Beurs gesloten -
Nyse
22:00:01 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,5
USD
|
+1,15%
|
|
+6,98%
|
+12,88%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.797
|
3.125
|
4.205
|
3.065
|
2.788
|
3.155
|
-
|
-
|
Bedrijfswaarde
1 |
3.395
|
3.627
|
4.691
|
3.695
|
3.418
|
3.750
|
3.657
|
3.589
|
K/w-verhouding
|
34,1
x
|
28,5
x
|
35,6
x
|
21,8
x
|
29,9
x
|
26,3
x
|
21,5
x
|
18,6
x
|
Dividendrendement
|
2,22%
|
2,11%
|
1,58%
|
2,25%
|
2,48%
|
2,26%
|
2,31%
|
2,48%
|
Marktkapitalisatie/omzet
|
2,11
x
|
2,35
x
|
3,05
x
|
2,13
x
|
1,91
x
|
2,07
x
|
1,99
x
|
1,87
x
|
Bedrijfswaarde/omzet
|
2,57
x
|
2,72
x
|
3,4
x
|
2,57
x
|
2,35
x
|
2,46
x
|
2,31
x
|
2,13
x
|
Bedrijfswaarde/EBITDA
|
15,3
x
|
16,6
x
|
19,4
x
|
14,1
x
|
13,7
x
|
14,6
x
|
13,1
x
|
11,5
x
|
Bedrijfswaarde/FCF
|
24,6
x
|
21,8
x
|
55,6
x
|
-54,9
x
|
41,8
x
|
28,5
x
|
23,9
x
|
25,8
x
|
FCF Yield
|
4,07%
|
4,59%
|
1,8%
|
-1,82%
|
2,39%
|
3,51%
|
4,18%
|
3,88%
|
Price to Book
|
3,17
x
|
3,35
x
|
4,48
x
|
3,08
x
|
2,65
x
|
2,84
x
|
2,66
x
|
2,46
x
|
Aantal aandelen (in duizenden)
|
42.319
|
42.357
|
42.026
|
42.038
|
42.250
|
42.344
|
-
|
-
|
Referentieprijs
2 |
66,09
|
73,77
|
100,1
|
72,92
|
66,00
|
74,50
|
74,50
|
74,50
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.323
|
1.332
|
1.380
|
1.437
|
1.456
|
1.526
|
1.583
|
1.686
|
EBITDA
1 |
221,3
|
218,6
|
241,9
|
262,8
|
249,6
|
257,6
|
279,3
|
313
|
Bedrijfsresultaat (EBIT)
1 |
167
|
163,6
|
180,4
|
194,2
|
182,9
|
198,1
|
217,3
|
246
|
Operationele Marge
|
12,62%
|
12,28%
|
13,07%
|
13,52%
|
12,56%
|
12,98%
|
13,72%
|
14,59%
|
Resultaat voor belastingen (EBT)
1 |
101
|
137,8
|
157,5
|
182,2
|
-
|
158
|
193
|
224
|
Nettowinst (verlies)
1 |
82,05
|
109,5
|
118,7
|
140,9
|
93,39
|
119,3
|
146,1
|
169,2
|
Nettomarge
|
6,2%
|
8,22%
|
8,6%
|
9,8%
|
6,41%
|
7,82%
|
9,23%
|
10,04%
|
WPA
2 |
1,940
|
2,590
|
2,810
|
3,340
|
2,210
|
2,830
|
3,460
|
4,010
|
Free Cash Flow
1 |
138,1
|
166,6
|
84,43
|
-67,25
|
81,83
|
131,7
|
152,9
|
139,3
|
FCF-marge
|
10,44%
|
12,51%
|
6,12%
|
-4,68%
|
5,62%
|
8,63%
|
9,66%
|
8,26%
|
Kasstroomconversie (ebitda)
|
62,41%
|
76,2%
|
34,91%
|
-
|
32,78%
|
51,14%
|
54,74%
|
44,5%
|
Kasstroomconversie (nettowinst)
|
168,3%
|
152,2%
|
71,1%
|
-
|
87,62%
|
110,39%
|
104,65%
|
82,33%
|
Dividend per aandeel
2 |
1,470
|
1,560
|
1,580
|
1,640
|
1,640
|
1,680
|
1,720
|
1,850
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
342,7
|
340,4
|
355,5
|
371,7
|
361,1
|
348,7
|
369
|
374,3
|
363,8
|
349,3
|
384,7
|
398
|
382,3
|
366,7
|
EBITDA
1 |
62,96
|
58,06
|
70,01
|
68,37
|
60,58
|
55,56
|
67,26
|
66,03
|
61,82
|
52,01
|
68,92
|
67,5
|
65,6
|
59,1
|
Bedrijfsresultaat (EBIT)
1 |
47,75
|
41,69
|
52,79
|
55,24
|
47,49
|
38,69
|
50,84
|
51,59
|
44,53
|
35,9
|
52,22
|
52,7
|
50,9
|
44,3
|
Operationele Marge
|
13,94%
|
12,25%
|
14,85%
|
14,86%
|
13,15%
|
11,1%
|
13,78%
|
13,78%
|
12,24%
|
10,28%
|
13,57%
|
13,24%
|
13,31%
|
12,08%
|
Resultaat voor belastingen (EBT)
|
43,92
|
37,67
|
49,8
|
52,16
|
43,82
|
36,43
|
44,84
|
45,24
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
33,91
|
27,23
|
37,07
|
38,65
|
36,05
|
29,12
|
33,65
|
34,03
|
-
|
-5,833
|
-
|
-
|
-
|
-
|
Nettomarge
|
9,9%
|
8%
|
10,43%
|
10,4%
|
9,98%
|
8,35%
|
9,12%
|
9,09%
|
-
|
-1,67%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,8000
|
0,6500
|
0,8800
|
0,9200
|
0,8500
|
0,6900
|
0,8000
|
0,8100
|
0,7500
|
-0,1400
|
0,7300
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15/10/21
|
11/02/22
|
29/04/22
|
22/07/22
|
21/10/22
|
10/02/23
|
28/04/23
|
21/07/23
|
20/10/23
|
8/02/24
|
26/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
598
|
502
|
486
|
630
|
630
|
595
|
502
|
434
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,702
x
|
2,298
x
|
2,009
x
|
2,396
x
|
2,522
x
|
2,31
x
|
1,797
x
|
1,387
x
|
Free Cash Flow
1 |
138
|
167
|
84,4
|
-67,3
|
81,8
|
132
|
153
|
139
|
ROE (netto-inkomsten/eigen vermogen)
|
14,4%
|
13%
|
14,1%
|
14,3%
|
11,8%
|
11,5%
|
12,4%
|
13,3%
|
ROA (netto-inkomsten/totale activa)
|
7,03%
|
6,79%
|
-
|
7,46%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
1.168
|
1.611
|
-
|
1.889
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
20,90
|
22,00
|
22,40
|
23,70
|
24,90
|
26,20
|
28,00
|
30,30
|
Cashflow per aandeel
2 |
4,190
|
5,170
|
3,440
|
0,2900
|
4,020
|
4,080
|
4,960
|
5,590
|
Capex
1 |
39,1
|
52,2
|
60,8
|
79,3
|
87,9
|
76,1
|
72
|
75,9
|
Capex/omzet
|
2,96%
|
3,92%
|
4,4%
|
5,52%
|
6,03%
|
4,99%
|
4,55%
|
4,5%
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
74,5
USD Gemiddelde koersdoel
79
USD Spread / Gemiddelde doel +6,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,88% | 3,15 mld. | | +14,32% | 64,83 mld. | | -3,25% | 46,29 mld. | | +14,09% | 40,05 mld. | | +20,84% | 26,72 mld. | | +9,54% | 18,97 mld. | | +0,65% | 17,45 mld. | | -21,03% | 15,82 mld. | | +0,76% | 15,02 mld. | | -13,28% | 14,73 mld. |
Chemische specialiteiten
|