
|
2,88%
|
6,43%
|
-5,22%
|
-1,21%
|
0,37%
|
4,66%
|
6,72%
|
ROA (netto-inkomsten/totale activa)
|
0,69%
|
1,46%
|
3,54%
|
-
|
-0,64%
|
0,8%
|
1,5%
|
-
|
Totale activa
1 |
49.490
|
50.304
|
61.471
|
-
|
83.574
|
74.906
|
81.030
|
-
|
Nettoactief per aandeel
3 |
376,0
|
36,20
|
484,0
|
589,0
|
647,0
|
518,0
|
493,0
|
518,0
|
Cashflow per aandeel
3 |
51,20
|
77,80
|
39,40
|
-52,40
|
31,20
|
21,80
|
52,40
|
53,90
|
Capex
1 |
4.939
|
1.550
|
1.158
|
-
|
1.527
|
2.342
|
8.587
|
-
|
Capex/omzet
|
17,58%
|
6,01%
|
3,14%
|
-
|
4,46%
|
6,3%
|
22,36%
|
-
|
Datum van publicatie
|
16/03/20
|
3/03/21
|
15/03/22
|
31/03/23
|
29/03/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Laatste slotkoers
8.675
IDR Gemiddelde koersdoel
1.840
IDR Spread / Gemiddelde doel -78,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,74% | 60,39 mld. | | +14,54% | 38,12 mld. | | +0,50% | 31,28 mld. | | +7,38% | 19,67 mld. | | +10,83% | 16,52 mld. | | +7,90% | 13,8 mld. | | -5,22% | 12,96 mld. | | -23,61% | 12,42 mld. | | -6,28% | 11,32 mld. |
Chemische grondstoffen - Andere
|