Beurs gesloten -
OTC Markets
15:36:00 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,65
USD
|
+8,14%
|
|
-.--%
|
+43,08%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.892
|
4.277
|
5.772
|
4.543
|
4.268
|
4.853
|
-
|
-
|
Bedrijfswaarde
1 |
7.169
|
6.378
|
7.567
|
6.027
|
4.268
|
6.820
|
6.741
|
6.598
|
K/w-verhouding
|
17,3
x
|
8,1
x
|
29,6
x
|
16,3
x
|
8,74
x
|
13,1
x
|
13,1
x
|
11,6
x
|
Dividendrendement
|
4,54%
|
-
|
2,88%
|
4,53%
|
-
|
5,02%
|
5,04%
|
5,34%
|
Marktkapitalisatie/omzet
|
0,79
x
|
0,71
x
|
0,97
x
|
0,63
x
|
0,52
x
|
0,69
x
|
0,66
x
|
0,64
x
|
Bedrijfswaarde/omzet
|
1,16
x
|
1,06
x
|
1,27
x
|
0,83
x
|
0,52
x
|
0,97
x
|
0,92
x
|
0,87
x
|
Bedrijfswaarde/EBITDA
|
8,74
x
|
6,67
x
|
9,39
x
|
6,65
x
|
3,64
x
|
6,68
x
|
6,48
x
|
5,87
x
|
Bedrijfswaarde/FCF
|
21,1
x
|
18
x
|
15,6
x
|
11,6
x
|
-
|
148
x
|
21,4
x
|
18,1
x
|
FCF Yield
|
4,73%
|
5,55%
|
6,42%
|
8,61%
|
-
|
0,68%
|
4,68%
|
5,53%
|
Price to Book
|
1,52
x
|
1,28
x
|
1,63
x
|
1,07
x
|
-
|
1,17
x
|
1,13
x
|
1,07
x
|
Aantal aandelen (in duizenden)
|
1.370.294
|
1.371.316
|
1.371.775
|
1.372.931
|
1.376.455
|
1.378.564
|
-
|
-
|
Referentieprijs
2 |
3,570
|
3,119
|
4,208
|
3,309
|
3,101
|
3,520
|
3,520
|
3,520
|
Datum van publicatie
|
13/06/19
|
2/07/20
|
22/06/21
|
21/06/22
|
22/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.171
|
6.043
|
5.976
|
7.241
|
8.221
|
7.010
|
7.303
|
7.555
|
EBITDA
1 |
820
|
956
|
806
|
906
|
1.173
|
1.022
|
1.040
|
1.124
|
Bedrijfsresultaat (EBIT)
1 |
631
|
660
|
502
|
616
|
861
|
699,3
|
711,1
|
792
|
Operationele Marge
|
10,23%
|
10,92%
|
8,4%
|
8,51%
|
10,47%
|
9,98%
|
9,74%
|
10,48%
|
Resultaat voor belastingen (EBT)
1 |
350
|
368
|
231
|
378
|
661
|
489,5
|
503,7
|
572,7
|
Nettowinst (verlies)
1 |
274
|
527
|
194
|
280
|
492
|
371,5
|
372,5
|
419
|
Nettomarge
|
4,44%
|
8,72%
|
3,25%
|
3,87%
|
5,98%
|
5,3%
|
5,1%
|
5,55%
|
WPA
2 |
0,2060
|
0,3850
|
0,1420
|
0,2030
|
0,3550
|
0,2685
|
0,2693
|
0,3028
|
Free Cash Flow
1 |
339
|
354
|
486
|
519
|
-
|
46,1
|
315,5
|
365
|
FCF-marge
|
5,49%
|
5,86%
|
8,13%
|
7,17%
|
-
|
0,66%
|
4,32%
|
4,83%
|
Kasstroomconversie (ebitda)
|
41,34%
|
37,03%
|
60,3%
|
57,28%
|
-
|
4,51%
|
30,35%
|
32,46%
|
Kasstroomconversie (nettowinst)
|
123,72%
|
67,17%
|
250,52%
|
185,36%
|
-
|
12,41%
|
84,7%
|
87,12%
|
Dividend per aandeel
2 |
0,1620
|
-
|
0,1210
|
0,1500
|
-
|
0,1766
|
0,1773
|
0,1879
|
Datum van publicatie
|
13/06/19
|
2/07/20
|
22/06/21
|
21/06/22
|
22/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
3.188
|
2.855
|
2.889
|
3.087
|
3.362
|
3.879
|
4.299
|
3.922
|
3.513
|
3.423
|
EBITDA
1 |
498
|
458
|
385
|
421
|
423
|
483
|
572
|
601
|
522
|
495
|
Bedrijfsresultaat (EBIT)
1 |
351
|
309
|
230
|
272
|
276
|
340
|
418
|
443
|
365
|
333,5
|
Operationele Marge
|
11,01%
|
10,82%
|
7,96%
|
8,81%
|
8,21%
|
8,77%
|
9,72%
|
11,3%
|
10,39%
|
9,74%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
0,2650
|
-
|
0,0880
|
0,0980
|
0,1050
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0540
|
-
|
0,0400
|
0,0810
|
0,0400
|
0,1100
|
0,0600
|
-
|
0,0600
|
0,1200
|
Datum van publicatie
|
5/12/19
|
2/07/20
|
10/12/20
|
22/06/21
|
9/12/21
|
21/06/22
|
8/12/22
|
22/06/23
|
7/12/23
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.277
|
2.101
|
1.795
|
1.484
|
-
|
1.967
|
1.888
|
1.745
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,777
x
|
2,198
x
|
2,227
x
|
1,638
x
|
-
|
1,925
x
|
1,816
x
|
1,552
x
|
Free Cash Flow
1 |
339
|
354
|
486
|
519
|
-
|
46,1
|
315
|
365
|
ROE (netto-inkomsten/eigen vermogen)
|
14,4%
|
14,1%
|
9,65%
|
10,9%
|
-
|
11%
|
10,6%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
5,06%
|
5,31%
|
3,83%
|
4,54%
|
-
|
3,8%
|
3,68%
|
3,97%
|
Totale activa
1 |
5.410
|
9.924
|
5.062
|
6.166
|
-
|
9.781
|
10.120
|
10.555
|
Nettoactief per aandeel
2 |
2,340
|
2,440
|
2,580
|
3,080
|
-
|
3,000
|
3,120
|
3,280
|
Cashflow per aandeel
2 |
0,4000
|
0,4800
|
0,5500
|
0,6700
|
-
|
0,4100
|
0,5400
|
0,5900
|
Capex
1 |
303
|
376
|
331
|
431
|
-
|
494
|
477
|
476
|
Capex/omzet
|
4,91%
|
6,22%
|
5,54%
|
5,95%
|
-
|
7,05%
|
6,53%
|
6,3%
|
Datum van publicatie
|
13/06/19
|
2/07/20
|
22/06/21
|
21/06/22
|
22/06/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,52
GBP Gemiddelde koersdoel
3,948
GBP Spread / Gemiddelde doel +12,14% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,10% | 16,57 mld. | | +27,94% | 16,06 mld. | | +19,70% | 12,83 mld. | | +23,80% | 12,32 mld. | | +0,24% | 10,56 mld. | | +11,89% | 8,48 mld. | | -15,30% | 6,98 mld. | | +2,11% | 5,61 mld. | | +2,02% | 4,56 mld. |
Papierverpakking - Andere
|