Beurs gesloten -
London S.E.
17:35:11 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
235,5
GBX
|
+1,51%
|
|
-1,26%
|
+24,14%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
1.215
|
1.503
|
1.910
|
1.867
|
673,9
|
385,2
|
385,2
|
-
|
Bedrijfswaarde
1 |
1.429
|
1.482
|
2.372
|
1.982
|
1.699
|
810
|
922
|
888,8
|
K/w-verhouding
|
12,2
x
|
16,5
x
|
642
x
|
5,34
x
|
-20,6
x
|
-2,42
x
|
-10,6
x
|
40,8
x
|
Dividendrendement
|
3,67%
|
3,08%
|
2,58%
|
7,51%
|
-
|
-
|
-
|
1,38%
|
Marktkapitalisatie/omzet
|
0,75
x
|
1,03
x
|
1,16
x
|
0,8
x
|
0,26
x
|
0,15
x
|
0,19
x
|
0,17
x
|
Bedrijfswaarde/omzet
|
0,88
x
|
1,02
x
|
1,44
x
|
0,85
x
|
0,66
x
|
0,4
x
|
0,45
x
|
0,4
x
|
Bedrijfswaarde/EBITDA
|
7,89
x
|
8,33
x
|
9,15
x
|
3,79
x
|
6,41
x
|
5,82
x
|
5,57
x
|
4,37
x
|
Bedrijfswaarde/FCF
|
36,4
x
|
19,6
x
|
17,8
x
|
9,11
x
|
24,5
x
|
12,3
x
|
-31,3
x
|
20,7
x
|
FCF Yield
|
2,74%
|
5,09%
|
5,61%
|
11%
|
4,07%
|
8,15%
|
-3,2%
|
4,84%
|
Price to Book
|
2,62
x
|
2,14
x
|
3,12
x
|
1,83
x
|
0,66
x
|
0,43
x
|
0,34
x
|
0,34
x
|
Aantal aandelen (in duizenden)
|
16.994
|
21.237
|
21.242
|
23.366
|
23.367
|
163.564
|
163.564
|
-
|
Referentieprijs
2 |
71,48
|
70,76
|
89,92
|
79,92
|
28,84
|
2,355
|
2,355
|
2,355
|
Datum van publicatie
|
4/03/19
|
5/03/20
|
4/03/21
|
3/03/22
|
28/03/23
|
12/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
1.619
|
1.459
|
1.644
|
2.330
|
2.585
|
2.021
|
2.028
|
2.231
|
EBITDA
1 |
181
|
177,9
|
259,4
|
522,2
|
265,1
|
139,1
|
165,5
|
203,2
|
Bedrijfsresultaat (EBIT)
1 |
142,1
|
125,8
|
189,6
|
450,9
|
171,2
|
37,7
|
69,05
|
108,3
|
Operationele Marge
|
8,78%
|
8,62%
|
11,53%
|
19,36%
|
6,62%
|
1,87%
|
3,4%
|
4,85%
|
Resultaat voor belastingen (EBT)
1 |
120,3
|
100,5
|
20,3
|
283,9
|
-47,6
|
-106,8
|
-33,3
|
11,77
|
Nettowinst (verlies)
1 |
99,8
|
84,6
|
3,1
|
208,7
|
-32,5
|
-67
|
-20
|
14,44
|
Nettomarge
|
6,16%
|
5,8%
|
0,19%
|
8,96%
|
-1,26%
|
-3,31%
|
-0,99%
|
0,65%
|
WPA
2 |
5,840
|
4,280
|
0,1400
|
14,98
|
-1,400
|
-0,7850
|
-0,2213
|
0,0577
|
Free Cash Flow
1 |
39,2
|
75,5
|
133
|
217,6
|
69,2
|
66
|
-29,5
|
43
|
FCF-marge
|
2,42%
|
5,17%
|
8,09%
|
9,34%
|
2,68%
|
3,27%
|
-1,45%
|
1,93%
|
Kasstroomconversie (ebitda)
|
21,66%
|
42,44%
|
51,27%
|
41,67%
|
26,1%
|
47,45%
|
-
|
21,16%
|
Kasstroomconversie (nettowinst)
|
39,28%
|
89,24%
|
4.290,32%
|
104,26%
|
-
|
-
|
-
|
297,79%
|
Dividend per aandeel
2 |
2,620
|
2,180
|
2,320
|
6,000
|
-
|
-
|
-
|
0,0324
|
Datum van publicatie
|
4/03/19
|
5/03/20
|
4/03/21
|
3/03/22
|
28/03/23
|
12/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
762,7
|
696,4
|
733,7
|
910,5
|
1.230
|
1.334
|
1.251
|
1.075
|
945,9
|
1.108
|
-
|
EBITDA
1 |
-
|
78,2
|
100,2
|
159,2
|
-
|
173,1
|
92
|
72
|
67,1
|
77,2
|
-
|
Bedrijfsresultaat (EBIT)
1 |
74,7
|
51,1
|
68,6
|
121
|
-
|
132
|
-
|
23,4
|
14,3
|
31
|
47,4
|
Operationele Marge
|
9,79%
|
7,34%
|
9,35%
|
13,29%
|
-
|
9,89%
|
-
|
2,18%
|
1,51%
|
2,8%
|
-
|
Resultaat voor belastingen (EBT)
|
56,6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
0,8000
|
-
|
-
|
-
|
1,740
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/08/19
|
5/03/20
|
6/08/20
|
4/03/21
|
5/08/21
|
2/08/22
|
28/03/23
|
7/09/23
|
12/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
214
|
-
|
462
|
114
|
1.025
|
500
|
537
|
504
|
Nettokaspositie
1 |
-
|
20,7
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,182
x
|
-
|
1,782
x
|
0,2187
x
|
3,866
x
|
3,592
x
|
3,244
x
|
2,478
x
|
Free Cash Flow
1 |
39,2
|
75,5
|
133
|
218
|
69,2
|
66
|
-29,5
|
43
|
ROE (netto-inkomsten/eigen vermogen)
|
23,4%
|
15,2%
|
19,4%
|
39,8%
|
9,47%
|
-2,77%
|
0,48%
|
3,73%
|
ROA (netto-inkomsten/totale activa)
|
8,03%
|
6,65%
|
7,41%
|
14,4%
|
-
|
-1,04%
|
0,53%
|
2,27%
|
Totale activa
1 |
1.243
|
1.272
|
41,85
|
1.447
|
-
|
6.426
|
-3.759
|
636,1
|
Nettoactief per aandeel
2 |
27,30
|
33,00
|
28,80
|
43,60
|
43,50
|
5,430
|
6,840
|
7,010
|
Cashflow per aandeel
2 |
5,730
|
7,310
|
8,740
|
12,60
|
5,720
|
1,750
|
0,4200
|
0,7600
|
Capex
1 |
58,2
|
69,1
|
53,8
|
82,2
|
90,8
|
84
|
81,3
|
88,6
|
Capex/omzet
|
3,6%
|
4,74%
|
3,27%
|
3,53%
|
3,51%
|
4,16%
|
4,01%
|
3,97%
|
Datum van publicatie
|
4/03/19
|
5/03/20
|
4/03/21
|
3/03/22
|
28/03/23
|
12/03/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2,355
GBP Gemiddelde koersdoel
2,751
GBP Spread / Gemiddelde doel +16,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,14% | 480 mln. | | +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. | | +0,22% | 14,9 mld. | | -19,10% | 13,74 mld. |
Chemische specialiteiten
|