Beurs gesloten -
Nyse
22:00:02 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,13
USD
|
-1,10%
|
|
-0,64%
|
-12,26%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.188
|
6.407
|
8.237
|
5.821
|
7.312
|
6.764
|
-
|
-
|
Bedrijfswaarde
1 |
15.803
|
15.894
|
16.606
|
13.666
|
15.089
|
14.112
|
13.664
|
13.074
|
K/w-verhouding
|
13,1
x
|
11,7
x
|
11,5
x
|
8,06
x
|
12,5
x
|
11,6
x
|
9,16
x
|
8,26
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
1,66%
|
1,85%
|
1,91%
|
2,06%
|
Marktkapitalisatie/omzet
|
0,58
x
|
0,55
x
|
0,59
x
|
0,4
x
|
0,58
x
|
0,55
x
|
0,54
x
|
0,53
x
|
Bedrijfswaarde/omzet
|
1,78
x
|
1,36
x
|
1,2
x
|
0,94
x
|
1,19
x
|
1,14
x
|
1,08
x
|
1,01
x
|
Bedrijfswaarde/EBITDA
|
10,3
x
|
7,37
x
|
7,47
x
|
6,5
x
|
7,35
x
|
6,79
x
|
6,35
x
|
5,9
x
|
Bedrijfswaarde/FCF
|
20,7
x
|
16,8
x
|
18,4
x
|
15,6
x
|
16,3
x
|
17,2
x
|
15,5
x
|
13,1
x
|
FCF Yield
|
4,83%
|
5,96%
|
5,44%
|
6,41%
|
6,14%
|
5,82%
|
6,44%
|
7,64%
|
Price to Book
|
3,19
x
|
3,09
x
|
2,65
x
|
1,81
x
|
2,37
x
|
1,94
x
|
1,7
x
|
-
|
Aantal aandelen (in duizenden)
|
132.100
|
132.600
|
135.300
|
125.100
|
118.100
|
114.400
|
-
|
-
|
Referentieprijs
2 |
39,27
|
48,32
|
60,88
|
46,53
|
61,91
|
59,13
|
59,13
|
59,13
|
Datum van publicatie
|
21-11-19
|
19-11-20
|
18-11-21
|
15-11-22
|
16-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.878
|
11.709
|
13.850
|
14.495
|
12.664
|
12.355
|
12.611
|
12.884
|
EBITDA
1 |
1.530
|
2.157
|
2.224
|
2.101
|
2.053
|
2.079
|
2.153
|
2.217
|
Bedrijfsresultaat (EBIT)
1 |
945
|
1.337
|
1.394
|
1.282
|
1.235
|
1.191
|
1.292
|
1.345
|
Operationele Marge
|
10,64%
|
11,42%
|
10,06%
|
8,84%
|
9,75%
|
9,64%
|
10,25%
|
10,44%
|
Resultaat voor belastingen (EBT)
1 |
490
|
713
|
905
|
934
|
742
|
732,8
|
947,5
|
1.009
|
Nettowinst (verlies)
1 |
404
|
559
|
733
|
766
|
609
|
588
|
735
|
780,4
|
Nettomarge
|
4,55%
|
4,77%
|
5,29%
|
5,28%
|
4,81%
|
4,76%
|
5,83%
|
6,06%
|
WPA
2 |
3,000
|
4,140
|
5,300
|
5,770
|
4,950
|
5,105
|
6,455
|
7,157
|
Free Cash Flow
1 |
764
|
947
|
904
|
876
|
926
|
821,3
|
880,1
|
998,3
|
FCF-marge
|
8,61%
|
8,09%
|
6,53%
|
6,04%
|
7,31%
|
6,65%
|
6,98%
|
7,75%
|
Kasstroomconversie (ebitda)
|
49,93%
|
43,9%
|
40,65%
|
41,69%
|
45,1%
|
39,5%
|
40,88%
|
45,04%
|
Kasstroomconversie (nettowinst)
|
189,11%
|
169,41%
|
123,33%
|
114,36%
|
152,05%
|
139,68%
|
119,75%
|
127,92%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
1,025
|
1,094
|
1,128
|
1,220
|
Datum van publicatie
|
21-11-19
|
19-11-20
|
18-11-21
|
15-11-22
|
16-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
2025 Q3
|
---|
Omzet
1 |
3.573
|
3.775
|
3.726
|
3.421
|
3.060
|
3.288
|
3.229
|
3.087
|
2.853
|
3.076
|
3.254
|
3.174
|
2.956
|
3.173
|
3.319
|
EBITDA
1 |
457
|
555
|
550
|
539
|
443
|
541
|
522
|
547
|
431
|
522
|
548
|
574,8
|
455,9
|
530,6
|
585,1
|
Bedrijfsresultaat (EBIT)
1 |
246
|
349
|
347
|
340
|
244
|
341
|
315
|
335
|
217
|
301
|
336
|
362,7
|
240,8
|
330,1
|
354,5
|
Operationele Marge
|
6,88%
|
9,25%
|
9,31%
|
9,94%
|
7,97%
|
10,37%
|
9,76%
|
10,85%
|
7,61%
|
9,79%
|
10,33%
|
11,43%
|
8,15%
|
10,4%
|
10,68%
|
Resultaat voor belastingen (EBT)
1 |
158
|
264
|
259
|
253
|
138
|
221
|
178
|
205
|
73
|
131
|
232,9
|
267,6
|
154,8
|
244
|
268,5
|
Nettowinst (verlies)
1 |
121
|
205
|
207
|
233
|
106
|
174
|
143
|
186
|
59
|
116
|
181,8
|
207,5
|
120,7
|
190,3
|
209,4
|
Nettomarge
|
3,39%
|
5,43%
|
5,56%
|
6,81%
|
3,46%
|
5,29%
|
4,43%
|
6,03%
|
2,07%
|
3,77%
|
5,59%
|
6,54%
|
4,08%
|
6%
|
6,31%
|
WPA
2 |
0,8700
|
1,500
|
1,580
|
1,850
|
0,8500
|
1,420
|
1,180
|
1,550
|
0,5000
|
0,9800
|
1,550
|
1,810
|
1,050
|
1,680
|
1,880
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,2500
|
0,2500
|
0,2500
|
0,2750
|
-
|
-
|
0,2800
|
0,3000
|
-
|
-
|
-
|
Datum van publicatie
|
03-02-22
|
05-05-22
|
03-08-22
|
15-11-22
|
02-02-23
|
04-05-23
|
09-08-23
|
16-11-23
|
07-02-24
|
09-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.615
|
9.487
|
8.369
|
7.845
|
7.777
|
7.348
|
6.899
|
6.310
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,938
x
|
4,398
x
|
3,763
x
|
3,734
x
|
3,788
x
|
3,534
x
|
3,205
x
|
2,847
x
|
Free Cash Flow
1 |
764
|
947
|
904
|
876
|
926
|
821
|
880
|
998
|
ROE (netto-inkomsten/eigen vermogen)
|
26,5%
|
30,1%
|
15,2%
|
30,8%
|
28,5%
|
25,3%
|
24,5%
|
23,3%
|
ROA (netto-inkomsten/totale activa)
|
3,16%
|
3,37%
|
4,64%
|
5,64%
|
5,44%
|
6,12%
|
6,55%
|
6,21%
|
Totale activa
1 |
12.800
|
16.585
|
15.801
|
13.577
|
11.191
|
9.612
|
11.219
|
12.566
|
Nettoactief per aandeel
2 |
12,30
|
15,70
|
23,00
|
25,70
|
26,10
|
30,40
|
34,70
|
-
|
Cashflow per aandeel
2 |
8,920
|
11,30
|
11,40
|
11,80
|
13,10
|
11,10
|
12,70
|
-
|
Capex
1 |
399
|
583
|
676
|
687
|
689
|
559
|
600
|
600
|
Capex/omzet
|
4,49%
|
4,98%
|
4,88%
|
4,74%
|
5,44%
|
4,53%
|
4,76%
|
4,66%
|
Datum van publicatie
|
21-11-19
|
19-11-20
|
18-11-21
|
15-11-22
|
16-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
59,13
USD Gemiddelde koersdoel
72,82
USD Spread / Gemiddelde doel +23,16% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,26% | 6,76 mld. | | +3,32% | 14,39 mld. | | +17,09% | 9,59 mld. | | +29,60% | 1,44 mld. | | +13,65% | 1,42 mld. | | -21,19% | 1,2 mld. | | +16,17% | 1,14 mld. | | -33,96% | 876 mln. | | +18,08% | 832 mln. | | +73,29% | 832 mln. |
Kunststof Container & Verpakking
|