Beurs gesloten -
Nasdaq
22:30:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
26,21
USD
|
-0,04%
|
|
-1,02%
|
+3,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
1.415
|
1.369
|
1.586
|
1.164
|
1.049
|
1.068
|
-
|
Bedrijfswaarde
1 |
1.415
|
1.369
|
1.839
|
1.164
|
1.049
|
1.068
|
1.068
|
K/w-verhouding
|
14,4
x
|
-17,3
x
|
28
x
|
17,8
x
|
26,1
x
|
14,7
x
|
11,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,96
x
|
1,78
x
|
1,85
x
|
1,32
x
|
1,17
x
|
1,11
x
|
1,07
x
|
Bedrijfswaarde/omzet
|
1,96
x
|
1,78
x
|
1,85
x
|
1,32
x
|
1,17
x
|
1,11
x
|
1,07
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
9,13
x
|
9,54
x
|
6,87
x
|
7,13
x
|
6,29
x
|
5,99
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
17.784.963
x
|
43.746.737
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
45.052
|
43.225
|
42.857
|
41.965
|
41.414
|
40.733
|
-
|
Referentieprijs
2 |
31,41
|
31,67
|
37,00
|
27,74
|
25,33
|
26,21
|
26,21
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
1/03/22
|
23/02/23
|
29/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
723,5
|
770
|
857,1
|
883,8
|
893,6
|
959,3
|
995,2
|
EBITDA
1 |
139,7
|
149,9
|
166,2
|
169,4
|
147
|
169,8
|
178,2
|
Bedrijfsresultaat (EBIT)
1 |
96,21
|
100,2
|
112,8
|
116,2
|
89,45
|
129,3
|
138,2
|
Operationele Marge
|
13,3%
|
13,01%
|
13,15%
|
13,15%
|
10,01%
|
13,48%
|
13,89%
|
Resultaat voor belastingen (EBT)
|
-
|
-102,7
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
98,62
|
-79,76
|
57,31
|
66,17
|
40,36
|
73,4
|
91,5
|
Nettomarge
|
13,63%
|
-10,36%
|
6,69%
|
7,49%
|
4,52%
|
7,65%
|
9,19%
|
WPA
2 |
2,180
|
-1,830
|
1,320
|
1,560
|
0,9700
|
1,780
|
2,220
|
Free Cash Flow
|
-
|
-
|
89,16
|
26,61
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
10,4%
|
3,01%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
53,65%
|
15,7%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
155,57%
|
40,21%
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
1/03/22
|
23/02/23
|
29/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
209
|
224,3
|
237,7
|
218,5
|
203,3
|
215,5
|
233,2
|
235,3
|
209,6
|
227,1
|
238,6
|
248,3
|
245,2
|
239,7
|
253,3
|
EBITDA
1 |
38,08
|
39,99
|
45,57
|
34,34
|
49,55
|
28,87
|
43,69
|
41,76
|
32,72
|
30,44
|
43,92
|
48,01
|
43,01
|
38,4
|
46,3
|
Bedrijfsresultaat (EBIT)
1 |
24,52
|
26,23
|
32,14
|
21,59
|
36,27
|
15,52
|
27,3
|
27,86
|
18,77
|
16,25
|
33,66
|
37,71
|
32,66
|
28,4
|
36,3
|
Operationele Marge
|
11,73%
|
11,69%
|
13,52%
|
9,88%
|
17,84%
|
7,2%
|
11,71%
|
11,84%
|
8,96%
|
7,16%
|
14,11%
|
15,19%
|
13,32%
|
11,85%
|
14,33%
|
Resultaat voor belastingen (EBT)
1 |
14,04
|
-
|
-
|
-
|
24,55
|
6,22
|
16,25
|
19,69
|
8,43
|
7,19
|
29,7
|
32
|
28,6
|
23,9
|
31,8
|
Nettowinst (verlies)
1 |
12,82
|
14,17
|
19,86
|
13,3
|
18,84
|
4,91
|
11,02
|
16,49
|
7,94
|
5,14
|
22,5
|
24,2
|
21,6
|
18
|
24
|
Nettomarge
|
6,13%
|
6,32%
|
8,36%
|
6,09%
|
9,27%
|
2,28%
|
4,73%
|
7,01%
|
3,79%
|
2,26%
|
9,43%
|
9,75%
|
8,81%
|
7,51%
|
9,47%
|
WPA
2 |
0,3000
|
0,3300
|
0,4700
|
0,3200
|
0,4500
|
0,1200
|
0,2600
|
0,4000
|
0,1900
|
0,1200
|
0,5400
|
0,5900
|
0,5200
|
0,4400
|
0,5800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/03/22
|
28/04/22
|
28/07/22
|
27/10/22
|
23/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
29/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
253
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
1,523
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
89,2
|
26,6
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
15%
|
10,7%
|
13,3%
|
10,3%
|
6,05%
|
11,7%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
8,6%
|
5,77%
|
6,46%
|
-
|
3,05%
|
6,9%
|
6,9%
|
Totale activa
1 |
1.147
|
-1.382
|
887,7
|
-
|
1.323
|
1.064
|
1.326
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
29,7
|
40,5
|
45,1
|
46
|
54,2
|
53
|
45
|
Capex/omzet
|
4,1%
|
5,26%
|
5,26%
|
5,2%
|
6,06%
|
5,52%
|
4,52%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
1/03/22
|
23/02/23
|
29/02/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
26,21
USD Gemiddelde koersdoel
40
USD Spread / Gemiddelde doel +52,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,47% | 1,07 mld. | | +19,25% | 21,59 mld. | | +9,59% | 17,85 mld. | | -10,47% | 9,84 mld. | | +19,47% | 9,34 mld. | | -3,70% | 5,12 mld. | | +2,28% | 4,94 mld. | | -4,10% | 2,99 mld. | | +12,13% | 2,98 mld. | | -1,02% | 2,43 mld. |
Non-Paper Containers & Verpakkingen - Andere
|