Beurs gesloten -
OTC Markets
20:09:54 16-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,89
USD
|
+9,83%
|
|
-.--%
|
+43,11%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.892
|
4.277
|
5.772
|
4.543
|
4.268
|
5.158
|
-
|
-
|
Bedrijfswaarde
1 |
7.169
|
6.378
|
7.567
|
6.027
|
4.268
|
7.126
|
7.036
|
6.892
|
K/w-verhouding
|
17,3
x
|
8,1
x
|
29,6
x
|
16,3
x
|
8,74
x
|
13,9
x
|
13
x
|
11,9
x
|
Dividendrendement
|
4,54%
|
-
|
2,88%
|
4,53%
|
-
|
4,72%
|
4,74%
|
5,01%
|
Marktkapitalisatie/omzet
|
0,79
x
|
0,71
x
|
0,97
x
|
0,63
x
|
0,52
x
|
0,74
x
|
0,72
x
|
0,69
x
|
Bedrijfswaarde/omzet
|
1,16
x
|
1,06
x
|
1,27
x
|
0,83
x
|
0,52
x
|
1,02
x
|
0,98
x
|
0,92
x
|
Bedrijfswaarde/EBITDA
|
8,74
x
|
6,67
x
|
9,39
x
|
6,65
x
|
3,64
x
|
6,97
x
|
6,66
x
|
6,12
x
|
Bedrijfswaarde/FCF
|
21,1
x
|
18
x
|
15,6
x
|
11,6
x
|
-
|
160
x
|
21,6
x
|
19,1
x
|
FCF Yield
|
4,73%
|
5,55%
|
6,42%
|
8,61%
|
-
|
0,63%
|
4,63%
|
5,24%
|
Price to Book
|
1,52
x
|
1,28
x
|
1,63
x
|
1,07
x
|
-
|
1,25
x
|
1,19
x
|
1,14
x
|
Aantal aandelen (in duizenden)
|
1.370.294
|
1.371.316
|
1.371.775
|
1.372.931
|
1.376.455
|
1.378.437
|
-
|
-
|
Referentieprijs
2 |
3,570
|
3,119
|
4,208
|
3,309
|
3,101
|
3,742
|
3,742
|
3,742
|
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
|
7.210
|
7.473
|
EBITDA
1 |
820
|
956
|
806
|
906
|
1.173
|
1.022
|
1.057
|
1.127
|
Bedrijfsresultaat (EBIT)
1 |
631
|
660
|
502
|
616
|
861
|
697,9
|
725,1
|
777
|
Operationele Marge
|
10,23%
|
10,92%
|
8,4%
|
8,51%
|
10,47%
|
9,96%
|
10,06%
|
10,4%
|
Resultaat voor belastingen (EBT)
1 |
350
|
368
|
231
|
378
|
661
|
487,4
|
531,5
|
595,3
|
Nettowinst (verlies)
1 |
274
|
527
|
194
|
280
|
492
|
371
|
398
|
436,8
|
Nettomarge
|
4,44%
|
8,72%
|
3,25%
|
3,87%
|
5,98%
|
5,29%
|
5,52%
|
5,84%
|
WPA
2 |
0,2060
|
0,3850
|
0,1420
|
0,2030
|
0,3550
|
0,2683
|
0,2879
|
0,3157
|
Free Cash Flow
1 |
339
|
354
|
486
|
519
|
-
|
44,6
|
325,7
|
361,2
|
FCF-marge
|
5,49%
|
5,86%
|
8,13%
|
7,17%
|
-
|
0,64%
|
4,52%
|
4,83%
|
Kasstroomconversie (ebitda)
|
41,34%
|
37,03%
|
60,3%
|
57,28%
|
-
|
4,36%
|
30,81%
|
32,06%
|
Kasstroomconversie (nettowinst)
|
123,72%
|
67,17%
|
250,52%
|
185,36%
|
-
|
12,02%
|
81,83%
|
82,71%
|
Dividend per aandeel
2 |
0,1620
|
-
|
0,1210
|
0,1500
|
-
|
0,1766
|
0,1772
|
0,1876
|
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
|
3.434
|
EBITDA
1 |
498
|
458
|
385
|
421
|
423
|
483
|
572
|
601
|
522
|
492
|
Bedrijfsresultaat (EBIT)
1 |
351
|
309
|
230
|
272
|
276
|
340
|
418
|
443
|
365
|
330,5
|
Operationele Marge
|
11,01%
|
10,82%
|
7,96%
|
8,81%
|
8,21%
|
8,77%
|
9,72%
|
11,3%
|
10,39%
|
9,62%
|
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
|
-
|
1.968
|
1.877
|
1.734
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,777
x
|
2,198
x
|
2,227
x
|
1,638
x
|
-
|
1,925
x
|
1,776
x
|
1,539
x
|
Free Cash Flow
1 |
339
|
354
|
486
|
519
|
-
|
44,6
|
326
|
361
|
ROE (netto-inkomsten/eigen vermogen)
|
14,4%
|
14,1%
|
9,65%
|
10,9%
|
-
|
10,6%
|
10,8%
|
11,4%
|
ROA (netto-inkomsten/totale activa)
|
5,06%
|
5,31%
|
3,83%
|
4,54%
|
-
|
3,8%
|
4,05%
|
4,34%
|
Totale activa
1 |
5.410
|
9.924
|
5.062
|
6.166
|
-
|
9.766
|
9.837
|
10.064
|
Nettoactief per aandeel
2 |
2,340
|
2,440
|
2,580
|
3,080
|
-
|
3,000
|
3,130
|
3,290
|
Cashflow per aandeel
2 |
0,4000
|
0,4800
|
0,5500
|
0,6700
|
-
|
0,3000
|
0,6100
|
0,6600
|
Capex
1 |
303
|
376
|
331
|
431
|
-
|
494
|
477
|
476
|
Capex/omzet
|
4,91%
|
6,22%
|
5,54%
|
5,95%
|
-
|
7,05%
|
6,61%
|
6,37%
|
Datum van publicatie
|
13/06/19
|
2/07/20
|
22/06/21
|
21/06/22
|
22/06/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,742
GBP Gemiddelde koersdoel
3,989
GBP Spread / Gemiddelde doel +6,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,41% | 16,32 mld. | | +27,50% | 13,67 mld. | | +24,41% | 12,49 mld. | | +10,82% | 11,81 mld. | | -5,54% | 8,91 mld. | | +14,12% | 8,64 mld. | | -0,78% | 8,09 mld. | | +7,89% | 5,92 mld. | | +6,51% | 5,07 mld. |
Papierverpakking - Andere
|