Beurs gesloten -
Nyse
22:00:02 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
70,11
USD
|
-0,16%
|
|
+1,37%
|
+21,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.155
|
30.480
|
31.181
|
16.054
|
18.136
|
21.761
|
-
|
-
|
Bedrijfswaarde
1 |
27.174
|
36.914
|
38.355
|
24.454
|
26.010
|
26.596
|
26.731
|
26.491
|
K/w-verhouding
|
39
x
|
52,9
x
|
36,3
x
|
22,7
x
|
25,8
x
|
5
x
|
21,7
x
|
19,8
x
|
Dividendrendement
|
0,85%
|
0,64%
|
0,73%
|
1,56%
|
1,39%
|
1,17%
|
1,26%
|
1,35%
|
Marktkapitalisatie/omzet
|
1,84
x
|
2,59
x
|
2,26
x
|
1,05
x
|
1,29
x
|
1,78
x
|
1,72
x
|
1,66
x
|
Bedrijfswaarde/omzet
|
2,37
x
|
3,13
x
|
2,78
x
|
1,59
x
|
1,85
x
|
2,17
x
|
2,12
x
|
2,02
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
19,1
x
|
18
x
|
12,5
x
|
12,3
x
|
13,5
x
|
12,9
x
|
12,3
x
|
Bedrijfswaarde/FCF
|
28,6
x
|
116
x
|
1.128
x
|
-18,1
x
|
31,8
x
|
-25,1
x
|
27,9
x
|
25
x
|
FCF Yield
|
3,5%
|
0,86%
|
0,09%
|
-5,52%
|
3,14%
|
-3,98%
|
3,59%
|
4,01%
|
Price to Book
|
7,12
x
|
9,32
x
|
8,52
x
|
4,64
x
|
4,82
x
|
5,23
x
|
5,37
x
|
4,77
x
|
Aantal aandelen (in duizenden)
|
327.130
|
327.112
|
323.894
|
313.920
|
315.301
|
310.378
|
-
|
-
|
Referentieprijs
2 |
64,67
|
93,18
|
96,27
|
51,14
|
57,52
|
70,11
|
70,11
|
70,11
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
27/01/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.474
|
11.781
|
13.811
|
15.349
|
14.029
|
12.248
|
12.628
|
13.139
|
EBITDA
1 |
1.854
|
1.933
|
2.133
|
1.957
|
2.112
|
1.970
|
2.077
|
2.162
|
Bedrijfsresultaat (EBIT)
1 |
1.331
|
1.415
|
1.585
|
1.420
|
1.561
|
1.469
|
1.579
|
1.673
|
Operationele Marge
|
11,6%
|
12,01%
|
11,48%
|
9,25%
|
11,13%
|
12%
|
12,5%
|
12,73%
|
Resultaat voor belastingen (EBT)
1 |
608
|
687
|
1.008
|
884
|
814
|
886
|
1.163
|
1.208
|
Nettowinst (verlies)
1 |
566
|
585
|
878
|
719
|
707
|
4.362
|
947,5
|
1.016
|
Nettomarge
|
4,93%
|
4,97%
|
6,36%
|
4,68%
|
5,04%
|
35,61%
|
7,5%
|
7,73%
|
WPA
2 |
1,660
|
1,760
|
2,650
|
2,250
|
2,230
|
14,02
|
3,231
|
3,543
|
Free Cash Flow
1 |
950
|
319
|
34
|
-1.350
|
818
|
-1.060
|
959,1
|
1.062
|
FCF-marge
|
8,28%
|
2,71%
|
0,25%
|
-8,8%
|
5,83%
|
-8,65%
|
7,59%
|
8,08%
|
Kasstroomconversie (ebitda)
|
51,24%
|
16,5%
|
1,59%
|
-
|
38,73%
|
-
|
46,18%
|
49,1%
|
Kasstroomconversie (nettowinst)
|
167,84%
|
54,53%
|
3,87%
|
-
|
115,7%
|
-
|
101,22%
|
104,51%
|
Dividend per aandeel
2 |
0,5500
|
0,6000
|
0,7000
|
0,8000
|
0,8000
|
0,8222
|
0,8846
|
0,9475
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
27/01/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
3.674
|
3.716
|
4.134
|
3.951
|
3.548
|
3.489
|
3.566
|
3.571
|
3.403
|
2.874
|
3.097
|
3.194
|
3.015
|
2.987
|
3.220
|
EBITDA
1 |
571
|
514
|
528
|
517
|
398
|
513
|
485
|
545
|
569
|
459
|
483,9
|
530,5
|
510,9
|
469,9
|
498,9
|
Bedrijfsresultaat (EBIT)
1 |
424
|
366
|
392
|
393
|
269
|
381
|
349
|
406
|
425
|
339
|
357,5
|
405,1
|
388,3
|
352,5
|
377,6
|
Operationele Marge
|
11,54%
|
9,85%
|
9,48%
|
9,95%
|
7,58%
|
10,92%
|
9,79%
|
11,37%
|
12,49%
|
11,8%
|
11,54%
|
12,69%
|
12,88%
|
11,8%
|
11,73%
|
Resultaat voor belastingen (EBT)
1 |
299
|
541
|
-177
|
444
|
76
|
214
|
206
|
203
|
191
|
101
|
239,2
|
303,2
|
279,5
|
251,2
|
260,3
|
Nettowinst (verlies)
1 |
297
|
446
|
-174
|
392
|
55
|
177
|
173
|
203
|
154
|
3.685
|
199
|
250,8
|
237,5
|
201,1
|
223,2
|
Nettomarge
|
8,08%
|
12%
|
-4,21%
|
9,92%
|
1,55%
|
5,07%
|
4,85%
|
5,68%
|
4,53%
|
128,22%
|
6,43%
|
7,85%
|
7,88%
|
6,73%
|
6,93%
|
WPA
2 |
0,9000
|
1,370
|
-0,5500
|
1,240
|
0,1700
|
0,5600
|
0,5500
|
0,6400
|
0,4900
|
11,61
|
0,6331
|
0,8115
|
0,7796
|
0,6644
|
0,7455
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2000
|
0,2000
|
-
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
-
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
Datum van publicatie
|
27/01/22
|
5/05/22
|
4/08/22
|
3/11/22
|
2/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
1/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.019
|
6.434
|
7.174
|
8.400
|
7.874
|
4.836
|
4.970
|
4.730
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,246
x
|
3,329
x
|
3,363
x
|
4,292
x
|
3,728
x
|
2,455
x
|
2,393
x
|
2,188
x
|
Free Cash Flow
1 |
950
|
319
|
34
|
-1.350
|
818
|
-1.060
|
959
|
1.062
|
ROE (netto-inkomsten/eigen vermogen)
|
26,2%
|
31,1%
|
33%
|
24,7%
|
25%
|
22,4%
|
29,3%
|
26,8%
|
ROA (netto-inkomsten/totale activa)
|
5,08%
|
5,54%
|
6,1%
|
4,5%
|
4,69%
|
11%
|
6%
|
6,47%
|
Totale activa
1 |
11.147
|
10.554
|
14.405
|
15.987
|
15.067
|
39.532
|
15.792
|
15.709
|
Nettoactief per aandeel
2 |
9,080
|
10,00
|
11,30
|
11,00
|
11,90
|
13,40
|
13,10
|
14,70
|
Cashflow per aandeel
2 |
4,550
|
4,300
|
5,310
|
0,9400
|
5,880
|
0,2900
|
5,860
|
-
|
Capex
1 |
598
|
1.113
|
1.726
|
1.651
|
1.045
|
656
|
599
|
599
|
Capex/omzet
|
5,21%
|
9,45%
|
12,5%
|
10,76%
|
7,45%
|
5,36%
|
4,74%
|
4,56%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
27/01/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Laatste slotkoers
70,11
USD Gemiddelde koersdoel
71,06
USD Spread / Gemiddelde doel +1,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,89% | 21,76 mld. | | +11,94% | 18,23 mld. | | -7,81% | 10,13 mld. | | +20,31% | 9,46 mld. | | +6,46% | 5,66 mld. | | +4,35% | 5,04 mld. | | +16,98% | 3,14 mld. | | -2,58% | 3,03 mld. | | -1,82% | 2,41 mld. | | +10,51% | 2,14 mld. |
Non-Paper Containers & Verpakkingen - Andere
|