Beurs gesloten -
London S.E.
17:35:23 14-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.732
GBX
|
-0,11%
|
|
-0,37%
|
+19,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.113
|
9.753
|
12.464
|
8.884
|
9.283
|
11.285
|
-
|
-
|
Bedrijfswaarde
1 |
11.610
|
12.128
|
15.349
|
11.876
|
12.123
|
13.938
|
13.535
|
13.085
|
K/w-verhouding
|
17,1
x
|
16,9
x
|
18,6
x
|
9,55
x
|
12,3
x
|
13,2
x
|
11,5
x
|
10,5
x
|
Dividendrendement
|
3,18%
|
4,42%
|
2,59%
|
4,03%
|
4,23%
|
3,72%
|
3,99%
|
4,14%
|
Marktkapitalisatie/omzet
|
0,9
x
|
1,14
x
|
1,23
x
|
0,69
x
|
0,82
x
|
1
x
|
0,95
x
|
0,92
x
|
Bedrijfswaarde/omzet
|
1,28
x
|
1,42
x
|
1,52
x
|
0,93
x
|
1,08
x
|
1,23
x
|
1,14
x
|
1,07
x
|
Bedrijfswaarde/EBITDA
|
7,04
x
|
8,03
x
|
9,02
x
|
5,04
x
|
5,83
x
|
6,81
x
|
6,05
x
|
5,6
x
|
Bedrijfswaarde/FCF
|
21,1
x
|
16,1
x
|
33,7
x
|
21,8
x
|
19,3
x
|
24,9
x
|
16,9
x
|
14,2
x
|
FCF Yield
|
4,75%
|
6,22%
|
2,96%
|
4,59%
|
5,18%
|
4,01%
|
5,92%
|
7,04%
|
Price to Book
|
2,74
x
|
2,41
x
|
2,84
x
|
1,8
x
|
1,66
x
|
1,89
x
|
1,72
x
|
1,58
x
|
Aantal aandelen (in duizenden)
|
236.817
|
256.388
|
257.299
|
257.059
|
258.721
|
259.188
|
-
|
-
|
Referentieprijs
2 |
34,26
|
38,04
|
48,44
|
34,56
|
35,88
|
43,54
|
43,54
|
43,54
|
Datum van publicatie
|
5/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.048
|
8.530
|
10.107
|
12.815
|
11.272
|
11.308
|
11.828
|
12.236
|
EBITDA
1 |
1.650
|
1.510
|
1.702
|
2.355
|
2.080
|
2.048
|
2.236
|
2.337
|
Bedrijfsresultaat (EBIT)
1 |
1.062
|
922
|
1.073
|
1.662
|
1.403
|
1.355
|
1.520
|
1.589
|
Operationele Marge
|
11,74%
|
10,81%
|
10,62%
|
12,97%
|
12,45%
|
11,98%
|
12,85%
|
12,99%
|
Resultaat voor belastingen (EBT)
1 |
677
|
748
|
913
|
1.293
|
1.055
|
1.196
|
1.328
|
1.400
|
Nettowinst (verlies)
1 |
476
|
545
|
679
|
944
|
758
|
865,1
|
978,3
|
1.052
|
Nettomarge
|
5,26%
|
6,39%
|
6,72%
|
7,37%
|
6,72%
|
7,65%
|
8,27%
|
8,59%
|
WPA
2 |
2,000
|
2,257
|
2,611
|
3,618
|
2,912
|
3,302
|
3,774
|
4,135
|
Free Cash Flow
1 |
551
|
754
|
455
|
545
|
628
|
558,8
|
801,1
|
920,8
|
FCF-marge
|
6,09%
|
8,84%
|
4,5%
|
4,25%
|
5,57%
|
4,94%
|
6,77%
|
7,53%
|
Kasstroomconversie (ebitda)
|
33,39%
|
49,93%
|
26,73%
|
23,14%
|
30,19%
|
27,29%
|
35,83%
|
39,4%
|
Kasstroomconversie (nettowinst)
|
115,76%
|
138,35%
|
67,01%
|
57,73%
|
82,85%
|
64,6%
|
81,89%
|
87,56%
|
Dividend per aandeel
2 |
1,088
|
1,683
|
1,254
|
1,392
|
1,519
|
1,618
|
1,739
|
1,802
|
Datum van publicatie
|
5/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q4
|
2022 S2
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
|
4.426
|
4.203
|
4.327
|
4.679
|
2.820
|
5.428
|
-
|
3.361
|
6.385
|
3.091
|
6.430
|
2.842
|
5.837
|
-
|
5.435
|
5.390
|
5.761
|
EBITDA
1 |
803
|
735
|
775
|
781
|
467
|
921
|
514
|
660
|
1.174
|
588
|
1.181
|
534
|
1.113
|
512
|
967
|
937
|
1.063
|
Bedrijfsresultaat (EBIT)
|
504
|
450
|
472
|
477
|
-
|
596
|
-
|
-
|
839
|
-
|
823
|
-
|
779
|
-
|
624
|
587
|
713
|
Operationele Marge
|
11,39%
|
10,71%
|
10,91%
|
10,19%
|
-
|
10,98%
|
-
|
-
|
13,14%
|
-
|
12,8%
|
-
|
13,35%
|
-
|
11,48%
|
10,89%
|
12,38%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
1,093
|
1,192
|
-
|
1,419
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
0,8090
|
0,8090
|
0,8740
|
0,2930
|
-
|
0,9610
|
-
|
-
|
0,3160
|
-
|
-
|
-
|
0,3350
|
-
|
1,184
|
0,3400
|
1,180
|
Datum van publicatie
|
5/02/20
|
29/07/20
|
10/02/21
|
28/07/21
|
9/02/22
|
9/02/22
|
27/04/22
|
27/07/22
|
27/07/22
|
8/02/23
|
8/02/23
|
2/08/23
|
2/08/23
|
5/11/23
|
7/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.497
|
2.375
|
2.885
|
2.992
|
2.840
|
2.653
|
2.250
|
1.800
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,119
x
|
1,573
x
|
1,695
x
|
1,27
x
|
1,365
x
|
1,295
x
|
1,006
x
|
0,7704
x
|
Free Cash Flow
1 |
551
|
754
|
455
|
545
|
628
|
559
|
801
|
921
|
ROE (netto-inkomsten/eigen vermogen)
|
22,7%
|
16,9%
|
16,7%
|
20,1%
|
14,3%
|
14,8%
|
15,4%
|
15,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
6,17%
|
7,81%
|
6,04%
|
6,77%
|
7,41%
|
7,72%
|
Totale activa
1 |
-
|
-
|
10.998
|
12.095
|
12.550
|
12.787
|
13.211
|
13.628
|
Nettoactief per aandeel
2 |
12,50
|
15,80
|
17,00
|
19,30
|
21,60
|
23,10
|
25,30
|
27,50
|
Cashflow per aandeel
2 |
4,930
|
5,170
|
3,790
|
5,560
|
5,830
|
5,910
|
6,700
|
7,330
|
Capex
1 |
612
|
493
|
693
|
970
|
1.056
|
904
|
807
|
775
|
Capex/omzet
|
6,76%
|
5,78%
|
6,86%
|
7,57%
|
9,37%
|
7,99%
|
6,83%
|
6,33%
|
Datum van publicatie
|
5/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
43,54
EUR Gemiddelde koersdoel
48,11
EUR Spread / Gemiddelde doel +10,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,50% | 16,17 mld. | | +10,24% | 13,73 mld. | | +8,54% | 11,19 mld. | | -5,84% | 8,74 mld. | | +15,54% | 8,63 mld. | | +0,16% | 8,02 mld. | | +20,40% | 6,35 mld. | | +8,47% | 5,87 mld. | | +7,51% | 5,11 mld. |
Papierverpakking - Andere
|