Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
46,96
USD
|
-0,13%
|
|
-0,93%
|
+3,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.443
|
4.101
|
4.730
|
5.706
|
4.819
|
5.014
|
-
|
-
|
Bedrijfswaarde
1 |
5.483
|
6.942
|
7.892
|
8.546
|
7.603
|
7.560
|
7.251
|
6.926
|
K/w-verhouding
|
17,9
x
|
13,4
x
|
13,3
x
|
16,9
x
|
15,2
x
|
14,5
x
|
13,4
x
|
12,7
x
|
Dividendrendement
|
1,42%
|
1,29%
|
1,31%
|
1,23%
|
1,59%
|
1,53%
|
1,56%
|
1,66%
|
Marktkapitalisatie/omzet
|
0,77
x
|
0,83
x
|
0,83
x
|
0,89
x
|
0,8
x
|
0,82
x
|
0,8
x
|
0,78
x
|
Bedrijfswaarde/omzet
|
1,22
x
|
1,41
x
|
1,39
x
|
1,33
x
|
1,27
x
|
1,24
x
|
1,16
x
|
1,08
x
|
Bedrijfswaarde/EBITDA
|
8,76
x
|
8,92
x
|
9,32
x
|
9,05
x
|
8,68
x
|
8,23
x
|
7,59
x
|
6,94
x
|
Bedrijfswaarde/FCF
|
20,2
x
|
18,4
x
|
24,3
x
|
16
x
|
21,3
x
|
20,2
x
|
18,3
x
|
15,6
x
|
FCF Yield
|
4,96%
|
5,45%
|
4,12%
|
6,23%
|
4,69%
|
4,96%
|
5,46%
|
6,41%
|
Price to Book
|
3,39
x
|
3,3
x
|
3,05
x
|
3,35
x
|
2,55
x
|
2,29
x
|
1,98
x
|
1,72
x
|
Aantal aandelen (in duizenden)
|
110.768
|
110.587
|
110.410
|
110.079
|
106.498
|
106.775
|
-
|
-
|
Referentieprijs
2 |
31,08
|
37,08
|
42,84
|
51,84
|
45,25
|
46,96
|
46,96
|
46,96
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
25/01/22
|
24/01/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.490
|
4.922
|
5.677
|
6.412
|
5.988
|
6.089
|
6.254
|
6.413
|
EBITDA
1 |
625,7
|
778,4
|
847
|
944,3
|
876
|
918,6
|
955,5
|
997,8
|
Bedrijfsresultaat (EBIT)
1 |
415,8
|
554,8
|
591,1
|
676,1
|
660,5
|
688,5
|
732,7
|
770,7
|
Operationele Marge
|
9,26%
|
11,27%
|
10,41%
|
10,55%
|
11,03%
|
11,31%
|
11,71%
|
12,02%
|
Resultaat voor belastingen (EBT)
1 |
252,1
|
407,1
|
466,3
|
474,2
|
422,1
|
477,6
|
515,1
|
552,6
|
Nettowinst (verlies)
1 |
193,8
|
308,7
|
359,1
|
340,8
|
326
|
345,3
|
370,6
|
393,2
|
Nettomarge
|
4,32%
|
6,27%
|
6,33%
|
5,32%
|
5,44%
|
5,67%
|
5,93%
|
6,13%
|
WPA
2 |
1,740
|
2,770
|
3,230
|
3,070
|
2,980
|
3,244
|
3,510
|
3,703
|
Free Cash Flow
1 |
271,7
|
378,3
|
325
|
532,6
|
356,7
|
374,9
|
395,7
|
443,9
|
FCF-marge
|
6,05%
|
7,69%
|
5,72%
|
8,31%
|
5,96%
|
6,16%
|
6,33%
|
6,92%
|
Kasstroomconversie (ebitda)
|
43,43%
|
48,6%
|
38,37%
|
56,4%
|
40,72%
|
40,81%
|
41,41%
|
44,49%
|
Kasstroomconversie (nettowinst)
|
140,22%
|
122,55%
|
90,5%
|
156,28%
|
109,42%
|
108,55%
|
106,76%
|
112,88%
|
Dividend per aandeel
2 |
0,4400
|
0,4800
|
0,5600
|
0,6400
|
0,7200
|
0,7200
|
0,7320
|
0,7800
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
25/01/22
|
24/01/23
|
31/01/24
|
-
|
-
|
-
|
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 |
1.651
|
1.439
|
1.442
|
1.544
|
1.970
|
1.455
|
1.418
|
1.427
|
1.803
|
1.340
|
1.373
|
1.438
|
1.869
|
1.405
|
1.432
|
EBITDA
1 |
238,8
|
200,6
|
213,9
|
229,1
|
287,2
|
214
|
201,5
|
215,4
|
267,7
|
190,5
|
194,3
|
225,6
|
286,7
|
213,9
|
211,1
|
Bedrijfsresultaat (EBIT)
1 |
175,2
|
130,7
|
144,8
|
161,4
|
222,1
|
147,7
|
149,4
|
160,8
|
214,4
|
135,9
|
136,2
|
168,2
|
225,9
|
157,8
|
150,6
|
Operationele Marge
|
10,61%
|
9,08%
|
10,04%
|
10,45%
|
11,27%
|
10,15%
|
10,53%
|
11,27%
|
11,89%
|
10,14%
|
9,92%
|
11,7%
|
12,09%
|
11,24%
|
10,51%
|
Resultaat voor belastingen (EBT)
1 |
140,9
|
99,6
|
112,6
|
129,3
|
185,7
|
46,5
|
94,4
|
97,2
|
146,8
|
83,6
|
86,69
|
114
|
179,8
|
110
|
98,9
|
Nettowinst (verlies)
1 |
106,3
|
85
|
84,9
|
92,7
|
138,7
|
24,6
|
72
|
78,9
|
110,6
|
64,4
|
61,68
|
83,05
|
129,1
|
73,02
|
75
|
Nettomarge
|
6,44%
|
5,91%
|
5,89%
|
6%
|
7,04%
|
1,69%
|
5,08%
|
5,53%
|
6,13%
|
4,81%
|
4,49%
|
5,78%
|
6,91%
|
5,2%
|
5,24%
|
WPA
2 |
0,9600
|
0,7600
|
0,7600
|
0,8300
|
1,250
|
0,2200
|
0,6500
|
0,7100
|
1,020
|
0,6000
|
0,5895
|
0,7760
|
1,214
|
0,6860
|
0,7000
|
Dividend per aandeel
2 |
0,1400
|
0,1400
|
0,1600
|
0,1600
|
0,1600
|
0,1600
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
Datum van publicatie
|
27/10/21
|
25/01/22
|
27/04/22
|
27/07/22
|
26/10/22
|
24/01/23
|
26/04/23
|
26/07/23
|
25/10/23
|
31/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.041
|
2.842
|
3.162
|
2.840
|
2.784
|
2.546
|
2.236
|
1.912
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,261
x
|
3,651
x
|
3,733
x
|
3,007
x
|
3,178
x
|
2,771
x
|
2,341
x
|
1,916
x
|
Free Cash Flow
1 |
272
|
378
|
325
|
533
|
357
|
375
|
396
|
444
|
ROE (netto-inkomsten/eigen vermogen)
|
20,4%
|
27,1%
|
26,8%
|
20,8%
|
20,6%
|
18,4%
|
17,6%
|
16,3%
|
ROA (netto-inkomsten/totale activa)
|
4,08%
|
5,39%
|
5,03%
|
4,51%
|
4,97%
|
4,71%
|
5,19%
|
5,47%
|
Totale activa
1 |
4.755
|
5.725
|
7.141
|
7.558
|
6.563
|
7.336
|
7.135
|
7.195
|
Nettoactief per aandeel
2 |
9,180
|
11,20
|
14,10
|
15,50
|
17,70
|
20,50
|
23,70
|
27,30
|
Cashflow per aandeel
2 |
4,550
|
5,410
|
5,010
|
6,740
|
4,420
|
6,980
|
6,540
|
-
|
Capex
1 |
231
|
224
|
232
|
216
|
227
|
242
|
250
|
255
|
Capex/omzet
|
5,14%
|
4,56%
|
4,09%
|
3,37%
|
3,79%
|
3,97%
|
4%
|
3,98%
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
25/01/22
|
24/01/23
|
31/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
46,96
USD Gemiddelde koersdoel
52,71
USD Spread / Gemiddelde doel +12,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,78% | 5,01 mld. | | +21,35% | 21,97 mld. | | +8,34% | 17,64 mld. | | -12,49% | 9,62 mld. | | +19,15% | 9,29 mld. | | -13,09% | 4,62 mld. | | +12,87% | 2,98 mld. | | -5,60% | 2,96 mld. | | +13,27% | 2,78 mld. | | +266,10% | 2,53 mld. |
Non-Paper Containers & Verpakkingen - Andere
|