Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
306,4
USD
|
+0,54%
|
|
+0,16%
|
-1,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
53.426
|
59.732
|
92.049
|
61.123
|
79.836
|
77.868
|
-
|
-
|
Bedrijfswaarde
1 |
61.950
|
67.797
|
101.498
|
71.494
|
88.311
|
87.653
|
86.843
|
86.721
|
K/w-verhouding
|
35,4
x
|
33,3
x
|
50,5
x
|
30,7
x
|
33,7
x
|
28,9
x
|
25,8
x
|
24,7
x
|
Dividendrendement
|
0,77%
|
0,73%
|
0,62%
|
1,01%
|
0,78%
|
0,94%
|
1,05%
|
1,16%
|
Marktkapitalisatie/omzet
|
2,98
x
|
3,25
x
|
4,62
x
|
2,76
x
|
3,46
x
|
3,29
x
|
3,15
x
|
2,99
x
|
Bedrijfswaarde/omzet
|
3,46
x
|
3,69
x
|
5,09
x
|
3,23
x
|
3,83
x
|
3,71
x
|
3,51
x
|
3,33
x
|
Bedrijfswaarde/EBITDA
|
20,3
x
|
19,7
x
|
31,1
x
|
19,8
x
|
20,8
x
|
19,3
x
|
17,7
x
|
16,4
x
|
Bedrijfswaarde/FCF
|
31,1
x
|
21,8
x
|
54,2
x
|
56,1
x
|
33,5
x
|
33,3
x
|
29,9
x
|
27,3
x
|
FCF Yield
|
3,22%
|
4,58%
|
1,84%
|
1,78%
|
2,98%
|
3%
|
3,34%
|
3,67%
|
Price to Book
|
13
x
|
18,2
x
|
38,6
x
|
19,8
x
|
21,3
x
|
20,2
x
|
16,8
x
|
15,6
x
|
Aantal aandelen (in duizenden)
|
274.666
|
243.832
|
261.383
|
257.546
|
255.966
|
254.097
|
-
|
-
|
Referentieprijs
2 |
194,5
|
245,0
|
352,2
|
237,3
|
311,9
|
306,4
|
306,4
|
306,4
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.901
|
18.362
|
19.945
|
22.149
|
23.052
|
23.646
|
24.753
|
26.070
|
EBITDA
1 |
3.057
|
3.441
|
3.268
|
3.608
|
4.239
|
4.531
|
4.915
|
5.278
|
Bedrijfsresultaat (EBIT)
1 |
2.611
|
2.860
|
2.695
|
3.027
|
3.617
|
4.076
|
4.464
|
4.875
|
Operationele Marge
|
14,59%
|
15,57%
|
13,51%
|
13,67%
|
15,69%
|
17,24%
|
18,03%
|
18,7%
|
Resultaat voor belastingen (EBT)
1 |
1.982
|
2.519
|
2.249
|
2.573
|
3.110
|
3.473
|
3.841
|
3.995
|
Nettowinst (verlies)
1 |
1.541
|
2.030
|
1.864
|
2.020
|
2.389
|
2.716
|
3.009
|
3.136
|
Nettomarge
|
8,61%
|
11,06%
|
9,35%
|
9,12%
|
10,36%
|
11,49%
|
12,15%
|
12,03%
|
WPA
2 |
5,497
|
7,360
|
6,980
|
7,720
|
9,250
|
10,60
|
11,90
|
12,39
|
Free Cash Flow
1 |
1.992
|
3.106
|
1.873
|
1.275
|
2.634
|
2.634
|
2.905
|
3.182
|
FCF-marge
|
11,13%
|
16,92%
|
9,39%
|
5,76%
|
11,42%
|
11,14%
|
11,73%
|
12,21%
|
Kasstroomconversie (ebitda)
|
65,18%
|
90,27%
|
57,3%
|
35,35%
|
62,12%
|
58,12%
|
59,1%
|
60,28%
|
Kasstroomconversie (nettowinst)
|
129,27%
|
152,98%
|
100,44%
|
63,14%
|
110,24%
|
96,97%
|
96,55%
|
101,47%
|
Dividend per aandeel
2 |
1,507
|
1,787
|
2,200
|
2,400
|
2,420
|
2,872
|
3,217
|
3,551
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
5.147
|
4.762
|
4.999
|
5.872
|
6.047
|
5.230
|
5.442
|
6.241
|
6.117
|
5.252
|
5.367
|
6.344
|
6.368
|
5.481
|
5.621
|
EBITDA
1 |
834,2
|
533,4
|
693
|
976,1
|
1.124
|
814,5
|
879,1
|
1.305
|
1.266
|
788,6
|
896,2
|
1.348
|
1.370
|
903,4
|
979,9
|
Bedrijfsresultaat (EBIT)
1 |
770,8
|
393,8
|
549,5
|
832,8
|
978,4
|
671
|
725
|
1.146
|
1.111
|
634,3
|
809,5
|
1.240
|
1.277
|
803,8
|
895,4
|
Operationele Marge
|
14,98%
|
8,27%
|
10,99%
|
14,18%
|
16,18%
|
12,83%
|
13,32%
|
18,37%
|
18,16%
|
12,08%
|
15,08%
|
19,54%
|
20,05%
|
14,66%
|
15,93%
|
Resultaat voor belastingen (EBT)
1 |
611,5
|
308,9
|
461,1
|
739,9
|
877,2
|
494,9
|
614,8
|
1.012
|
1.009
|
474
|
640
|
1.124
|
1.157
|
686,5
|
-
|
Nettowinst (verlies)
1 |
502,2
|
304
|
370,8
|
577,9
|
685,1
|
386,3
|
477,4
|
793,7
|
761,5
|
356,2
|
505,2
|
850,3
|
857,9
|
504,7
|
546
|
Nettomarge
|
9,76%
|
6,38%
|
7,42%
|
9,84%
|
11,33%
|
7,39%
|
8,77%
|
12,72%
|
12,45%
|
6,78%
|
9,41%
|
13,4%
|
13,47%
|
9,21%
|
9,71%
|
WPA
2 |
1,880
|
1,150
|
1,410
|
2,210
|
2,620
|
1,480
|
1,840
|
3,070
|
2,950
|
1,390
|
1,970
|
3,323
|
3,413
|
2,057
|
-
|
Dividend per aandeel
2 |
0,5500
|
0,6000
|
0,6000
|
0,6000
|
0,6000
|
0,6000
|
0,6050
|
0,6050
|
0,6050
|
0,6050
|
0,6455
|
0,7492
|
0,7492
|
0,7492
|
0,7859
|
Datum van publicatie
|
26/10/21
|
27/01/22
|
26/04/22
|
27/07/22
|
25/10/22
|
26/01/23
|
25/04/23
|
25/07/23
|
24/10/23
|
25/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.523
|
8.066
|
9.449
|
10.371
|
8.475
|
9.786
|
8.975
|
8.853
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,788
x
|
2,344
x
|
2,892
x
|
2,875
x
|
1,999
x
|
2,159
x
|
1,826
x
|
1,677
x
|
Free Cash Flow
1 |
1.992
|
3.106
|
1.873
|
1.275
|
2.634
|
2.634
|
2.905
|
3.182
|
ROE (netto-inkomsten/eigen vermogen)
|
39,2%
|
52,5%
|
61,7%
|
72,9%
|
70,1%
|
70,2%
|
67,2%
|
69,2%
|
ROA (netto-inkomsten/totale activa)
|
7,78%
|
9,93%
|
9,08%
|
9,34%
|
10,5%
|
15,6%
|
12,6%
|
13,3%
|
Totale activa
1 |
19.815
|
20.449
|
20.534
|
21.630
|
22.750
|
17.420
|
23.789
|
23.664
|
Nettoactief per aandeel
2 |
14,90
|
13,40
|
9,120
|
12,00
|
14,60
|
15,20
|
18,20
|
19,70
|
Cashflow per aandeel
2 |
8,280
|
12,40
|
8,400
|
7,330
|
13,60
|
12,40
|
13,30
|
14,20
|
Capex
1 |
329
|
304
|
372
|
645
|
888
|
613
|
537
|
519
|
Capex/omzet
|
1,84%
|
1,65%
|
1,87%
|
2,91%
|
3,85%
|
2,59%
|
2,17%
|
1,99%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
306,4
USD Gemiddelde koersdoel
337,5
USD Spread / Gemiddelde doel +10,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,75% | 77,87 mld. | | -16,41% | 32,71 mld. | | -12,97% | 30,63 mld. | | -13,83% | 14,66 mld. | | -3,81% | 13,83 mld. | | -16,71% | 7,04 mld. | | -8,10% | 6,89 mld. | | -14,49% | 2,75 mld. | | -15,90% | 2,71 mld. | | -30,96% | 2,39 mld. |
Verf & Coating
|