Vertraagde tijd
OTC Markets
16:40:13 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
39,98
USD
|
-0,22%
|
|
-1,62%
|
-7,67%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.161
|
9.325
|
10.534
|
7.722
|
8.596
|
8.204
|
-
|
-
|
Bedrijfswaarde
1 |
12.368
|
11.116
|
12.285
|
7.722
|
9.015
|
9.591
|
9.600
|
9.404
|
K/w-verhouding
|
12,5
x
|
16
x
|
13,9
x
|
5,32
x
|
-61,9
x
|
18,6
x
|
12,5
x
|
12,1
x
|
Dividendrendement
|
3,96%
|
3,12%
|
2,99%
|
-
|
3,59%
|
3,76%
|
4,13%
|
4,73%
|
Marktkapitalisatie/omzet
|
1,4
x
|
1,4
x
|
1,36
x
|
0,87
x
|
1,17
x
|
1,11
x
|
1,03
x
|
0,98
x
|
Bedrijfswaarde/omzet
|
1,7
x
|
1,67
x
|
1,59
x
|
0,87
x
|
1,23
x
|
1,3
x
|
1,2
x
|
1,12
x
|
Bedrijfswaarde/EBITDA
|
7,46
x
|
8,22
x
|
8,17
x
|
4,18
x
|
7,51
x
|
8,28
x
|
6,56
x
|
5,95
x
|
Bedrijfswaarde/FCF
|
19,6
x
|
16,2
x
|
21,3
x
|
-
|
17
x
|
75,2
x
|
30,4
x
|
20,4
x
|
FCF Yield
|
5,1%
|
6,19%
|
4,7%
|
-
|
5,87%
|
1,33%
|
3,29%
|
4,89%
|
Price to Book
|
2,53
x
|
2,33
x
|
2,34
x
|
-
|
1,67
x
|
1,62
x
|
1,53
x
|
1,42
x
|
Aantal aandelen (in duizenden)
|
440.675
|
440.600
|
440.824
|
440.928
|
440.913
|
440.848
|
-
|
-
|
Referentieprijs
2 |
23,06
|
21,16
|
23,90
|
17,51
|
19,50
|
18,61
|
18,61
|
18,61
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
3/03/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.268
|
6.663
|
7.723
|
8.902
|
7.330
|
7.377
|
7.993
|
8.397
|
EBITDA
1 |
1.658
|
1.353
|
1.503
|
1.848
|
1.201
|
1.158
|
1.463
|
1.579
|
Bedrijfsresultaat (EBIT)
1 |
1.223
|
925
|
1.064
|
1.443
|
790
|
730,5
|
1.013
|
1.114
|
Operationele Marge
|
16,83%
|
13,88%
|
13,78%
|
16,21%
|
10,78%
|
9,9%
|
12,67%
|
13,26%
|
Resultaat voor belastingen (EBT)
1 |
1.103
|
770
|
983
|
1.560
|
682
|
616,5
|
888,7
|
955,5
|
Nettowinst (verlies)
1 |
812
|
582
|
756
|
1.452
|
-153
|
443,6
|
656,7
|
680,3
|
Nettomarge
|
11,17%
|
8,73%
|
9,79%
|
16,31%
|
-2,09%
|
6,01%
|
8,22%
|
8,1%
|
WPA
2 |
1,844
|
1,320
|
1,714
|
3,291
|
-0,3150
|
1,002
|
1,489
|
1,542
|
Free Cash Flow
1 |
631
|
688
|
577
|
-
|
529
|
127,5
|
315,7
|
460,3
|
FCF-marge
|
8,68%
|
10,33%
|
7,47%
|
-
|
7,22%
|
1,73%
|
3,95%
|
5,48%
|
Kasstroomconversie (ebitda)
|
38,06%
|
50,85%
|
38,39%
|
-
|
44,05%
|
11,01%
|
21,57%
|
29,15%
|
Kasstroomconversie (nettowinst)
|
77,71%
|
118,21%
|
76,32%
|
-
|
-
|
28,75%
|
48,07%
|
67,66%
|
Dividend per aandeel
2 |
0,9130
|
0,6600
|
0,7150
|
-
|
0,7000
|
0,7001
|
0,7681
|
0,8800
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
3/03/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 Q2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
|
3.497
|
3.452
|
3.211
|
3.627
|
-
|
-
|
4.096
|
4.505
|
4.397
|
-
|
3.881
|
3.449
|
-
|
3.717
|
3.711
|
4.070
|
4.118
|
EBITDA
1 |
764
|
738
|
615
|
709
|
388
|
406
|
794
|
942
|
906
|
351
|
680
|
521
|
264
|
512
|
632
|
760
|
760
|
Bedrijfsresultaat (EBIT)
|
544
|
524
|
401
|
497
|
-
|
-
|
567
|
748
|
695
|
-
|
481
|
309
|
-
|
299
|
415
|
522
|
516
|
Operationele Marge
|
15,56%
|
15,18%
|
12,49%
|
13,7%
|
-
|
-
|
13,84%
|
16,6%
|
15,81%
|
-
|
12,39%
|
8,96%
|
-
|
8,04%
|
11,18%
|
12,83%
|
12,53%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
304
|
461
|
-
|
-
|
522
|
933
|
627
|
-
|
418
|
264
|
-
|
422
|
441
|
476
|
473
|
Nettowinst (verlies)
|
-
|
-
|
233
|
348
|
-
|
-
|
408
|
627
|
825
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
7,26%
|
9,59%
|
-
|
-
|
9,96%
|
13,92%
|
18,76%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,7909
|
-
|
0,5324
|
0,7887
|
-
|
-
|
0,9251
|
1,421
|
-
|
-
|
1,021
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
0,6129
|
0,2090
|
0,4510
|
0,2200
|
-
|
-
|
0,4950
|
0,2384
|
-
|
-
|
0,2566
|
0,4434
|
-
|
0,2330
|
0,4670
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
6/08/20
|
25/02/21
|
5/08/21
|
3/12/21
|
3/03/22
|
3/03/22
|
4/08/22
|
23/02/23
|
3/05/23
|
3/08/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.207
|
1.791
|
1.751
|
-
|
419
|
1.387
|
1.396
|
1.200
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,331
x
|
1,324
x
|
1,165
x
|
-
|
0,3489
x
|
1,198
x
|
0,9538
x
|
0,7598
x
|
Free Cash Flow
1 |
631
|
688
|
577
|
-
|
529
|
128
|
316
|
460
|
ROE (netto-inkomsten/eigen vermogen)
|
22,1%
|
15,6%
|
17,6%
|
-
|
9,14%
|
8,48%
|
12,8%
|
13,4%
|
ROA (netto-inkomsten/totale activa)
|
10%
|
7,42%
|
8,48%
|
-
|
-1,47%
|
7,9%
|
8,3%
|
-
|
Totale activa
1 |
8.121
|
7.847
|
8.920
|
-
|
10.405
|
5.615
|
7.912
|
-
|
Nettoactief per aandeel
2 |
9,110
|
9,080
|
10,20
|
-
|
11,70
|
11,50
|
12,20
|
13,10
|
Cashflow per aandeel
2 |
3,150
|
2,940
|
2,610
|
-
|
2,800
|
1,910
|
2,460
|
2,570
|
Capex
1 |
757
|
630
|
573
|
-
|
830
|
850
|
751
|
749
|
Capex/omzet
|
10,42%
|
9,46%
|
7,42%
|
-
|
11,32%
|
11,52%
|
9,39%
|
8,92%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
3/03/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
18,61
EUR Gemiddelde koersdoel
18,87
EUR Spread / Gemiddelde doel +1,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,77% | 16,16 mld. | | +18,58% | 14,62 mld. | | +28,62% | 13,67 mld. | | +25,72% | 12,56 mld. | | +7,19% | 11,62 mld. | | +12,17% | 8,53 mld. | | -0,41% | 8,07 mld. | | +22,57% | 6,61 mld. | | +9,07% | 6,02 mld. |
Papierverpakking - Andere
|