Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
57,05
USD
|
+0,88%
|
|
+0,87%
|
-15,34%
|
Fiscaal tijdperk: Septiembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.188
|
6.407
|
8.237
|
5.821
|
7.312
|
6.614
|
-
|
-
|
Bedrijfswaarde
1 |
15.803
|
15.894
|
16.606
|
13.666
|
15.089
|
13.919
|
13.579
|
12.966
|
K/w-verhouding
|
13,1
x
|
11,7
x
|
11,5
x
|
8,06
x
|
12,5
x
|
9,96
x
|
8,52
x
|
7,68
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
1,66%
|
1,92%
|
1,97%
|
2,09%
|
Marktkapitalisatie/omzet
|
0,58
x
|
0,55
x
|
0,59
x
|
0,4
x
|
0,58
x
|
0,53
x
|
0,52
x
|
0,5
x
|
Bedrijfswaarde/omzet
|
1,78
x
|
1,36
x
|
1,2
x
|
0,94
x
|
1,19
x
|
1,11
x
|
1,06
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
10,3
x
|
7,37
x
|
7,47
x
|
6,5
x
|
7,35
x
|
6,69
x
|
6,31
x
|
5,79
x
|
Bedrijfswaarde/FCF
|
20,7
x
|
16,8
x
|
18,4
x
|
15,6
x
|
16,3
x
|
16,7
x
|
14,9
x
|
13,1
x
|
FCF Yield
|
4,83%
|
5,96%
|
5,44%
|
6,41%
|
6,14%
|
5,99%
|
6,69%
|
7,64%
|
Price to Book
|
3,19
x
|
3,09
x
|
2,65
x
|
1,81
x
|
2,37
x
|
1,87
x
|
1,63
x
|
1,49
x
|
Aantal aandelen (in duizenden)
|
132.100
|
132.600
|
135.300
|
125.100
|
118.100
|
115.927
|
-
|
-
|
Referentieprijs
2 |
39,27
|
48,32
|
60,88
|
46,53
|
61,91
|
57,05
|
57,05
|
57,05
|
Datum van publicatie
|
21/11/19
|
19/11/20
|
18/11/21
|
15/11/22
|
16/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Septiembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.878
|
11.709
|
13.850
|
14.495
|
12.664
|
12.520
|
12.789
|
13.156
|
EBITDA
1 |
1.530
|
2.157
|
2.224
|
2.101
|
2.053
|
2.079
|
2.153
|
2.238
|
Bedrijfsresultaat (EBIT)
1 |
945
|
1.337
|
1.394
|
1.282
|
1.235
|
1.230
|
1.308
|
1.370
|
Operationele Marge
|
10,64%
|
11,42%
|
10,06%
|
8,84%
|
9,75%
|
9,82%
|
10,23%
|
10,41%
|
Resultaat voor belastingen (EBT)
1 |
490
|
713
|
905
|
934
|
742
|
830
|
957,9
|
1.037
|
Nettowinst (verlies)
1 |
404
|
559
|
733
|
766
|
609
|
655,4
|
748,5
|
815,7
|
Nettomarge
|
4,55%
|
4,77%
|
5,29%
|
5,28%
|
4,81%
|
5,23%
|
5,85%
|
6,2%
|
WPA
2 |
3,000
|
4,140
|
5,300
|
5,770
|
4,950
|
5,730
|
6,694
|
7,431
|
Free Cash Flow
1 |
764
|
947
|
904
|
876
|
926
|
833,5
|
908,5
|
990,4
|
FCF-marge
|
8,61%
|
8,09%
|
6,53%
|
6,04%
|
7,31%
|
6,66%
|
7,1%
|
7,53%
|
Kasstroomconversie (ebitda)
|
49,93%
|
43,9%
|
40,65%
|
41,69%
|
45,1%
|
40,08%
|
42,19%
|
44,25%
|
Kasstroomconversie (nettowinst)
|
189,11%
|
169,41%
|
123,33%
|
114,36%
|
152,05%
|
127,18%
|
121,38%
|
121,41%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
1,025
|
1,093
|
1,123
|
1,190
|
Datum van publicatie
|
21/11/19
|
19/11/20
|
18/11/21
|
15/11/22
|
16/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
3.669
|
3.573
|
3.775
|
3.726
|
3.421
|
3.060
|
3.288
|
3.229
|
3.087
|
2.853
|
3.140
|
3.261
|
3.174
|
2.998
|
3.304
|
EBITDA
1 |
530
|
457
|
555
|
550
|
539
|
443
|
541
|
522
|
547
|
431
|
528,2
|
553,6
|
562
|
453,9
|
543,2
|
Bedrijfsresultaat (EBIT)
1 |
321
|
246
|
349
|
347
|
340
|
244
|
341
|
315
|
335
|
217
|
317,7
|
354,6
|
358
|
238,1
|
330,6
|
Operationele Marge
|
8,75%
|
6,88%
|
9,25%
|
9,31%
|
9,94%
|
7,97%
|
10,37%
|
9,76%
|
10,85%
|
7,61%
|
10,12%
|
10,87%
|
11,28%
|
7,94%
|
10,01%
|
Resultaat voor belastingen (EBT)
1 |
227
|
158
|
264
|
259
|
253
|
138
|
221
|
178
|
205
|
73
|
223,2
|
253,7
|
260,6
|
152,2
|
244,7
|
Nettowinst (verlies)
1 |
228
|
121
|
205
|
207
|
233
|
106
|
174
|
143
|
186
|
59
|
175,8
|
194
|
203,4
|
123,7
|
203,6
|
Nettomarge
|
6,21%
|
3,39%
|
5,43%
|
5,56%
|
6,81%
|
3,46%
|
5,29%
|
4,43%
|
6,03%
|
2,07%
|
5,6%
|
5,95%
|
6,41%
|
4,13%
|
6,16%
|
WPA
2 |
1,640
|
0,8700
|
1,500
|
1,580
|
1,850
|
0,8500
|
1,420
|
1,180
|
1,550
|
0,5000
|
1,541
|
1,695
|
1,771
|
1,061
|
1,774
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,2500
|
0,2500
|
0,2500
|
0,2750
|
-
|
0,2775
|
0,2775
|
0,2875
|
0,2750
|
0,2750
|
Datum van publicatie
|
18/11/21
|
3/02/22
|
5/05/22
|
3/08/22
|
15/11/22
|
2/02/23
|
4/05/23
|
9/08/23
|
16/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.615
|
9.487
|
8.369
|
7.845
|
7.777
|
7.305
|
6.966
|
6.352
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,938
x
|
4,398
x
|
3,763
x
|
3,734
x
|
3,788
x
|
3,513
x
|
3,235
x
|
2,838
x
|
Free Cash Flow
1 |
764
|
947
|
904
|
876
|
926
|
833
|
908
|
990
|
ROE (netto-inkomsten/eigen vermogen)
|
26,5%
|
30,1%
|
15,2%
|
30,8%
|
28,5%
|
24,9%
|
25,4%
|
24,6%
|
ROA (netto-inkomsten/totale activa)
|
3,16%
|
3,37%
|
4,64%
|
5,64%
|
5,44%
|
6,09%
|
6,46%
|
6,01%
|
Totale activa
1 |
12.800
|
16.585
|
15.801
|
13.577
|
11.191
|
10.769
|
11.590
|
13.573
|
Nettoactief per aandeel
2 |
12,30
|
15,70
|
23,00
|
25,70
|
26,10
|
30,50
|
34,90
|
38,40
|
Cashflow per aandeel
2 |
8,920
|
11,30
|
11,40
|
11,80
|
13,10
|
11,70
|
12,40
|
-
|
Capex
1 |
399
|
583
|
676
|
687
|
689
|
554
|
589
|
584
|
Capex/omzet
|
4,49%
|
4,98%
|
4,88%
|
4,74%
|
5,44%
|
4,42%
|
4,61%
|
4,44%
|
Datum van publicatie
|
21/11/19
|
19/11/20
|
18/11/21
|
15/11/22
|
16/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
57,05
USD Gemiddelde koersdoel
72,87
USD Spread / Gemiddelde doel +27,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,34% | 6,61 mld. | | -6,95% | 12,96 mld. | | +15,94% | 9,48 mld. | | +26,40% | 1,39 mld. | | -15,31% | 1,29 mld. | | +7,61% | 1,33 mld. | | +27,87% | 1,26 mld. | | -24,91% | 997 mln. | | +21,08% | 855 mln. | | +12,74% | 813 mln. |
Kunststof Container & Verpakking
|