Beurs gesloten -
Swiss Exchange
17:30:41 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,73
CHF
|
-1,11%
|
|
-1,78%
|
-3,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.557
|
6.059
|
8.299
|
7.797
|
7.957
|
7.306
|
-
|
-
|
Bedrijfswaarde
1 |
5.910
|
7.401
|
9.727
|
9.978
|
10.133
|
9.399
|
9.299
|
9.169
|
K/w-verhouding
|
43,1
x
|
90,2
x
|
48,2
x
|
204
x
|
32,5
x
|
36,7
x
|
26,1
x
|
22
x
|
Dividendrendement
|
2,46%
|
2,02%
|
1,79%
|
2,32%
|
2,42%
|
2,5%
|
2,66%
|
2,91%
|
Marktkapitalisatie/omzet
|
2,55
x
|
3,34
x
|
4,03
x
|
2,8
x
|
2,46
x
|
2,19
x
|
2,07
x
|
1,99
x
|
Bedrijfswaarde/omzet
|
3,31
x
|
4,08
x
|
4,72
x
|
3,59
x
|
3,14
x
|
2,81
x
|
2,64
x
|
2,49
x
|
Bedrijfswaarde/EBITDA
|
12,2
x
|
14,9
x
|
17
x
|
15,3
x
|
12,6
x
|
11,2
x
|
10,2
x
|
9,52
x
|
Bedrijfswaarde/FCF
|
23,1
x
|
32,7
x
|
34,1
x
|
35,8
x
|
38,3
x
|
36,7
x
|
30,4
x
|
26,4
x
|
FCF Yield
|
4,33%
|
3,06%
|
2,93%
|
2,79%
|
2,61%
|
2,72%
|
3,28%
|
3,79%
|
Price to Book
|
2,29
x
|
3,34
x
|
3,56
x
|
2,55
x
|
2,57
x
|
2,33
x
|
2,28
x
|
2,2
x
|
Aantal aandelen (in duizenden)
|
320.034
|
320.047
|
337.515
|
382.218
|
382.230
|
382.231
|
-
|
-
|
Referentieprijs
2 |
14,24
|
18,93
|
24,59
|
20,40
|
20,82
|
19,11
|
19,11
|
19,11
|
Datum van publicatie
|
25-02-20
|
23-02-21
|
01-03-22
|
28-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.784
|
1.816
|
2.062
|
2.780
|
3.230
|
3.341
|
3.528
|
3.680
|
EBITDA
1 |
485,4
|
498,3
|
570,6
|
652,2
|
803
|
840,7
|
907,7
|
962,7
|
Bedrijfsresultaat (EBIT)
1 |
343,6
|
392,9
|
367,1
|
389
|
541,9
|
475,7
|
540,8
|
622,7
|
Operationele Marge
|
19,26%
|
21,63%
|
17,8%
|
13,99%
|
16,78%
|
14,24%
|
15,33%
|
16,92%
|
Resultaat voor belastingen (EBT)
1 |
148
|
91
|
224,4
|
88,8
|
324
|
266,9
|
368,1
|
466,3
|
Nettowinst (verlies)
1 |
106,9
|
68
|
172,1
|
37,8
|
243,2
|
202,1
|
285,7
|
349,3
|
Nettomarge
|
5,99%
|
3,74%
|
8,35%
|
1,36%
|
7,53%
|
6,05%
|
8,1%
|
9,49%
|
WPA
2 |
0,3300
|
0,2100
|
0,5100
|
0,1000
|
0,6400
|
0,5215
|
0,7322
|
0,8705
|
Free Cash Flow
1 |
255,9
|
226,6
|
285
|
278,5
|
264,4
|
256
|
305,4
|
347,9
|
FCF-marge
|
14,34%
|
12,48%
|
13,82%
|
10,02%
|
8,18%
|
7,66%
|
8,66%
|
9,45%
|
Kasstroomconversie (ebitda)
|
52,72%
|
45,47%
|
49,95%
|
42,7%
|
32,93%
|
30,45%
|
33,65%
|
36,14%
|
Kasstroomconversie (nettowinst)
|
239,38%
|
333,24%
|
165,6%
|
736,77%
|
108,72%
|
126,66%
|
106,92%
|
99,61%
|
Dividend per aandeel
2 |
0,3500
|
0,3832
|
0,4401
|
0,4728
|
0,5032
|
0,4769
|
0,5090
|
0,5570
|
Datum van publicatie
|
25-02-20
|
23-02-21
|
01-03-22
|
28-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
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
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
981,7
|
849,7
|
966,4
|
965,8
|
506,7
|
589,3
|
1.096
|
496,7
|
645,9
|
1.143
|
770,8
|
866,5
|
1.637
|
729
|
811
|
1.540
|
740,7
|
821,6
|
1.555
|
848
|
940,7
|
EBITDA
1 |
-
|
215,7
|
282,6
|
264,1
|
137,1
|
169,4
|
306,5
|
118,7
|
161,8
|
280,5
|
178,8
|
193,2
|
371,7
|
175
|
208,7
|
383,7
|
173,2
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
234,3
|
164,9
|
-
|
-
|
202,2
|
-
|
-
|
162,5
|
-
|
-
|
226,5
|
-
|
-
|
232,7
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
24,24%
|
17,07%
|
-
|
-
|
18,45%
|
-
|
-
|
14,22%
|
-
|
-
|
13,83%
|
-
|
-
|
15,11%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
120,8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
88,9
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
92
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-38,1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
9,53%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-4,4%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
0,1800
|
0,2800
|
0,1200
|
-
|
0,2300
|
-
|
0,1000
|
0,1900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-02-20
|
28-07-20
|
23-02-21
|
27-07-21
|
26-10-21
|
01-03-22
|
01-03-22
|
26-04-22
|
26-07-22
|
26-07-22
|
30-10-22
|
28-02-23
|
28-02-23
|
04-05-23
|
25-07-23
|
25-07-23
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.353
|
1.342
|
1.428
|
2.180
|
2.177
|
2.093
|
1.993
|
1.863
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,788
x
|
2,693
x
|
2,502
x
|
3,343
x
|
2,711
x
|
2,489
x
|
2,196
x
|
1,935
x
|
Free Cash Flow
1 |
256
|
227
|
285
|
279
|
264
|
256
|
305
|
348
|
ROE (netto-inkomsten/eigen vermogen)
|
11,2%
|
12,2%
|
12,2%
|
10,7%
|
10,3%
|
9,21%
|
10,5%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
2,32%
|
1,46%
|
3,4%
|
0,57%
|
3,17%
|
3,07%
|
4,34%
|
4,69%
|
Totale activa
1 |
4.604
|
4.673
|
5.058
|
6.647
|
7.666
|
6.578
|
6.582
|
7.455
|
Nettoactief per aandeel
2 |
6,210
|
5,670
|
6,900
|
7,990
|
8,100
|
8,200
|
8,400
|
8,700
|
Cashflow per aandeel
2 |
1,370
|
1,330
|
1,580
|
1,590
|
1,750
|
1,680
|
1,850
|
2,030
|
Capex
1 |
182
|
199
|
246
|
300
|
399
|
375
|
374
|
385
|
Capex/omzet
|
10,21%
|
10,97%
|
11,93%
|
10,78%
|
12,35%
|
11,22%
|
10,61%
|
10,46%
|
Datum van publicatie
|
25-02-20
|
23-02-21
|
01-03-22
|
28-02-23
|
27-02-24
|
-
|
-
|
-
|
Laatste slotkoers
19,11
EUR Gemiddelde koersdoel
23,67
EUR Spread / Gemiddelde doel +23,84% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,20% | 7,92 mld. | | +12,63% | 16,36 mld. | | +24,67% | 15,66 mld. | | +29,19% | 13,85 mld. | | +24,58% | 12,56 mld. | | -7,70% | 8,76 mld. | | +14,89% | 8,7 mld. | | +23,98% | 6,68 mld. | | +9,84% | 6,03 mld. | | +0,77% | 4,68 mld. |
Papierverpakking - Andere
|