Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,83
USD
|
+0,92%
|
|
-4,35%
|
-6,42%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.057
|
19.545
|
18.194
|
12.317
|
12.509
|
11.750
|
-
|
-
|
Bedrijfswaarde
1 |
27.311
|
27.043
|
22.478
|
18.435
|
16.989
|
16.425
|
16.150
|
15.801
|
K/w-verhouding
|
15
x
|
40,8
x
|
10,5
x
|
8,45
x
|
44,1
x
|
17,4
x
|
12,1
x
|
10,3
x
|
Dividendrendement
|
4,37%
|
4,12%
|
4,26%
|
5,34%
|
5,12%
|
5,46%
|
5,49%
|
5,84%
|
Marktkapitalisatie/omzet
|
0,81
x
|
0,95
x
|
0,94
x
|
0,58
x
|
0,66
x
|
0,62
x
|
0,6
x
|
0,59
x
|
Bedrijfswaarde/omzet
|
1,22
x
|
1,31
x
|
1,16
x
|
0,87
x
|
0,9
x
|
0,86
x
|
0,82
x
|
0,79
x
|
Bedrijfswaarde/EBITDA
|
7,29
x
|
9,56
x
|
8,29
x
|
6,46
x
|
7,61
x
|
7,48
x
|
6,29
x
|
5,89
x
|
Bedrijfswaarde/FCF
|
11,7
x
|
11,7
x
|
15,2
x
|
14,8
x
|
24,5
x
|
22,6
x
|
15,4
x
|
12,8
x
|
FCF Yield
|
8,55%
|
8,55%
|
6,59%
|
6,74%
|
4,07%
|
4,43%
|
6,48%
|
7,83%
|
Price to Book
|
2,38
x
|
2,5
x
|
2,03
x
|
1,43
x
|
1,5
x
|
1,46
x
|
1,39
x
|
1,26
x
|
Aantal aandelen (in duizenden)
|
392.116
|
393.095
|
387.263
|
355.670
|
346.017
|
347.323
|
-
|
-
|
Referentieprijs
2 |
46,05
|
49,72
|
46,98
|
34,63
|
36,15
|
33,83
|
33,83
|
33,83
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
27/01/22
|
31/01/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.376
|
20.580
|
19.363
|
21.161
|
18.916
|
19.004
|
19.737
|
19.966
|
EBITDA
1 |
3.747
|
2.830
|
2.711
|
2.854
|
2.232
|
2.195
|
2.566
|
2.682
|
Bedrijfsresultaat (EBIT)
1 |
2.441
|
1.543
|
1.501
|
1.814
|
1.222
|
1.178
|
1.610
|
1.660
|
Operationele Marge
|
10,91%
|
7,5%
|
7,75%
|
8,57%
|
6,46%
|
6,2%
|
8,16%
|
8,32%
|
Resultaat voor belastingen (EBT)
1 |
1.604
|
650
|
999
|
1.511
|
382
|
912,7
|
1.272
|
1.472
|
Nettowinst (verlies)
1 |
1.225
|
482
|
1.752
|
1.504
|
288
|
676,8
|
964,4
|
1.111
|
Nettomarge
|
5,47%
|
2,34%
|
9,05%
|
7,11%
|
1,52%
|
3,56%
|
4,89%
|
5,56%
|
WPA
2 |
3,070
|
1,220
|
4,470
|
4,100
|
0,8200
|
1,940
|
2,798
|
3,280
|
Free Cash Flow
1 |
2.334
|
2.312
|
1.481
|
1.243
|
692
|
727,5
|
1.046
|
1.237
|
FCF-marge
|
10,43%
|
11,23%
|
7,65%
|
5,87%
|
3,66%
|
3,83%
|
5,3%
|
6,2%
|
Kasstroomconversie (ebitda)
|
62,29%
|
81,7%
|
54,63%
|
43,55%
|
31%
|
33,14%
|
40,78%
|
46,12%
|
Kasstroomconversie (nettowinst)
|
190,53%
|
479,67%
|
84,53%
|
82,65%
|
240,28%
|
107,49%
|
108,5%
|
111,34%
|
Dividend per aandeel
2 |
2,013
|
2,050
|
2,000
|
1,850
|
1,850
|
1,846
|
1,858
|
1,975
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
27/01/22
|
31/01/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
5.714
|
5.086
|
5.237
|
5.389
|
5.402
|
5.133
|
5.020
|
4.682
|
4.613
|
4.601
|
4.619
|
4.758
|
4.837
|
4.868
|
4.734
|
EBITDA
1 |
937
|
643
|
597
|
825
|
710
|
722
|
539
|
570
|
590
|
533
|
423
|
520,6
|
634,5
|
668,4
|
552,1
|
Bedrijfsresultaat (EBIT)
1 |
619
|
366
|
336
|
558
|
449
|
471
|
298
|
326
|
332
|
266
|
145
|
259,9
|
373,8
|
407,6
|
288,6
|
Operationele Marge
|
10,83%
|
7,2%
|
6,42%
|
10,35%
|
8,31%
|
9,18%
|
5,94%
|
6,96%
|
7,2%
|
5,78%
|
3,14%
|
5,46%
|
7,73%
|
8,37%
|
6,1%
|
Resultaat voor belastingen (EBT)
1 |
916
|
44
|
362
|
514
|
313
|
322
|
221
|
255
|
232
|
-326
|
85
|
188,6
|
250,5
|
305,1
|
222,7
|
Nettowinst (verlies)
1 |
864
|
107
|
360
|
511
|
951
|
-318
|
172
|
235
|
165
|
-284
|
56
|
142,2
|
188,8
|
229,8
|
167
|
Nettomarge
|
15,12%
|
2,1%
|
6,87%
|
9,48%
|
17,6%
|
-6,2%
|
3,43%
|
5,02%
|
3,58%
|
-6,17%
|
1,21%
|
2,99%
|
3,9%
|
4,72%
|
3,53%
|
WPA
2 |
2,200
|
0,2800
|
0,9500
|
1,380
|
2,640
|
-0,9000
|
0,4900
|
0,6800
|
0,4700
|
-0,8200
|
0,1600
|
0,4050
|
0,5450
|
0,6600
|
0,4800
|
Dividend per aandeel
2 |
0,5125
|
0,4625
|
0,4625
|
0,4625
|
0,4625
|
0,4625
|
0,4625
|
0,4625
|
0,4625
|
0,4625
|
0,4600
|
0,4600
|
0,4600
|
0,4600
|
-
|
Datum van publicatie
|
27/10/21
|
27/01/22
|
28/04/22
|
28/07/22
|
27/10/22
|
31/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
1/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.254
|
7.498
|
4.284
|
6.118
|
4.480
|
4.675
|
4.400
|
4.051
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,47
x
|
2,649
x
|
1,58
x
|
2,144
x
|
2,007
x
|
2,13
x
|
1,715
x
|
1,51
x
|
Free Cash Flow
1 |
2.334
|
2.312
|
1.481
|
1.243
|
692
|
727
|
1.046
|
1.237
|
ROE (netto-inkomsten/eigen vermogen)
|
23,5%
|
14,2%
|
14,8%
|
13,3%
|
8,96%
|
7%
|
10,6%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
5,27%
|
3,4%
|
4,41%
|
4,75%
|
3,2%
|
3,2%
|
4,1%
|
-
|
Totale activa
1 |
23.228
|
14.192
|
39.759
|
31.666
|
9.003
|
21.150
|
23.521
|
-
|
Nettoactief per aandeel
2 |
19,30
|
19,80
|
23,10
|
24,30
|
24,10
|
23,20
|
24,30
|
26,80
|
Cashflow per aandeel
2 |
9,050
|
7,740
|
5,170
|
5,920
|
5,250
|
5,130
|
5,860
|
6,010
|
Capex
1 |
1.276
|
751
|
549
|
931
|
1.141
|
915
|
979
|
1.019
|
Capex/omzet
|
5,7%
|
3,65%
|
2,84%
|
4,4%
|
6,03%
|
4,82%
|
4,96%
|
5,1%
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
27/01/22
|
31/01/23
|
1/02/24
|
-
|
-
|
-
|
Laatste slotkoers
33,83
USD Gemiddelde koersdoel
40,09
USD Spread / Gemiddelde doel +18,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,42% | 11,75 mld. | | +6,10% | 15,4 mld. | | +13,80% | 12,14 mld. | | +11,37% | 11,06 mld. | | +1,48% | 10,71 mld. | | +11,68% | 8,43 mld. | | -10,81% | 8,28 mld. | | +10,64% | 5,84 mld. | | +1,15% | 5,55 mld. | | +5,22% | 4,98 mld. |
Papierverpakking - Andere
|