Beurs gesloten -
Nasdaq Helsinki
18:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
37,46
EUR
|
-1,47%
|
|
-0,69%
|
+1,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.318
|
4.410
|
4.059
|
3.340
|
3.840
|
3.924
|
-
|
-
|
Bedrijfswaarde
1 |
5.222
|
5.287
|
5.583
|
4.811
|
5.128
|
5.187
|
5.137
|
5.087
|
K/w-verhouding
|
22,7
x
|
25
x
|
20,4
x
|
12,1
x
|
18,6
x
|
16,9
x
|
14,1
x
|
12,9
x
|
Dividendrendement
|
2,15%
|
2,18%
|
2,42%
|
3,13%
|
2,86%
|
2,95%
|
3,2%
|
3,41%
|
Marktkapitalisatie/omzet
|
1,27
x
|
1,34
x
|
1,14
x
|
0,75
x
|
0,92
x
|
0,93
x
|
0,88
x
|
0,84
x
|
Bedrijfswaarde/omzet
|
1,54
x
|
1,6
x
|
1,56
x
|
1,07
x
|
1,23
x
|
1,23
x
|
1,16
x
|
1,09
x
|
Bedrijfswaarde/EBITDA
|
11,4
x
|
11,2
x
|
11,4
x
|
8,06
x
|
8,69
x
|
8,19
x
|
7,67
x
|
7,16
x
|
Bedrijfswaarde/FCF
|
23,5
x
|
25,8
x
|
-152
x
|
1.659
x
|
19,8
x
|
33,8
x
|
26,9
x
|
23,5
x
|
FCF Yield
|
4,26%
|
3,88%
|
-0,66%
|
0,06%
|
5,06%
|
2,96%
|
3,71%
|
4,26%
|
Price to Book
|
3,2
x
|
3,43
x
|
2,66
x
|
1,81
x
|
2,09
x
|
1,97
x
|
1,82
x
|
1,67
x
|
Aantal aandelen (in duizenden)
|
104.350
|
104.350
|
104.365
|
104.365
|
104.538
|
104.761
|
-
|
-
|
Referentieprijs
2 |
41,38
|
42,26
|
38,89
|
32,00
|
36,73
|
37,46
|
37,46
|
37,46
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.399
|
3.302
|
3.575
|
4.479
|
4.169
|
4.217
|
4.446
|
4.687
|
EBITDA
1 |
456,3
|
473,1
|
488,4
|
596,9
|
590,1
|
633
|
669,8
|
710,3
|
Bedrijfsresultaat (EBIT)
1 |
293,1
|
302,1
|
315,3
|
395,1
|
392,6
|
420,8
|
449,2
|
478,8
|
Operationele Marge
|
8,62%
|
9,15%
|
8,82%
|
8,82%
|
9,42%
|
9,98%
|
10,1%
|
10,22%
|
Resultaat voor belastingen (EBT)
1 |
256,7
|
237,1
|
263
|
352,1
|
312
|
318,8
|
373,7
|
405,3
|
Nettowinst (verlies)
1 |
190,1
|
176,8
|
198,8
|
276,2
|
206,3
|
232,1
|
281,2
|
306,5
|
Nettomarge
|
5,59%
|
5,35%
|
5,56%
|
6,17%
|
4,95%
|
5,5%
|
6,32%
|
6,54%
|
WPA
2 |
1,820
|
1,690
|
1,910
|
2,650
|
1,970
|
2,217
|
2,662
|
2,893
|
Free Cash Flow
1 |
222,5
|
205,1
|
-36,7
|
2,9
|
259,5
|
153,4
|
190,8
|
216,5
|
FCF-marge
|
6,55%
|
6,21%
|
-1,03%
|
0,06%
|
6,22%
|
3,64%
|
4,29%
|
4,62%
|
Kasstroomconversie (ebitda)
|
48,76%
|
43,35%
|
-
|
0,49%
|
43,98%
|
24,23%
|
28,49%
|
30,48%
|
Kasstroomconversie (nettowinst)
|
117,04%
|
116,01%
|
-
|
1,05%
|
125,79%
|
66,09%
|
67,87%
|
70,64%
|
Dividend per aandeel
2 |
0,8900
|
0,9200
|
0,9400
|
1,000
|
1,050
|
1,104
|
1,201
|
1,278
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
999,5
|
1.050
|
1.147
|
1.178
|
1.104
|
1.047
|
1.052
|
1.037
|
1.033
|
1.004
|
1.066
|
1.074
|
1.097
|
1.078
|
1.124
|
EBITDA
1 |
130,3
|
146,6
|
153,8
|
153,2
|
143,3
|
140,5
|
141,2
|
149
|
159,5
|
149
|
157,4
|
162,8
|
166,6
|
154,9
|
158
|
Bedrijfsresultaat (EBIT)
1 |
82,2
|
97,5
|
102,7
|
101,5
|
93,3
|
92,1
|
92,7
|
100,3
|
107,5
|
98,8
|
106,4
|
107,9
|
112,4
|
107,4
|
109
|
Operationele Marge
|
8,22%
|
9,29%
|
8,95%
|
8,61%
|
8,45%
|
8,8%
|
8,81%
|
9,67%
|
10,41%
|
9,84%
|
9,98%
|
10,05%
|
10,25%
|
9,97%
|
9,7%
|
Resultaat voor belastingen (EBT)
1 |
75,4
|
90,6
|
84,5
|
115,2
|
61,8
|
68,4
|
39,5
|
75,8
|
128,3
|
56,3
|
83,38
|
87,18
|
92,14
|
84,32
|
87
|
Nettowinst (verlies)
1 |
57,9
|
66
|
60,8
|
93
|
56,3
|
49,5
|
25,3
|
44,3
|
87,2
|
36,3
|
61,06
|
65,4
|
69,93
|
61
|
67
|
Nettomarge
|
5,79%
|
6,29%
|
5,3%
|
7,89%
|
5,1%
|
4,73%
|
2,41%
|
4,27%
|
8,44%
|
3,62%
|
5,73%
|
6,09%
|
6,38%
|
5,66%
|
5,96%
|
WPA
2 |
0,5600
|
0,6300
|
0,5800
|
0,8900
|
0,5400
|
0,4700
|
0,2400
|
0,4200
|
0,8300
|
0,3500
|
0,5720
|
0,6120
|
0,6540
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/22
|
27/04/22
|
21/07/22
|
21/10/22
|
9/02/23
|
27/04/23
|
20/07/23
|
20/10/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
904
|
878
|
1.524
|
1.471
|
1.288
|
1.262
|
1.213
|
1.162
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,981
x
|
1,855
x
|
3,121
x
|
2,464
x
|
2,183
x
|
1,994
x
|
1,81
x
|
1,636
x
|
Free Cash Flow
1 |
223
|
205
|
-36,7
|
2,9
|
260
|
153
|
191
|
217
|
ROE (netto-inkomsten/eigen vermogen)
|
15,3%
|
14,8%
|
14,2%
|
14,9%
|
13,2%
|
12,5%
|
13,2%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
5,72%
|
5,63%
|
4,89%
|
5,9%
|
4,35%
|
5,06%
|
5,57%
|
5,94%
|
Totale activa
1 |
3.322
|
3.138
|
4.069
|
4.682
|
4.743
|
4.584
|
5.046
|
5.158
|
Nettoactief per aandeel
2 |
12,90
|
12,30
|
14,60
|
17,70
|
17,60
|
19,00
|
20,60
|
22,40
|
Cashflow per aandeel
2 |
4,090
|
4,110
|
2,140
|
3,070
|
5,510
|
4,420
|
4,820
|
5,060
|
Capex
1 |
204
|
224
|
259
|
319
|
319
|
291
|
301
|
288
|
Capex/omzet
|
6%
|
6,77%
|
7,26%
|
7,11%
|
7,64%
|
6,91%
|
6,78%
|
6,15%
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
37,46
EUR Gemiddelde koersdoel
42,35
EUR Spread / Gemiddelde doel +13,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,99% | 4,2 mld. | | +12,06% | 16,27 mld. | | +19,36% | 14,99 mld. | | +21,05% | 12,97 mld. | | +15,94% | 11,55 mld. | | +1,84% | 10,76 mld. | | -10,21% | 8,46 mld. | | +6,33% | 8,05 mld. | | +37,00% | 7,33 mld. | | -9,22% | 4,98 mld. |
Papierverpakking - Andere
|