Beurs gesloten -
Nasdaq Helsinki
17:29:30 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,92
EUR
|
-0,42%
|
|
+2,24%
|
-3,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.485
|
16.250
|
17.845
|
18.629
|
18.165
|
17.557
|
-
|
-
|
Bedrijfswaarde
1 |
16.032
|
16.306
|
18.492
|
21.003
|
20.597
|
19.801
|
19.440
|
18.817
|
K/w-verhouding
|
15,5
x
|
29
x
|
13,9
x
|
12,2
x
|
46,7
x
|
14,7
x
|
11,8
x
|
11,5
x
|
Dividendrendement
|
4,21%
|
4,27%
|
3,89%
|
4,29%
|
4,4%
|
4,59%
|
4,87%
|
4,96%
|
Marktkapitalisatie/omzet
|
1,61
x
|
1,89
x
|
1,82
x
|
1,59
x
|
1,74
x
|
1,62
x
|
1,54
x
|
1,5
x
|
Bedrijfswaarde/omzet
|
1,57
x
|
1,9
x
|
1,88
x
|
1,79
x
|
1,97
x
|
1,82
x
|
1,71
x
|
1,61
x
|
Bedrijfswaarde/EBITDA
|
8,66
x
|
11,3
x
|
10,2
x
|
8,28
x
|
13,1
x
|
9,26
x
|
7,76
x
|
7,05
x
|
Bedrijfswaarde/FCF
|
10,9
x
|
87,2
x
|
-102
x
|
-23,6
x
|
16,6
x
|
16
x
|
13,6
x
|
11,9
x
|
FCF Yield
|
9,16%
|
1,15%
|
-0,98%
|
-4,24%
|
6,03%
|
6,27%
|
7,33%
|
8,42%
|
Price to Book
|
1,64
x
|
1,74
x
|
1,65
x
|
1,49
x
|
1,63
x
|
1,49
x
|
1,43
x
|
1,38
x
|
Aantal aandelen (in duizenden)
|
533.324
|
533.324
|
533.324
|
533.324
|
533.324
|
533.324
|
-
|
-
|
Referentieprijs
2 |
30,91
|
30,47
|
33,46
|
34,93
|
34,06
|
32,92
|
32,92
|
32,92
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.238
|
8.580
|
9.814
|
11.720
|
10.460
|
10.866
|
11.388
|
11.685
|
EBITDA
1 |
1.851
|
1.442
|
1.821
|
2.536
|
1.573
|
2.137
|
2.505
|
2.669
|
Bedrijfsresultaat (EBIT)
1 |
1.404
|
948
|
1.471
|
2.096
|
1.013
|
1.388
|
1.781
|
1.985
|
Operationele Marge
|
13,71%
|
11,05%
|
14,99%
|
17,88%
|
9,68%
|
12,77%
|
15,64%
|
16,99%
|
Resultaat voor belastingen (EBT)
1 |
1.307
|
737
|
1.548
|
1.944
|
464
|
1.481
|
1.896
|
2.031
|
Nettowinst (verlies)
1 |
1.061
|
560
|
1.286
|
1.526
|
388
|
1.026
|
1.345
|
1.448
|
Nettomarge
|
10,36%
|
6,53%
|
13,1%
|
13,02%
|
3,71%
|
9,44%
|
11,81%
|
12,4%
|
WPA
2 |
1,990
|
1,050
|
2,410
|
2,860
|
0,7300
|
2,243
|
2,794
|
2,862
|
Free Cash Flow
1 |
1.469
|
187
|
-182
|
-890
|
1.243
|
1.241
|
1.424
|
1.584
|
FCF-marge
|
14,35%
|
2,18%
|
-1,85%
|
-7,59%
|
11,88%
|
11,42%
|
12,51%
|
13,56%
|
Kasstroomconversie (ebitda)
|
79,36%
|
12,97%
|
-
|
-
|
79,02%
|
58,05%
|
56,85%
|
59,37%
|
Kasstroomconversie (nettowinst)
|
138,45%
|
33,39%
|
-
|
-
|
320,36%
|
120,92%
|
105,93%
|
109,39%
|
Dividend per aandeel
2 |
1,300
|
1,300
|
1,300
|
1,500
|
1,500
|
1,510
|
1,603
|
1,633
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
2.673
|
2.507
|
2.562
|
-
|
3.420
|
3.231
|
2.787
|
2.558
|
2.584
|
2.531
|
2.640
|
2.556
|
-
|
2.823
|
2.876
|
-
|
-
|
-
|
EBITDA
1 |
470
|
377
|
506
|
-
|
894
|
759
|
477
|
255
|
376
|
465
|
489
|
386,5
|
-
|
544,7
|
673
|
-
|
704
|
691
|
Bedrijfsresultaat (EBIT)
1 |
461
|
277
|
387
|
664
|
779
|
653
|
356
|
114
|
220
|
323
|
333
|
239,2
|
580
|
386
|
447,8
|
965
|
549
|
536
|
Operationele Marge
|
17,25%
|
11,05%
|
15,11%
|
-
|
22,78%
|
20,21%
|
12,77%
|
4,46%
|
8,51%
|
12,76%
|
12,61%
|
9,36%
|
-
|
13,67%
|
15,57%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
420
|
179
|
361
|
-
|
766
|
638
|
239
|
96
|
-52
|
180
|
332
|
206
|
-
|
344,5
|
485,3
|
-
|
539
|
526
|
Nettowinst (verlies)
1 |
334
|
133
|
283
|
-
|
611
|
498
|
183
|
77
|
-26
|
160
|
272
|
145,6
|
-
|
269,4
|
338,8
|
-
|
-
|
-
|
Nettomarge
|
12,5%
|
5,31%
|
11,05%
|
-
|
17,87%
|
15,41%
|
6,57%
|
3,01%
|
-1,01%
|
6,32%
|
10,3%
|
5,7%
|
-
|
9,54%
|
11,78%
|
-
|
-
|
-
|
WPA
2 |
0,6300
|
0,2500
|
0,5300
|
-
|
1,150
|
0,9300
|
0,3300
|
0,1500
|
-0,0500
|
0,3000
|
0,5100
|
0,2722
|
-
|
0,5029
|
0,6366
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
1,299
|
-
|
-
|
1,500
|
-
|
-
|
-
|
-
|
-
|
1,550
|
-
|
-
|
-
|
-
|
-
|
1,500
|
Datum van publicatie
|
27/01/22
|
26/04/22
|
21/07/22
|
21/07/22
|
13/10/22
|
2/02/23
|
25/04/23
|
25/07/23
|
24/10/23
|
1/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
56
|
647
|
2.374
|
2.432
|
2.244
|
1.883
|
1.260
|
Nettokaspositie
1 |
453
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,0388
x
|
0,3553
x
|
0,9361
x
|
1,546
x
|
1,05
x
|
0,7517
x
|
0,4722
x
|
Free Cash Flow
1 |
1.469
|
187
|
-182
|
-890
|
1.243
|
1.241
|
1.424
|
1.585
|
ROE (netto-inkomsten/eigen vermogen)
|
10,7%
|
5,8%
|
12,7%
|
13%
|
3,2%
|
10%
|
12,4%
|
11,9%
|
ROA (netto-inkomsten/totale activa)
|
7,47%
|
4,93%
|
7,27%
|
8,26%
|
3,68%
|
6,78%
|
8,45%
|
7,23%
|
Totale activa
1 |
14.198
|
11.361
|
17.683
|
18.465
|
10.537
|
15.142
|
15.919
|
20.040
|
Nettoactief per aandeel
2 |
18,90
|
17,50
|
20,30
|
23,40
|
20,90
|
22,00
|
23,10
|
23,80
|
Cashflow per aandeel
2 |
3,460
|
1,890
|
2,340
|
0,9500
|
4,250
|
3,320
|
4,160
|
4,010
|
Capex
1 |
378
|
818
|
1.432
|
1.398
|
1.026
|
550
|
554
|
521
|
Capex/omzet
|
3,69%
|
9,53%
|
14,59%
|
11,93%
|
9,81%
|
5,06%
|
4,87%
|
4,46%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
32,92
EUR Gemiddelde koersdoel
35,49
EUR Spread / Gemiddelde doel +7,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,35% | 18,77 mld. | | +7,25% | 10,35 mld. | | +1,39% | 6,24 mld. | | +12,94% | 4,95 mld. | | +13,98% | 3,86 mld. | | +17,02% | 3,16 mld. | | +63,30% | 2,67 mld. | | +12,70% | 1,77 mld. | | +14,84% | 1,51 mld. | | -6,92% | 1,43 mld. |
Papierproducten - Andere
|