Vertraagde tijd
OTC Markets
16:02:48 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,8
USD
|
-1,03%
|
|
-4,00%
|
-30,13%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.429
|
9.451
|
8.622
|
8.240
|
5.986
|
4.358
|
-
|
-
|
Bedrijfswaarde
1 |
11.872
|
10.865
|
9.582
|
9.344
|
7.252
|
6.042
|
6.478
|
6.707
|
K/w-verhouding
|
36,4
x
|
72,8
x
|
14
x
|
14,5
x
|
15,6
x
|
11,9
x
|
11,9
x
|
11,9
x
|
Dividendrendement
|
1,73%
|
0,64%
|
2,24%
|
2,33%
|
3,21%
|
4,53%
|
4,62%
|
4,75%
|
Marktkapitalisatie/omzet
|
3,1
x
|
2,92
x
|
2,18
x
|
1,98
x
|
1,54
x
|
1,12
x
|
1,05
x
|
0,98
x
|
Bedrijfswaarde/omzet
|
3,53
x
|
3,35
x
|
2,42
x
|
2,25
x
|
1,87
x
|
1,55
x
|
1,56
x
|
1,51
x
|
Bedrijfswaarde/EBITDA
|
15,8
x
|
13,5
x
|
7,66
x
|
8,12
x
|
7,46
x
|
6,52
x
|
6,69
x
|
6,57
x
|
Bedrijfswaarde/FCF
|
-236
x
|
79,4
x
|
9,69
x
|
65,4
x
|
45,9
x
|
-37,8
x
|
-59,3
x
|
-54,7
x
|
FCF Yield
|
-0,42%
|
1,26%
|
10,3%
|
1,53%
|
2,18%
|
-2,64%
|
-1,69%
|
-1,83%
|
Price to Book
|
4
x
|
3,7
x
|
2,77
x
|
2,34
x
|
1,63
x
|
1,13
x
|
1,08
x
|
1,06
x
|
Aantal aandelen (in duizenden)
|
240.530
|
240.535
|
241.183
|
240.092
|
240.400
|
240.401
|
-
|
-
|
Referentieprijs
2 |
43,36
|
39,29
|
35,75
|
34,32
|
24,90
|
18,13
|
18,13
|
18,13
|
Datum van publicatie
|
7/02/20
|
11/02/21
|
16/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.361
|
3.239
|
3.963
|
4.155
|
3.876
|
3.890
|
4.153
|
4.429
|
EBITDA
1 |
753
|
804
|
1.251
|
1.151
|
972
|
926,8
|
968,2
|
1.020
|
Bedrijfsresultaat (EBIT)
1 |
509
|
536
|
971,4
|
865
|
674
|
600,9
|
617,2
|
632,6
|
Operationele Marge
|
15,14%
|
16,55%
|
24,51%
|
20,82%
|
17,39%
|
15,45%
|
14,86%
|
14,28%
|
Resultaat voor belastingen (EBT)
1 |
395,9
|
195,1
|
806
|
710
|
482
|
465,3
|
484,5
|
472,8
|
Nettowinst (verlies)
1 |
287,8
|
130,5
|
619
|
569,9
|
385
|
355,6
|
348,6
|
360,7
|
Nettomarge
|
8,56%
|
4,03%
|
15,62%
|
13,72%
|
9,93%
|
9,14%
|
8,39%
|
8,14%
|
WPA
2 |
1,190
|
0,5400
|
2,560
|
2,370
|
1,600
|
1,528
|
1,528
|
1,530
|
Free Cash Flow
1 |
-50,3
|
136,8
|
989
|
142,9
|
157,9
|
-159,8
|
-109,3
|
-122,7
|
FCF-marge
|
-1,5%
|
4,22%
|
24,96%
|
3,44%
|
4,07%
|
-4,11%
|
-2,63%
|
-2,77%
|
Kasstroomconversie (ebitda)
|
-
|
17,01%
|
79,06%
|
12,42%
|
16,24%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
104,83%
|
159,77%
|
25,07%
|
41,01%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,7500
|
0,2500
|
0,8000
|
0,8000
|
0,8000
|
0,8211
|
0,8373
|
0,8617
|
Datum van publicatie
|
7/02/20
|
11/02/21
|
16/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
1.726
|
1.564
|
1.675
|
2.150
|
1.814
|
2.148
|
2.093
|
2.067
|
1.809
|
2.018
|
1.971
|
EBITDA
1 |
396
|
376
|
429
|
762
|
489
|
601
|
550
|
519
|
453
|
489
|
453
|
Bedrijfsresultaat (EBIT)
1 |
269
|
243
|
293
|
625
|
346,3
|
461
|
346
|
373
|
300
|
296,5
|
304,6
|
Operationele Marge
|
15,59%
|
15,54%
|
17,49%
|
29,07%
|
19,09%
|
21,46%
|
16,53%
|
18,05%
|
16,58%
|
14,7%
|
15,45%
|
Resultaat voor belastingen (EBT)
|
-
|
126,3
|
68,8
|
540
|
266
|
396
|
314
|
295,1
|
186,9
|
-
|
-
|
Nettowinst (verlies)
|
-
|
90,9
|
39,6
|
400
|
218,8
|
309,1
|
261
|
223
|
162
|
-
|
-
|
Nettomarge
|
-
|
5,81%
|
2,36%
|
18,6%
|
12,06%
|
14,39%
|
12,47%
|
10,79%
|
8,96%
|
-
|
-
|
WPA
|
0,5800
|
0,3800
|
0,1600
|
1,650
|
0,9000
|
1,280
|
1,090
|
0,9300
|
0,6700
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2500
|
-
|
-
|
Datum van publicatie
|
7/02/20
|
31/07/20
|
11/02/21
|
30/07/21
|
16/02/22
|
29/07/22
|
16/02/23
|
28/07/23
|
16/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.443
|
1.414
|
960
|
1.104
|
1.266
|
1.683
|
2.119
|
2.349
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,916
x
|
1,759
x
|
0,7674
x
|
0,9592
x
|
1,302
x
|
1,816
x
|
2,189
x
|
2,302
x
|
Free Cash Flow
1 |
-50,3
|
137
|
989
|
143
|
158
|
-160
|
-109
|
-123
|
ROE (netto-inkomsten/eigen vermogen)
|
11,1%
|
12,5%
|
23,1%
|
17,9%
|
12,5%
|
9,9%
|
9,57%
|
9,62%
|
ROA (netto-inkomsten/totale activa)
|
4,4%
|
4,19%
|
3,84%
|
6,25%
|
4,49%
|
3,4%
|
2,78%
|
3,09%
|
Totale activa
1 |
6.538
|
3.113
|
16.123
|
9.124
|
8.573
|
10.472
|
12.534
|
11.667
|
Nettoactief per aandeel
2 |
10,80
|
10,60
|
12,90
|
14,60
|
15,20
|
16,00
|
16,70
|
17,20
|
Cashflow per aandeel
2 |
1,980
|
2,190
|
5,220
|
2,630
|
4,340
|
2,830
|
2,900
|
3,170
|
Capex
1 |
588
|
392
|
389
|
491
|
885
|
815
|
819
|
816
|
Capex/omzet
|
17,49%
|
12,09%
|
9,82%
|
11,82%
|
22,83%
|
20,96%
|
19,71%
|
18,43%
|
Datum van publicatie
|
7/02/20
|
11/02/21
|
16/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Laatste slotkoers
18,13
EUR Gemiddelde koersdoel
21,97
EUR Spread / Gemiddelde doel +21,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,63% | 66,31 mld. | | -0,44% | 48,46 mld. | | +20,67% | 43,27 mld. | | +27,43% | 27,41 mld. | | +7,05% | 19,26 mld. | | -3,60% | 16,61 mld. | | +9,59% | 16,58 mld. | | -14,63% | 14,41 mld. | | -30,22% | 14,02 mld. |
Chemische specialiteiten
|