Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
91,68
USD
|
+1,05%
|
|
+2,00%
|
+29,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.485
|
4.064
|
6.894
|
4.244
|
5.108
|
6.571
|
-
|
-
|
Bedrijfswaarde
1 |
3.652
|
3.877
|
6.869
|
4.207
|
5.233
|
6.591
|
6.354
|
5.942
|
K/w-verhouding
|
-742
x
|
8,33
x
|
5,56
x
|
4,27
x
|
28,8
x
|
16
x
|
17,1
x
|
15,4
x
|
Dividendrendement
|
1,82%
|
1,56%
|
0,94%
|
1,52%
|
1,38%
|
1,13%
|
1,18%
|
1,31%
|
Marktkapitalisatie/omzet
|
1,51
x
|
1,46
x
|
1,51
x
|
1,1
x
|
1,98
x
|
2,22
x
|
2,16
x
|
2,04
x
|
Bedrijfswaarde/omzet
|
1,58
x
|
1,39
x
|
1,51
x
|
1,09
x
|
2,03
x
|
2,22
x
|
2,09
x
|
1,84
x
|
Bedrijfswaarde/EBITDA
|
17,5
x
|
4,96
x
|
3,48
x
|
3,03
x
|
10,9
x
|
9,67
x
|
9,81
x
|
8,7
x
|
Bedrijfswaarde/FCF
|
-913
x
|
6,66
x
|
5,58
x
|
5,76
x
|
327
x
|
19,7
x
|
30,9
x
|
36,2
x
|
FCF Yield
|
-0,11%
|
15%
|
17,9%
|
17,4%
|
0,31%
|
5,08%
|
3,23%
|
2,76%
|
Price to Book
|
3,35
x
|
3,2
x
|
6,15
x
|
3,22
x
|
3,28
x
|
3,66
x
|
2,97
x
|
-
|
Aantal aandelen (in duizenden)
|
117.453
|
109.324
|
87.989
|
71.695
|
72.115
|
71.672
|
-
|
-
|
Referentieprijs
2 |
29,67
|
37,17
|
78,35
|
59,20
|
70,83
|
91,68
|
91,68
|
91,68
|
Datum van publicatie
|
11-02-20
|
16-02-21
|
22-02-22
|
21-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.310
|
2.788
|
4.553
|
3.854
|
2.581
|
2.962
|
3.038
|
3.222
|
EBITDA
1 |
209
|
781
|
1.972
|
1.389
|
478
|
681,5
|
647,4
|
683,1
|
Bedrijfsresultaat (EBIT)
1 |
73
|
656
|
1.829
|
1.234
|
336
|
548,9
|
516,9
|
545,6
|
Operationele Marge
|
3,16%
|
23,53%
|
40,17%
|
32,02%
|
13,02%
|
18,53%
|
17,01%
|
16,93%
|
Resultaat voor belastingen (EBT)
1 |
-23
|
621
|
1.795
|
1.155
|
248
|
539,1
|
524,4
|
537
|
Nettowinst (verlies)
1 |
-5
|
499
|
1.377
|
1.086
|
178
|
409
|
387,6
|
408,3
|
Nettomarge
|
-0,22%
|
17,9%
|
30,24%
|
28,18%
|
6,9%
|
13,81%
|
12,76%
|
12,67%
|
WPA
2 |
-0,0400
|
4,460
|
14,09
|
13,87
|
2,460
|
5,730
|
5,353
|
5,947
|
Free Cash Flow
1 |
-4
|
582
|
1.230
|
730
|
16
|
334,7
|
205,5
|
164
|
FCF-marge
|
-0,17%
|
20,88%
|
27,02%
|
18,94%
|
0,62%
|
11,3%
|
6,76%
|
5,09%
|
Kasstroomconversie (ebitda)
|
-
|
74,52%
|
62,37%
|
52,56%
|
3,35%
|
49,12%
|
31,74%
|
24,01%
|
Kasstroomconversie (nettowinst)
|
-
|
116,63%
|
89,32%
|
67,22%
|
8,99%
|
81,83%
|
53,01%
|
40,16%
|
Dividend per aandeel
2 |
0,5400
|
0,5800
|
0,7400
|
0,9000
|
0,9800
|
1,040
|
1,078
|
1,200
|
Datum van publicatie
|
11-02-20
|
16-02-21
|
22-02-22
|
21-02-23
|
14-02-24
|
-
|
-
|
-
|
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 |
992
|
1.337
|
1.130
|
852
|
705
|
584
|
611
|
728
|
658
|
724
|
812,7
|
745,7
|
689,8
|
728,1
|
787,8
|
EBITDA
1 |
305
|
636
|
491
|
200
|
100
|
66
|
93
|
190
|
129
|
182
|
230,6
|
159,5
|
118,4
|
151,9
|
163,2
|
Bedrijfsresultaat (EBIT)
1 |
263
|
596
|
451
|
165
|
60
|
35
|
53
|
156
|
93
|
145
|
194,7
|
121,9
|
85,6
|
112,2
|
130,9
|
Operationele Marge
|
26,51%
|
44,58%
|
39,91%
|
19,37%
|
8,51%
|
5,99%
|
8,67%
|
21,43%
|
14,13%
|
20,03%
|
23,96%
|
16,35%
|
12,41%
|
15,41%
|
16,62%
|
Resultaat voor belastingen (EBT)
1 |
250
|
621
|
463
|
172
|
-23
|
23
|
-1
|
160
|
65
|
148
|
197,2
|
119,7
|
84,16
|
114,7
|
131,2
|
Nettowinst (verlies)
1 |
194
|
484
|
384
|
226
|
-8
|
21
|
-20
|
118
|
59
|
108
|
147
|
94,08
|
64,25
|
86
|
98,44
|
Nettomarge
|
19,56%
|
36,2%
|
33,98%
|
26,53%
|
-1,13%
|
3,6%
|
-3,27%
|
16,21%
|
8,97%
|
14,92%
|
18,08%
|
12,62%
|
9,32%
|
11,81%
|
12,5%
|
WPA
2 |
2,200
|
5,600
|
4,730
|
3,050
|
-0,1100
|
0,2900
|
-0,2800
|
1,630
|
0,8100
|
1,480
|
2,028
|
1,255
|
0,8600
|
1,195
|
1,502
|
Dividend per aandeel
2 |
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2600
|
-
|
0,2600
|
0,2600
|
0,2600
|
-
|
-
|
Datum van publicatie
|
22-02-22
|
03-05-22
|
09-08-22
|
01-11-22
|
21-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
14-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
167
|
-
|
-
|
-
|
125
|
20,3
|
-
|
-
|
Nettokaspositie
1 |
-
|
187
|
25
|
37
|
-
|
-
|
217
|
629
|
Hefboom (schuld/ebitda)
|
0,799
x
|
-
|
-
|
-
|
0,2615
x
|
0,0298
x
|
-
|
-
|
Free Cash Flow
1 |
-4
|
582
|
1.230
|
730
|
16
|
335
|
205
|
164
|
ROE (netto-inkomsten/eigen vermogen)
|
3,34%
|
43,3%
|
111%
|
64,3%
|
11,9%
|
23,7%
|
20,4%
|
18,7%
|
ROA (netto-inkomsten/totale activa)
|
2,07%
|
25,5%
|
63,8%
|
39,2%
|
7,44%
|
15,4%
|
12,9%
|
13,6%
|
Totale activa
1 |
-241,6
|
1.961
|
2.159
|
2.768
|
2.393
|
2.656
|
3.005
|
3.002
|
Nettoactief per aandeel
2 |
8,850
|
11,60
|
12,70
|
18,40
|
21,60
|
25,10
|
30,90
|
-
|
Cashflow per aandeel
2 |
1,290
|
5,880
|
15,10
|
14,70
|
4,390
|
11,50
|
6,080
|
-
|
Capex
1 |
163
|
77
|
254
|
414
|
300
|
210
|
264
|
270
|
Capex/omzet
|
7,06%
|
2,76%
|
5,58%
|
10,74%
|
11,62%
|
7,1%
|
8,68%
|
8,38%
|
Datum van publicatie
|
11-02-20
|
16-02-21
|
22-02-22
|
21-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
91,68
USD Gemiddelde koersdoel
90,1
USD Spread / Gemiddelde doel -1,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +29,44% | 6,57 mld. | | -15,79% | 1,73 mld. | | +4,81% | 1,38 mld. | | +25,85% | 1,27 mld. | | -10,78% | 1,11 mld. | | -8,91% | 824 mln. | | -31,26% | 556 mln. | | -13,00% | 526 mln. | | +1,93% | 524 mln. | | -30,98% | 434 mln. |
Houtproducten
|