Beurs gesloten -
Xetra
17:35:08 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
99,86
EUR
|
-0,06%
|
|
-5,26%
|
+0,22%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.703
|
14.680
|
19.204
|
14.208
|
13.927
|
13.958
|
-
|
-
|
Bedrijfswaarde
1 |
14.308
|
16.028
|
20.551
|
16.441
|
13.927
|
15.800
|
15.471
|
15.148
|
K/w-verhouding
|
43,2
x
|
48,8
x
|
48,3
x
|
50,8
x
|
40,8
x
|
31
x
|
27,2
x
|
23,8
x
|
Dividendrendement
|
1,01%
|
0,89%
|
0,78%
|
1,03%
|
-
|
1,23%
|
1,36%
|
1,5%
|
Marktkapitalisatie/omzet
|
3,73
x
|
4,17
x
|
5,02
x
|
3,08
x
|
2,94
x
|
2,82
x
|
2,65
x
|
2,49
x
|
Bedrijfswaarde/omzet
|
4,2
x
|
4,55
x
|
5,37
x
|
3,56
x
|
2,94
x
|
3,19
x
|
2,94
x
|
2,7
x
|
Bedrijfswaarde/EBITDA
|
20,2
x
|
21,6
x
|
25,2
x
|
17,8
x
|
15,4
x
|
15,8
x
|
14,1
x
|
12,8
x
|
Bedrijfswaarde/FCF
|
38,4
x
|
32,6
x
|
59,2
x
|
150
x
|
-
|
32,4
x
|
29,9
x
|
27,4
x
|
FCF Yield
|
2,6%
|
3,07%
|
1,69%
|
0,67%
|
-
|
3,08%
|
3,34%
|
3,64%
|
Price to Book
|
5,28
x
|
6,38
x
|
5,71
x
|
4,46
x
|
-
|
3,54
x
|
3,24
x
|
2,97
x
|
Aantal aandelen (in duizenden)
|
135.427
|
135.427
|
147.381
|
139.772
|
139.772
|
139.772
|
-
|
-
|
Referentieprijs
2 |
93,80
|
108,4
|
130,3
|
101,6
|
99,64
|
99,86
|
99,86
|
99,86
|
Datum van publicatie
|
10/03/20
|
9/03/21
|
1/03/22
|
8/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.408
|
3.520
|
3.826
|
4.618
|
4.730
|
4.958
|
5.257
|
5.610
|
EBITDA
1 |
707
|
742
|
814
|
922
|
903,5
|
1.002
|
1.094
|
1.185
|
Bedrijfsresultaat (EBIT)
1 |
464,2
|
487,5
|
559
|
630
|
611,2
|
705,5
|
785,9
|
877,2
|
Operationele Marge
|
13,62%
|
13,85%
|
14,61%
|
13,64%
|
12,92%
|
14,23%
|
14,95%
|
15,64%
|
Resultaat voor belastingen (EBT)
1 |
418,4
|
423,6
|
516
|
431,1
|
464,9
|
614,9
|
699,8
|
799,2
|
Nettowinst (verlies)
1 |
298,3
|
306,9
|
375
|
280
|
340,5
|
457,1
|
521,6
|
585,8
|
Nettomarge
|
8,75%
|
8,72%
|
9,8%
|
6,06%
|
7,2%
|
9,22%
|
9,92%
|
10,44%
|
WPA
2 |
2,170
|
2,220
|
2,700
|
2,000
|
2,440
|
3,226
|
3,674
|
4,191
|
Free Cash Flow
1 |
372,4
|
491,6
|
347,4
|
109,9
|
-
|
487
|
516,7
|
552,1
|
FCF-marge
|
10,93%
|
13,97%
|
9,08%
|
2,38%
|
-
|
9,82%
|
9,83%
|
9,84%
|
Kasstroomconversie (ebitda)
|
52,67%
|
66,26%
|
42,68%
|
11,92%
|
-
|
48,59%
|
47,24%
|
46,6%
|
Kasstroomconversie (nettowinst)
|
124,82%
|
160,21%
|
92,64%
|
39,26%
|
-
|
106,53%
|
99,05%
|
94,26%
|
Dividend per aandeel
2 |
0,9500
|
0,9700
|
1,020
|
1,050
|
-
|
1,227
|
1,353
|
1,500
|
Datum van publicatie
|
10/03/20
|
9/03/21
|
1/03/22
|
8/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
1.716
|
1.821
|
1.699
|
1.908
|
975,1
|
943
|
1.918
|
1.130
|
1.170
|
2.260
|
1.233
|
1.125
|
2.358
|
1.230
|
1.184
|
2.414
|
1.196
|
1.120
|
2.316
|
1.270
|
-
|
2.556
|
-
|
-
|
2.400
|
-
|
2.626
|
2.628
|
EBITDA
|
355,7
|
393,1
|
348,9
|
419,8
|
-
|
202,7
|
394,2
|
-
|
231,5
|
485,5
|
-
|
-
|
436,5
|
-
|
-
|
446
|
-
|
-
|
457,5
|
-
|
-
|
511
|
-
|
-
|
493
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
232,6
|
265,8
|
221,7
|
296,6
|
-
|
138,1
|
262,4
|
-
|
160,8
|
344,2
|
-
|
-
|
285,8
|
-
|
-
|
311,4
|
-
|
-
|
299,8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
13,56%
|
14,6%
|
13,05%
|
15,54%
|
-
|
14,64%
|
13,68%
|
-
|
13,75%
|
15,23%
|
-
|
-
|
12,12%
|
-
|
-
|
12,9%
|
-
|
-
|
12,94%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
236,9
|
186,7
|
273,6
|
-
|
121,3
|
242,4
|
-
|
158,8
|
317,7
|
-
|
-
|
113,4
|
-
|
-
|
257,7
|
-
|
-
|
207,2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
152,3
|
169,2
|
137,7
|
196,2
|
-
|
89,38
|
178,8
|
-
|
114,4
|
228,8
|
-
|
-
|
51,2
|
-
|
-
|
187,5
|
-
|
-
|
152,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
8,88%
|
9,29%
|
8,1%
|
10,28%
|
-
|
9,48%
|
9,32%
|
-
|
9,78%
|
10,12%
|
-
|
-
|
2,17%
|
-
|
-
|
7,77%
|
-
|
-
|
6,6%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
1,080
|
1,220
|
1,000
|
1,420
|
-
|
0,6400
|
1,280
|
-
|
0,8200
|
1,640
|
-
|
-
|
0,3600
|
-
|
-
|
1,340
|
-
|
-
|
1,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,050
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,150
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/03/20
|
6/08/20
|
9/03/21
|
5/08/21
|
26/10/21
|
1/03/22
|
1/03/22
|
2/05/22
|
2/08/22
|
2/08/22
|
26/10/22
|
8/03/23
|
8/03/23
|
2/05/23
|
2/08/23
|
2/08/23
|
6/12/23
|
6/03/24
|
6/03/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.605
|
1.348
|
1.347
|
2.233
|
-
|
1.842
|
1.513
|
1.190
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,27
x
|
1,817
x
|
1,655
x
|
2,422
x
|
-
|
1,838
x
|
1,383
x
|
1,005
x
|
Free Cash Flow
1 |
372
|
492
|
347
|
110
|
-
|
487
|
517
|
552
|
ROE (netto-inkomsten/eigen vermogen)
|
13,9%
|
13,1%
|
13,7%
|
12%
|
-
|
12,4%
|
12,9%
|
13,2%
|
ROA (netto-inkomsten/totale activa)
|
5,48%
|
5,16%
|
5,96%
|
5,62%
|
-
|
5,81%
|
6,56%
|
7,19%
|
Totale activa
1 |
5.439
|
5.946
|
6.293
|
4.985
|
-
|
7.862
|
7.956
|
8.148
|
Nettoactief per aandeel
2 |
17,80
|
17,00
|
22,80
|
22,80
|
-
|
28,20
|
30,80
|
33,60
|
Cashflow per aandeel
2 |
3,930
|
4,600
|
3,730
|
2,580
|
-
|
4,770
|
5,430
|
6,380
|
Capex
1 |
174
|
144
|
174
|
250
|
-
|
266
|
272
|
290
|
Capex/omzet
|
5,12%
|
4,09%
|
4,55%
|
5,42%
|
-
|
5,36%
|
5,18%
|
5,17%
|
Datum van publicatie
|
10/03/20
|
9/03/21
|
1/03/22
|
8/03/23
|
6/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
99,86
EUR Gemiddelde koersdoel
113,3
EUR Spread / Gemiddelde doel +13,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,22% | 14,9 mld. | | +11,47% | 63,22 mld. | | -3,47% | 46,34 mld. | | +13,72% | 39,97 mld. | | +17,83% | 25,46 mld. | | +7,27% | 18,68 mld. | | -0,57% | 17,24 mld. | | -21,73% | 15,81 mld. | | -19,10% | 13,74 mld. | | +35,12% | 12,81 mld. |
Chemische specialiteiten
|