Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
143,3
USD
|
+2,25%
|
|
+2,86%
|
+15,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.391
|
8.860
|
8.063
|
7.180
|
8.132
|
9.484
|
-
|
-
|
Bedrijfswaarde
1 |
8.345
|
9.732
|
9.135
|
8.214
|
9.048
|
10.356
|
10.206
|
9.831
|
K/w-verhouding
|
31,6
x
|
42,6
x
|
33,9
x
|
30,6
x
|
29,1
x
|
27,4
x
|
25,7
x
|
24,8
x
|
Dividendrendement
|
1,23%
|
1,05%
|
1,22%
|
1,38%
|
-
|
1,23%
|
1,32%
|
1,34%
|
Marktkapitalisatie/omzet
|
2,58
x
|
3,02
x
|
2,5
x
|
2,16
x
|
2,33
x
|
2,6
x
|
2,47
x
|
2,37
x
|
Bedrijfswaarde/omzet
|
2,92
x
|
3,32
x
|
2,83
x
|
2,47
x
|
2,59
x
|
2,84
x
|
2,66
x
|
2,46
x
|
Bedrijfswaarde/EBITDA
|
14,1
x
|
16,6
x
|
15
x
|
13,3
x
|
12,8
x
|
13,4
x
|
12,5
x
|
11,5
x
|
Bedrijfswaarde/FCF
|
30,7
x
|
30
x
|
159
x
|
48,8
x
|
34,4
x
|
35,2
x
|
29
x
|
26,2
x
|
FCF Yield
|
3,26%
|
3,33%
|
0,63%
|
2,05%
|
2,91%
|
2,84%
|
3,45%
|
3,81%
|
Price to Book
|
4,69
x
|
4,81
x
|
4,07
x
|
3,49
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
63.927
|
64.722
|
65.827
|
65.284
|
65.781
|
66.166
|
-
|
-
|
Referentieprijs
2 |
115,6
|
136,9
|
122,5
|
110,0
|
123,6
|
143,3
|
143,3
|
143,3
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.860
|
2.929
|
3.227
|
3.322
|
3.487
|
3.651
|
3.840
|
4.000
|
EBITDA
1 |
592,3
|
586,3
|
607,5
|
616,7
|
707,7
|
772,2
|
813,2
|
856,9
|
Bedrijfsresultaat (EBIT)
1 |
399
|
369,4
|
372,6
|
383
|
459,1
|
495,2
|
544,5
|
570,2
|
Operationele Marge
|
13,95%
|
12,61%
|
11,55%
|
11,53%
|
13,17%
|
13,56%
|
14,18%
|
14,26%
|
Resultaat voor belastingen (EBT)
1 |
342,1
|
301,2
|
321,7
|
334,7
|
374,8
|
444,1
|
503,7
|
512
|
Nettowinst (verlies)
1 |
242,2
|
214
|
244,1
|
239,3
|
284,5
|
350,8
|
368,3
|
379
|
Nettomarge
|
8,47%
|
7,31%
|
7,56%
|
7,2%
|
8,16%
|
9,61%
|
9,59%
|
9,48%
|
WPA
2 |
3,660
|
3,210
|
3,610
|
3,590
|
4,250
|
5,235
|
5,572
|
5,780
|
Free Cash Flow
1 |
272,2
|
324,2
|
57,51
|
168,2
|
262,9
|
294,4
|
352,4
|
375
|
FCF-marge
|
9,52%
|
11,07%
|
1,78%
|
5,06%
|
7,54%
|
8,06%
|
9,18%
|
9,38%
|
Kasstroomconversie (ebitda)
|
45,95%
|
55,29%
|
9,47%
|
27,27%
|
37,15%
|
38,12%
|
43,34%
|
43,76%
|
Kasstroomconversie (nettowinst)
|
112,38%
|
151,47%
|
23,56%
|
70,29%
|
92,41%
|
83,9%
|
95,7%
|
98,94%
|
Dividend per aandeel
2 |
1,420
|
1,440
|
1,500
|
1,520
|
-
|
1,757
|
1,897
|
1,920
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
8/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
814
|
844,9
|
844,5
|
836,9
|
795,9
|
860,1
|
895,9
|
893
|
838,5
|
915,4
|
930,1
|
935,9
|
879,6
|
EBITDA
1 |
153,5
|
156,3
|
159,9
|
153,7
|
146,7
|
153,7
|
181,2
|
193,4
|
179,4
|
178,8
|
197,7
|
202,8
|
192,6
|
Bedrijfsresultaat (EBIT)
1 |
93,18
|
97,65
|
101,4
|
96,14
|
87,81
|
94,42
|
119
|
130,7
|
115,1
|
114,5
|
131,9
|
136,8
|
124,6
|
Operationele Marge
|
11,45%
|
11,56%
|
12%
|
11,49%
|
11,03%
|
10,98%
|
13,28%
|
14,63%
|
13,72%
|
12,51%
|
14,18%
|
14,61%
|
14,16%
|
Resultaat voor belastingen (EBT)
1 |
80,24
|
86,63
|
89,47
|
84,92
|
73,69
|
73,27
|
110,9
|
110
|
80,63
|
104,3
|
123,2
|
128,8
|
117,9
|
Nettowinst (verlies)
1 |
57,61
|
62,42
|
63,62
|
54,24
|
59
|
54,76
|
83,07
|
84,3
|
62,36
|
83,1
|
90,77
|
94,83
|
85,28
|
Nettomarge
|
7,08%
|
7,39%
|
7,53%
|
6,48%
|
7,41%
|
6,37%
|
9,27%
|
9,44%
|
7,44%
|
9,08%
|
9,76%
|
10,13%
|
9,7%
|
WPA
2 |
0,8500
|
0,9300
|
0,9500
|
0,8100
|
0,8900
|
0,8200
|
1,240
|
1,260
|
0,9300
|
1,230
|
1,355
|
1,415
|
1,275
|
Dividend per aandeel
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
0,4100
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
16/02/23
|
27/04/23
|
27/07/23
|
25/10/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
954
|
872
|
1.073
|
1.034
|
916
|
872
|
722
|
347
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,61
x
|
1,488
x
|
1,766
x
|
1,676
x
|
1,294
x
|
1,129
x
|
0,8878
x
|
0,4049
x
|
Free Cash Flow
1 |
272
|
324
|
57,5
|
168
|
263
|
294
|
352
|
375
|
ROE (netto-inkomsten/eigen vermogen)
|
16,2%
|
12,5%
|
12,8%
|
11,9%
|
13%
|
14,5%
|
13,8%
|
13,3%
|
ROA (netto-inkomsten/totale activa)
|
6,98%
|
5,67%
|
6%
|
5,74%
|
6,57%
|
6,3%
|
7,3%
|
7%
|
Totale activa
1 |
3.470
|
3.776
|
4.066
|
4.172
|
4.328
|
5.569
|
5.045
|
5.414
|
Nettoactief per aandeel
|
24,60
|
28,50
|
30,10
|
31,50
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
7,780
|
8,550
|
5,370
|
7,170
|
8,600
|
9,590
|
10,10
|
10,70
|
Capex
1 |
242
|
246
|
308
|
310
|
312
|
290
|
289
|
323
|
Capex/omzet
|
8,47%
|
8,4%
|
9,54%
|
9,34%
|
8,96%
|
7,93%
|
7,52%
|
8,08%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
143,3
USD Gemiddelde koersdoel
150,6
USD Spread / Gemiddelde doel +5,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,94% | 9,48 mld. | | -6,95% | 12,96 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
|