Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30,25
USD
|
-0,10%
|
|
-2,42%
|
-15,34%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.196
|
8.723
|
14.889
|
14.937
|
11.678
|
9.722
|
-
|
-
|
Bedrijfswaarde
1 |
12.292
|
12.727
|
18.401
|
17.824
|
15.091
|
13.029
|
12.796
|
12.788
|
K/w-verhouding
|
-7,78
x
|
13,1
x
|
9,2
x
|
4,36
x
|
10,2
x
|
10,2
x
|
10,8
x
|
9,64
x
|
Dividendrendement
|
0,81%
|
0,87%
|
0,7%
|
1,37%
|
2,94%
|
2,71%
|
2,66%
|
2,72%
|
Marktkapitalisatie/omzet
|
0,92
x
|
1
x
|
1,2
x
|
0,78
x
|
0,85
x
|
0,78
x
|
0,81
x
|
0,78
x
|
Bedrijfswaarde/omzet
|
1,38
x
|
1,47
x
|
1,49
x
|
0,93
x
|
1,1
x
|
1,05
x
|
1,06
x
|
1,02
x
|
Bedrijfswaarde/EBITDA
|
9,13
x
|
8,14
x
|
5,13
x
|
2,87
x
|
5,47
x
|
5,39
x
|
5,54
x
|
5,43
x
|
Bedrijfswaarde/FCF
|
-69,5
x
|
30,9
x
|
20,5
x
|
6,63
x
|
15
x
|
12,1
x
|
14,1
x
|
14
x
|
FCF Yield
|
-1,44%
|
3,24%
|
4,88%
|
15,1%
|
6,66%
|
8,24%
|
7,08%
|
7,14%
|
Price to Book
|
0,89
x
|
0,91
x
|
1,44
x
|
1,42
x
|
0,94
x
|
0,78
x
|
0,75
x
|
0,72
x
|
Aantal aandelen (in duizenden)
|
378.763
|
379.090
|
378.955
|
340.481
|
326.835
|
321.393
|
-
|
-
|
Referentieprijs
2 |
21,64
|
23,01
|
39,29
|
43,87
|
35,73
|
30,25
|
30,25
|
30,25
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
22/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.906
|
8.682
|
12.357
|
19.125
|
13.696
|
12.414
|
12.068
|
12.531
|
EBITDA
1 |
1.347
|
1.563
|
3.585
|
6.216
|
2.761
|
2.417
|
2.311
|
2.354
|
Bedrijfsresultaat (EBIT)
1 |
460,1
|
700
|
2.742
|
5.256
|
1.768
|
1.425
|
1.362
|
1.478
|
Operationele Marge
|
5,17%
|
8,06%
|
22,19%
|
27,48%
|
12,91%
|
11,48%
|
11,29%
|
11,79%
|
Resultaat voor belastingen (EBT)
1 |
-1.256
|
180,9
|
2.225
|
4.642
|
1.326
|
1.229
|
1.151
|
1.350
|
Nettowinst (verlies)
1 |
-1.067
|
666,1
|
1.631
|
3.583
|
1.165
|
956,1
|
896,8
|
1.003
|
Nettomarge
|
-11,98%
|
7,67%
|
13,2%
|
18,73%
|
8,51%
|
7,7%
|
7,43%
|
8%
|
WPA
2 |
-2,780
|
1,750
|
4,270
|
10,06
|
3,500
|
2,971
|
2,808
|
3,140
|
Free Cash Flow
1 |
-176,8
|
412
|
898,4
|
2.688
|
1.005
|
1.074
|
906,4
|
913,5
|
FCF-marge
|
-1,99%
|
4,75%
|
7,27%
|
14,06%
|
7,34%
|
8,65%
|
7,51%
|
7,29%
|
Kasstroomconversie (ebitda)
|
-
|
26,36%
|
25,06%
|
43,25%
|
36,39%
|
44,43%
|
39,21%
|
38,8%
|
Kasstroomconversie (nettowinst)
|
-
|
61,85%
|
55,1%
|
75,04%
|
86,26%
|
112,34%
|
101,07%
|
91,1%
|
Dividend per aandeel
2 |
0,1750
|
0,2000
|
0,2750
|
0,6000
|
1,050
|
0,8210
|
0,8050
|
0,8240
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
22/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
3.419
|
3.841
|
3.922
|
5.373
|
5.348
|
4.481
|
3.604
|
3.394
|
3.548
|
3.150
|
2.843
|
3.073
|
3.416
|
3.011
|
2.538
|
EBITDA
1 |
969
|
1.227
|
1.451
|
2.028
|
1.686
|
1.051
|
777
|
744
|
594
|
646
|
600,4
|
643,4
|
620,2
|
603,7
|
530,7
|
Bedrijfsresultaat (EBIT)
1 |
778
|
1.007
|
1.209
|
1.784
|
1.451
|
812
|
545
|
491
|
349
|
383
|
358,5
|
410,1
|
302,6
|
294,8
|
177
|
Operationele Marge
|
22,76%
|
26,22%
|
30,82%
|
33,2%
|
27,13%
|
18,12%
|
15,12%
|
14,47%
|
9,84%
|
12,16%
|
12,61%
|
13,35%
|
8,86%
|
9,79%
|
6,97%
|
Resultaat voor belastingen (EBT)
1 |
554,3
|
885,9
|
1.527
|
1.377
|
1.061
|
677,2
|
546
|
474,6
|
-18,6
|
323,9
|
319,9
|
350
|
288,9
|
261,1
|
145,2
|
Nettowinst (verlies)
1 |
371,9
|
664,8
|
1.182
|
1.036
|
841,7
|
523,2
|
434,8
|
369
|
-4,2
|
365,3
|
241,7
|
266
|
238,2
|
214,2
|
124,8
|
Nettomarge
|
10,88%
|
17,31%
|
30,14%
|
19,28%
|
15,74%
|
11,68%
|
12,06%
|
10,87%
|
-0,12%
|
11,6%
|
8,5%
|
8,66%
|
6,97%
|
7,11%
|
4,91%
|
WPA
2 |
0,9700
|
1,760
|
3,190
|
2,850
|
2,420
|
1,520
|
1,280
|
1,110
|
-0,0100
|
1,110
|
0,6842
|
0,9183
|
0,8334
|
0,7234
|
0,5550
|
Dividend per aandeel
2 |
0,0750
|
0,0750
|
0,1130
|
0,1500
|
0,1500
|
0,1500
|
0,4500
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,1750
|
Datum van publicatie
|
1/11/21
|
22/02/22
|
2/05/22
|
1/08/22
|
7/11/22
|
22/02/23
|
3/05/23
|
1/08/23
|
7/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.095
|
4.004
|
3.512
|
2.887
|
3.413
|
3.306
|
3.074
|
3.066
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,04
x
|
2,562
x
|
0,9797
x
|
0,4644
x
|
1,236
x
|
1,368
x
|
1,33
x
|
1,302
x
|
Free Cash Flow
1 |
-177
|
412
|
898
|
2.689
|
1.005
|
1.074
|
906
|
914
|
ROE (netto-inkomsten/eigen vermogen)
|
0,63%
|
3,45%
|
19,1%
|
31,6%
|
9,77%
|
6,66%
|
5,53%
|
6,43%
|
ROA (netto-inkomsten/totale activa)
|
0,31%
|
1,66%
|
9,2%
|
15,8%
|
5,02%
|
4,17%
|
3,69%
|
4,14%
|
Totale activa
1 |
-342.555
|
40.168
|
17.731
|
22.711
|
23.209
|
22.921
|
24.332
|
24.197
|
Nettoactief per aandeel
2 |
24,30
|
25,30
|
27,20
|
30,80
|
37,90
|
38,90
|
40,50
|
41,90
|
Cashflow per aandeel
2 |
2,850
|
4,150
|
5,730
|
11,10
|
7,220
|
6,320
|
5,380
|
5,930
|
Capex
1 |
1.272
|
1.171
|
1.289
|
1.247
|
1.402
|
1.137
|
1.072
|
1.051
|
Capex/omzet
|
14,28%
|
13,48%
|
10,43%
|
6,52%
|
10,24%
|
9,16%
|
8,88%
|
8,38%
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
22/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
30,25
USD Gemiddelde koersdoel
37,72
USD Spread / Gemiddelde doel +24,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,34% | 9,72 mld. | | +0,63% | 15,02 mld. | | -21,27% | 13,81 mld. | | +3,13% | 12,19 mld. | | -11,77% | 7,35 mld. | | -.--% | 7,31 mld. | | -5,39% | 6,35 mld. | | -5,36% | 4,18 mld. | | -28,77% | 2,37 mld. | | +2,37% | 2,06 mld. |
Meststof
|