slotkoers
BOERSE DUESSELDORF
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- EUR
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.148
|
9.894
|
12.164
|
9.029
|
9.541
|
23.238
|
-
|
-
|
Bedrijfswaarde
1 |
11.645
|
12.269
|
15.049
|
12.021
|
12.381
|
23.238
|
33.603
|
32.306
|
K/w-verhouding
|
-
|
-
|
-
|
-
|
-
|
17,6
x
|
11,9
x
|
11,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
3,24%
|
3,38%
|
Marktkapitalisatie/omzet
|
0,9
x
|
1,16
x
|
1,2
x
|
0,7
x
|
0,85
x
|
0,96
x
|
0,74
x
|
0,73
x
|
Bedrijfswaarde/omzet
|
0,9
x
|
1,16
x
|
1,2
x
|
0,7
x
|
0,85
x
|
0,96
x
|
0,74
x
|
0,73
x
|
Bedrijfswaarde/EBITDA
|
4,94
x
|
6,55
x
|
7,15
x
|
3,83
x
|
4,59
x
|
6,31
x
|
4,37
x
|
4,2
x
|
Bedrijfswaarde/FCF
|
14,8
x
|
13,1
x
|
26,7
x
|
16,6
x
|
15,2
x
|
25
x
|
13,7
x
|
11,1
x
|
FCF Yield
|
6,76%
|
7,62%
|
3,74%
|
6,04%
|
6,58%
|
4%
|
7,32%
|
8,98%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
236.565
|
256.388
|
257.299
|
257.059
|
258.721
|
519.324
|
-
|
-
|
Referentieprijs
2 |
38,15
|
47,05
|
53,75
|
37,33
|
40,81
|
48,84
|
48,84
|
48,84
|
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
|
24.214
|
31.273
|
31.941
|
EBITDA
1 |
1.650
|
1.510
|
1.702
|
2.355
|
2.080
|
3.681
|
5.320
|
5.530
|
Bedrijfsresultaat (EBIT)
1 |
1.062
|
922
|
1.073
|
1.662
|
1.403
|
1.961
|
3.246
|
3.488
|
Operationele Marge
|
11,74%
|
10,81%
|
10,62%
|
12,97%
|
12,45%
|
8,1%
|
10,38%
|
10,92%
|
Resultaat voor belastingen (EBT)
|
677
|
748
|
913
|
1.293
|
1.055
|
-
|
2.663
|
2.773
|
Nettowinst (verlies)
1 |
476
|
545
|
679
|
944
|
758
|
1.008
|
1.997
|
2.079
|
Nettomarge
|
5,26%
|
6,39%
|
6,72%
|
7,37%
|
6,72%
|
4,16%
|
6,39%
|
6,51%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
2,780
|
4,100
|
4,250
|
Free Cash Flow
1 |
551
|
754
|
455
|
545
|
628
|
928,8
|
1.701
|
2.087
|
FCF-marge
|
6,09%
|
8,84%
|
4,5%
|
4,25%
|
5,57%
|
3,84%
|
5,44%
|
6,53%
|
Kasstroomconversie (ebitda)
|
33,39%
|
49,93%
|
26,73%
|
23,14%
|
30,19%
|
25,23%
|
31,98%
|
37,74%
|
Kasstroomconversie (nettowinst)
|
115,76%
|
138,35%
|
67,01%
|
57,73%
|
82,85%
|
92,11%
|
85,19%
|
100,41%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
1,580
|
1,650
|
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 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
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
|
4.860
|
7.484
|
7.827
|
EBITDA
1 |
803
|
735
|
775
|
781
|
467
|
921
|
514
|
660
|
1.174
|
588
|
1.181
|
534
|
1.113
|
512
|
967
|
678,4
|
1.199
|
1.273
|
Bedrijfsresultaat (EBIT)
1 |
504
|
450
|
472
|
477
|
-
|
596
|
-
|
-
|
839
|
-
|
823
|
-
|
779
|
-
|
624
|
359,9
|
689,7
|
743,3
|
Operationele Marge
|
11,39%
|
10,71%
|
10,91%
|
10,19%
|
-
|
10,98%
|
-
|
-
|
13,14%
|
-
|
12,8%
|
-
|
13,35%
|
-
|
11,48%
|
7,41%
|
9,22%
|
9,5%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
255,3
|
582,8
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
191,5
|
436,6
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,94%
|
5,83%
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,8000
|
0,9000
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3800
|
0,3800
|
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
|
3.497
|
2.375
|
2.885
|
2.992
|
2.840
|
-
|
10.365
|
9.067
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,119
x
|
1,573
x
|
1,695
x
|
1,27
x
|
1,365
x
|
-
|
1,948
x
|
1,64
x
|
Free Cash Flow
1 |
551
|
754
|
455
|
545
|
628
|
929
|
1.701
|
2.087
|
ROE (netto-inkomsten/eigen vermogen)
|
22,7%
|
16,9%
|
16,7%
|
20,1%
|
14,3%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
6,17%
|
7,81%
|
6,04%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
10.998
|
12.095
|
12.550
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
612
|
493
|
693
|
970
|
1.056
|
-
|
2.208
|
2.208
|
Capex/omzet
|
6,76%
|
5,78%
|
6,86%
|
7,57%
|
9,37%
|
-
|
7,06%
|
6,91%
|
Datum van publicatie
|
5/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
48,84
USD Gemiddelde koersdoel
55
USD Spread / Gemiddelde doel +12,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,03% | 16,56 mld. | | +22,10% | 15,33 mld. | | +17,63% | 13,3 mld. | | +0,20% | 10,72 mld. | | -6,61% | 9 mld. | | +10,75% | 8,39 mld. | | +38,82% | 7,58 mld. | | -11,42% | 7,29 mld. | | -9,50% | 4,97 mld. |
Papierverpakking - Andere
|