Beurs gesloten -
Euronext Paris
17:35:06 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,22
EUR
|
+1,86%
|
|
+4,20%
|
+3,90%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.583
|
3.581
|
3.607
|
3.699
|
4.079
|
4.234
|
-
|
-
|
Bedrijfswaarde
1 |
5.173
|
4.860
|
4.875
|
5.105
|
5.444
|
5.583
|
5.399
|
5.227
|
K/w-verhouding
|
30,3
x
|
17,4
x
|
15,4
x
|
10,8
x
|
8,69
x
|
10,2
x
|
9,2
x
|
8,73
x
|
Dividendrendement
|
2,81%
|
3,27%
|
3,39%
|
4,42%
|
6,17%
|
5,66%
|
5,95%
|
6,55%
|
Marktkapitalisatie/omzet
|
1,39
x
|
1,41
x
|
1,35
x
|
1,1
x
|
1,04
x
|
1,14
x
|
1,1
x
|
1,07
x
|
Bedrijfswaarde/omzet
|
2
x
|
1,92
x
|
1,82
x
|
1,52
x
|
1,39
x
|
1,5
x
|
1,4
x
|
1,32
x
|
Bedrijfswaarde/EBITDA
|
8,41
x
|
7,77
x
|
7,19
x
|
5,9
x
|
4,91
x
|
5,45
x
|
4,96
x
|
4,54
x
|
Bedrijfswaarde/FCF
|
19,7
x
|
13,5
x
|
12,7
x
|
15,4
x
|
12,4
x
|
16,1
x
|
12,9
x
|
10,6
x
|
FCF Yield
|
5,09%
|
7,39%
|
7,9%
|
6,51%
|
8,08%
|
6,21%
|
7,75%
|
9,44%
|
Price to Book
|
9,14
x
|
6,52
x
|
5
x
|
3,7
x
|
4,5
x
|
3,97
x
|
3,3
x
|
2,84
x
|
Aantal aandelen (in duizenden)
|
118.394
|
123.273
|
116.489
|
116.771
|
117.015
|
116.904
|
-
|
-
|
Referentieprijs
2 |
30,26
|
29,05
|
30,96
|
31,68
|
34,86
|
36,22
|
36,22
|
36,22
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.586
|
2.536
|
2.674
|
3.352
|
3.904
|
3.711
|
3.864
|
3.952
|
EBITDA
1 |
615,2
|
625,7
|
678,1
|
865,5
|
1.108
|
1.024
|
1.088
|
1.150
|
Bedrijfsresultaat (EBIT)
1 |
331,7
|
349,3
|
393,1
|
558,3
|
761,3
|
690,2
|
728,6
|
774,7
|
Operationele Marge
|
12,83%
|
13,77%
|
14,7%
|
16,66%
|
19,5%
|
18,6%
|
18,86%
|
19,6%
|
Resultaat voor belastingen (EBT)
1 |
179,2
|
270,6
|
336,3
|
477,6
|
642,4
|
602,7
|
657,9
|
683,7
|
Nettowinst (verlies)
1 |
115,6
|
202,1
|
242,6
|
342
|
470
|
430,2
|
459,3
|
503,3
|
Nettomarge
|
4,47%
|
7,97%
|
9,07%
|
10,2%
|
12,04%
|
11,59%
|
11,89%
|
12,74%
|
WPA
2 |
1,000
|
1,670
|
2,010
|
2,920
|
4,010
|
3,552
|
3,935
|
4,149
|
Free Cash Flow
1 |
263,1
|
359,1
|
385,2
|
332,2
|
439,9
|
346,8
|
418,2
|
493,4
|
FCF-marge
|
10,17%
|
14,16%
|
14,41%
|
9,91%
|
11,27%
|
9,35%
|
10,82%
|
12,48%
|
Kasstroomconversie (ebitda)
|
42,77%
|
57,39%
|
56,81%
|
38,38%
|
39,7%
|
33,86%
|
38,44%
|
42,9%
|
Kasstroomconversie (nettowinst)
|
227,6%
|
177,68%
|
158,78%
|
97,13%
|
93,6%
|
80,62%
|
91,05%
|
98,02%
|
Dividend per aandeel
2 |
0,8500
|
0,9500
|
1,050
|
1,400
|
2,150
|
2,049
|
2,155
|
2,372
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
---|
Omzet
1 |
1.275
|
1.261
|
1.328
|
694,5
|
651,8
|
-
|
749,9
|
889
|
1.639
|
878,7
|
832,9
|
1.712
|
1.052
|
1.091
|
2.143
|
931,8
|
829,2
|
-
|
836,4
|
EBITDA
1 |
298,7
|
327
|
344,7
|
182,9
|
150,5
|
-
|
182,7
|
242,7
|
425,4
|
228,8
|
211,3
|
440,1
|
307,4
|
351,6
|
659
|
256,1
|
192,9
|
449
|
203,9
|
Bedrijfsresultaat (EBIT)
|
134,1
|
-
|
207,1
|
109,9
|
76,1
|
186
|
109,1
|
168,3
|
277,4
|
154,8
|
126,1
|
280,9
|
224,7
|
265,6
|
490,3
|
-
|
-
|
271
|
-
|
Operationele Marge
|
10,52%
|
-
|
15,6%
|
15,82%
|
11,68%
|
-
|
14,55%
|
18,93%
|
16,93%
|
17,62%
|
15,14%
|
16,41%
|
21,37%
|
24,34%
|
22,88%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
156
|
-
|
-
|
-
|
-
|
-
|
-
|
247,2
|
-
|
-
|
230,4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
79,3
|
126,1
|
-
|
-
|
-
|
-
|
-
|
-
|
173,8
|
-
|
-
|
168,2
|
-
|
-
|
310,8
|
-
|
-
|
-
|
-
|
Nettomarge
|
6,22%
|
10%
|
-
|
-
|
-
|
-
|
-
|
-
|
10,6%
|
-
|
-
|
9,83%
|
-
|
-
|
14,51%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,490
|
-
|
-
|
1,430
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/07/20
|
24/02/21
|
29/07/21
|
28/10/21
|
16/02/22
|
16/02/22
|
20/04/22
|
27/07/22
|
27/07/22
|
19/10/22
|
15/02/23
|
15/02/23
|
19/04/23
|
25/07/23
|
25/07/23
|
19/10/23
|
14/02/24
|
14/02/24
|
24/04/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.591
|
1.279
|
1.268
|
1.406
|
1.365
|
1.348
|
1.165
|
992
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,586
x
|
2,043
x
|
1,871
x
|
1,624
x
|
1,231
x
|
1,316
x
|
1,071
x
|
0,8628
x
|
Free Cash Flow
1 |
263
|
359
|
385
|
332
|
440
|
347
|
418
|
493
|
ROE (netto-inkomsten/eigen vermogen)
|
56,5%
|
43,7%
|
44,2%
|
39,5%
|
49,5%
|
43,8%
|
39,5%
|
49,9%
|
ROA (netto-inkomsten/totale activa)
|
3,48%
|
6,09%
|
7,93%
|
8,36%
|
10,6%
|
9,92%
|
10,5%
|
21,3%
|
Totale activa
1 |
3.326
|
3.320
|
3.059
|
4.091
|
4.447
|
4.337
|
4.376
|
2.361
|
Nettoactief per aandeel
2 |
3,310
|
4,460
|
6,190
|
8,560
|
7,750
|
9,120
|
11,00
|
12,70
|
Cashflow per aandeel
2 |
4,300
|
5,040
|
5,320
|
5,960
|
7,320
|
6,770
|
7,620
|
8,150
|
Capex
1 |
234
|
251
|
256
|
367
|
418
|
382
|
396
|
407
|
Capex/omzet
|
9,04%
|
9,88%
|
9,58%
|
10,95%
|
10,71%
|
10,28%
|
10,24%
|
10,3%
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
36,22
EUR Gemiddelde koersdoel
44,92
EUR Spread / Gemiddelde doel +24,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,90% | 4,52 mld. | | +4,69% | 3,38 mld. | | +11,37% | 2,61 mld. | | -8,00% | 2,35 mld. | | -12,06% | 1,18 mld. | | 0,00% | 598 mln. | | +6,75% | 375 mln. | | -27,19% | 299 mln. | | -36,73% | 228 mln. | | -0,78% | 192 mln. |
Glascontainers & Verpakkingen
|