Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,97
USD
|
+0,22%
|
|
0,00%
|
-6,95%
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.654
|
16.005
|
17.557
|
18.442
|
14.325
|
12.956
|
-
|
-
|
Bedrijfswaarde
1 |
23.762
|
21.496
|
22.996
|
24.157
|
20.382
|
19.283
|
19.219
|
19.142
|
K/w-verhouding
|
-
|
26,7
x
|
19
x
|
23,5
x
|
14,2
x
|
14,8
x
|
13,2
x
|
12,3
x
|
Dividendrendement
|
3,96%
|
4,51%
|
4,1%
|
3,86%
|
4,91%
|
5,69%
|
5,81%
|
5,49%
|
Marktkapitalisatie/omzet
|
1,97
x
|
1,28
x
|
1,37
x
|
1,27
x
|
0,97
x
|
0,92
x
|
0,89
x
|
0,88
x
|
Bedrijfswaarde/omzet
|
2,51
x
|
1,72
x
|
1,79
x
|
1,66
x
|
1,39
x
|
1,37
x
|
1,33
x
|
1,29
x
|
Bedrijfswaarde/EBITDA
|
17
x
|
11,2
x
|
11,3
x
|
11,4
x
|
10,1
x
|
9,78
x
|
9,3
x
|
8,99
x
|
Bedrijfswaarde/FCF
|
53,5
x
|
21,8
x
|
23,2
x
|
24,2
x
|
27,7
x
|
22,7
x
|
20,7
x
|
19,8
x
|
FCF Yield
|
1,87%
|
4,58%
|
4,32%
|
4,14%
|
3,61%
|
4,4%
|
4,83%
|
5,06%
|
Price to Book
|
-
|
3,49
x
|
3,7
x
|
4,53
x
|
3,61
x
|
3,24
x
|
3,26
x
|
3,31
x
|
Aantal aandelen (in duizenden)
|
1.623.530
|
1.567.571
|
1.532.027
|
1.483.676
|
1.435.322
|
1.444.343
|
-
|
-
|
Referentieprijs
2 |
11,49
|
10,21
|
11,46
|
12,43
|
9,980
|
8,970
|
8,970
|
8,970
|
Datum van publicatie
|
20/08/19
|
18/08/20
|
17/08/21
|
17/08/22
|
16/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.458
|
12.468
|
12.861
|
14.544
|
14.694
|
14.048
|
14.483
|
14.802
|
EBITDA
1 |
1.394
|
1.913
|
2.028
|
2.117
|
2.018
|
1.972
|
2.067
|
2.130
|
Bedrijfsresultaat (EBIT)
1 |
1.075
|
1.497
|
1.621
|
1.701
|
1.608
|
1.546
|
1.625
|
1.668
|
Operationele Marge
|
11,37%
|
12,01%
|
12,6%
|
11,7%
|
10,94%
|
11,01%
|
11,22%
|
11,27%
|
Resultaat voor belastingen (EBT)
1 |
604,1
|
825
|
1.193
|
1.115
|
1.251
|
1.078
|
1.212
|
1.295
|
Nettowinst (verlies)
1 |
430,2
|
612
|
939
|
805
|
1.048
|
828,5
|
944,1
|
977,3
|
Nettomarge
|
4,55%
|
4,91%
|
7,3%
|
5,53%
|
7,13%
|
5,9%
|
6,52%
|
6,6%
|
WPA
2 |
-
|
0,3820
|
0,6020
|
0,5290
|
0,7050
|
0,6057
|
0,6778
|
0,7303
|
Free Cash Flow
1 |
444
|
984
|
993
|
999
|
735
|
847,9
|
928,5
|
968,6
|
FCF-marge
|
4,69%
|
7,89%
|
7,72%
|
6,87%
|
5%
|
6,04%
|
6,41%
|
6,54%
|
Kasstroomconversie (ebitda)
|
31,85%
|
51,44%
|
48,96%
|
47,19%
|
36,42%
|
43%
|
44,92%
|
45,47%
|
Kasstroomconversie (nettowinst)
|
103,21%
|
160,78%
|
105,75%
|
124,1%
|
70,13%
|
102,34%
|
98,35%
|
99,11%
|
Dividend per aandeel
2 |
0,4550
|
0,4600
|
0,4700
|
0,4800
|
0,4900
|
0,5106
|
0,5207
|
0,4929
|
Datum van publicatie
|
20/08/19
|
18/08/20
|
17/08/21
|
17/08/22
|
16/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
6.184
|
6.284
|
6.200
|
6.661
|
3.420
|
3.507
|
6.927
|
3.708
|
3.909
|
7.617
|
3.712
|
3.642
|
7.354
|
3.667
|
3.673
|
7.340
|
3.443
|
3.251
|
6.694
|
3.494
|
3.675
|
7.368
|
3.588
|
3.459
|
3.698
|
EBITDA
1 |
911
|
1.002
|
948
|
1.080
|
486
|
490
|
976
|
531
|
609
|
1.140
|
494
|
500
|
994
|
484
|
540
|
1.024
|
459
|
454
|
913
|
485,4
|
560,5
|
1.025
|
503,2
|
502,4
|
533,5
|
Bedrijfsresultaat (EBIT)
1 |
699
|
798
|
743
|
878
|
381
|
388
|
769
|
427
|
505
|
932
|
392
|
399
|
791
|
382
|
436
|
817
|
358
|
352
|
709
|
381,1
|
452
|
819,8
|
372,4
|
383,1
|
-
|
Operationele Marge
|
11,3%
|
12,7%
|
11,98%
|
13,18%
|
11,14%
|
11,06%
|
11,1%
|
11,52%
|
12,92%
|
12,24%
|
10,56%
|
10,96%
|
10,76%
|
10,42%
|
11,87%
|
11,13%
|
10,4%
|
10,83%
|
10,59%
|
10,91%
|
12,3%
|
11,13%
|
10,38%
|
11,08%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
266
|
290
|
-
|
343
|
216
|
-
|
292
|
494
|
-
|
213
|
252
|
-
|
194
|
165
|
-
|
265,2
|
328,1
|
-
|
277,2
|
276,4
|
307,4
|
Nettowinst (verlies)
1 |
252
|
-
|
417
|
522
|
202
|
225
|
427
|
269
|
109
|
-
|
232
|
459
|
-
|
177
|
181
|
358
|
152
|
134
|
286
|
203
|
258,4
|
-
|
216,5
|
215,8
|
240,4
|
Nettomarge
|
4,08%
|
-
|
6,73%
|
7,84%
|
5,91%
|
6,42%
|
6,16%
|
7,25%
|
2,79%
|
-
|
6,25%
|
12,6%
|
-
|
4,83%
|
4,93%
|
4,88%
|
4,41%
|
4,12%
|
4,27%
|
5,81%
|
7,03%
|
-
|
6,03%
|
6,24%
|
6,5%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
0,1480
|
-
|
0,1780
|
0,0730
|
-
|
0,1550
|
0,3070
|
-
|
0,1190
|
0,1230
|
-
|
0,1050
|
0,0920
|
-
|
0,1450
|
0,1800
|
-
|
0,1500
|
0,1500
|
0,1700
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,1200
|
0,1200
|
-
|
0,1200
|
0,1200
|
-
|
0,1225
|
-
|
-
|
0,1225
|
-
|
-
|
-
|
-
|
-
|
0,1275
|
0,1275
|
-
|
0,1300
|
0,1300
|
0,1300
|
Datum van publicatie
|
11/02/20
|
18/08/20
|
2/02/21
|
17/08/21
|
2/11/21
|
1/02/22
|
1/02/22
|
3/05/22
|
17/08/22
|
17/08/22
|
1/11/22
|
7/02/23
|
7/02/23
|
2/05/23
|
16/08/23
|
16/08/23
|
31/10/23
|
6/02/24
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.108
|
5.491
|
5.439
|
5.715
|
6.057
|
6.327
|
6.264
|
6.187
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,664
x
|
2,87
x
|
2,682
x
|
2,7
x
|
3,001
x
|
3,209
x
|
3,03
x
|
2,904
x
|
Free Cash Flow
1 |
444
|
984
|
993
|
999
|
735
|
848
|
928
|
969
|
ROE (netto-inkomsten/eigen vermogen)
|
22,9%
|
19,8%
|
24,4%
|
27,7%
|
26,5%
|
24,2%
|
25%
|
25,6%
|
ROA (netto-inkomsten/totale activa)
|
5,56%
|
3,64%
|
5,58%
|
7,07%
|
6,33%
|
6,85%
|
7,14%
|
7,25%
|
Totale activa
1 |
7.732
|
16.813
|
16.815
|
11.382
|
16.566
|
12.100
|
13.217
|
13.489
|
Nettoactief per aandeel
2 |
-
|
2,930
|
3,100
|
2,750
|
2,760
|
2,770
|
2,750
|
2,710
|
Cashflow per aandeel
2 |
-
|
0,8600
|
0,9400
|
1,010
|
0,8700
|
0,9800
|
1,250
|
-
|
Capex
1 |
332
|
400
|
468
|
527
|
526
|
524
|
536
|
534
|
Capex/omzet
|
3,51%
|
3,21%
|
3,64%
|
3,62%
|
3,58%
|
3,73%
|
3,7%
|
3,61%
|
Datum van publicatie
|
20/08/19
|
18/08/20
|
17/08/21
|
17/08/22
|
16/08/23
|
-
|
-
|
-
|
Laatste slotkoers
8,97
USD Gemiddelde koersdoel
10,75
USD Spread / Gemiddelde doel +19,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,95% | 12,96 mld. | | +15,94% | 9,48 mld. | | -15,34% | 6,61 mld. | | +26,40% | 1,39 mld. | | +7,61% | 1,33 mld. | | -15,31% | 1,29 mld. | | +27,87% | 1,26 mld. | | -24,91% | 997 mln. | | +21,08% | 855 mln. | | +12,74% | 813 mln. |
Kunststof Container & Verpakking
|