Beurs gesloten -
Euronext Paris
17:35:14 30-05-2024
|
Nabeurs
20:09:49
|
37,78
EUR
|
+0,64%
|
|
37,84
|
+0,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.583
|
3.581
|
3.607
|
3.699
|
4.079
|
4.389
|
-
|
-
|
Bedrijfswaarde
1 |
5.173
|
4.860
|
4.875
|
5.105
|
5.444
|
5.797
|
5.616
|
5.463
|
K/w-verhouding
|
30,3
x
|
17,4
x
|
15,4
x
|
10,8
x
|
8,69
x
|
10,5
x
|
9,47
x
|
8,8
x
|
Dividendrendement
|
2,81%
|
3,27%
|
3,39%
|
4,42%
|
6,17%
|
5,84%
|
5,74%
|
6,36%
|
Marktkapitalisatie/omzet
|
1,39
x
|
1,41
x
|
1,35
x
|
1,1
x
|
1,04
x
|
1,17
x
|
1,13
x
|
1,09
x
|
Bedrijfswaarde/omzet
|
2
x
|
1,92
x
|
1,82
x
|
1,52
x
|
1,39
x
|
1,55
x
|
1,44
x
|
1,36
x
|
Bedrijfswaarde/EBITDA
|
8,41
x
|
7,77
x
|
7,19
x
|
5,9
x
|
4,91
x
|
5,66
x
|
5,13
x
|
4,69
x
|
Bedrijfswaarde/FCF
|
19,7
x
|
13,5
x
|
12,7
x
|
15,4
x
|
12,4
x
|
16,8
x
|
14
x
|
11,3
x
|
FCF Yield
|
5,09%
|
7,39%
|
7,9%
|
6,51%
|
8,08%
|
5,95%
|
7,13%
|
8,85%
|
Price to Book
|
9,14
x
|
6,52
x
|
5
x
|
3,7
x
|
4,5
x
|
4,08
x
|
3,36
x
|
2,87
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
|
37,54
|
37,54
|
37,54
|
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
|
3.738
|
3.893
|
4.013
|
EBITDA
1 |
615,2
|
625,7
|
678,1
|
865,5
|
1.108
|
1.024
|
1.096
|
1.164
|
Bedrijfsresultaat (EBIT)
1 |
331,7
|
349,3
|
393,1
|
558,3
|
761,3
|
689,8
|
734,4
|
790,6
|
Operationele Marge
|
12,83%
|
13,77%
|
14,7%
|
16,66%
|
19,5%
|
18,46%
|
18,87%
|
19,7%
|
Resultaat voor belastingen (EBT)
1 |
179,2
|
270,6
|
336,3
|
477,6
|
642,4
|
602,3
|
667,4
|
705,5
|
Nettowinst (verlies)
1 |
115,6
|
202,1
|
242,6
|
342
|
470
|
430,3
|
463,3
|
514,8
|
Nettomarge
|
4,47%
|
7,97%
|
9,07%
|
10,2%
|
12,04%
|
11,51%
|
11,9%
|
12,83%
|
WPA
2 |
1,000
|
1,670
|
2,010
|
2,920
|
4,010
|
3,569
|
3,966
|
4,268
|
Free Cash Flow
1 |
263,1
|
359,1
|
385,2
|
332,2
|
439,9
|
344,9
|
400,4
|
483,3
|
FCF-marge
|
10,17%
|
14,16%
|
14,41%
|
9,91%
|
11,27%
|
9,23%
|
10,29%
|
12,04%
|
Kasstroomconversie (ebitda)
|
42,77%
|
57,39%
|
56,81%
|
38,38%
|
39,7%
|
33,67%
|
36,55%
|
41,53%
|
Kasstroomconversie (nettowinst)
|
227,6%
|
177,68%
|
158,78%
|
97,13%
|
93,6%
|
80,15%
|
86,43%
|
93,87%
|
Dividend per aandeel
2 |
0,8500
|
0,9500
|
1,050
|
1,400
|
2,150
|
2,193
|
2,153
|
2,386
|
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
|
1.408
|
1.228
|
1.075
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,586
x
|
2,043
x
|
1,871
x
|
1,624
x
|
1,231
x
|
1,375
x
|
1,121
x
|
0,9235
x
|
Free Cash Flow
1 |
263
|
359
|
385
|
332
|
440
|
345
|
400
|
483
|
ROE (netto-inkomsten/eigen vermogen)
|
56,5%
|
43,7%
|
44,2%
|
39,5%
|
49,5%
|
43,9%
|
39,8%
|
45,3%
|
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
|
4.338
|
4.415
|
2.415
|
Nettoactief per aandeel
2 |
3,310
|
4,460
|
6,190
|
8,560
|
7,750
|
9,210
|
11,20
|
13,10
|
Cashflow per aandeel
2 |
4,300
|
5,040
|
5,320
|
5,960
|
7,320
|
6,750
|
7,470
|
7,990
|
Capex
1 |
234
|
251
|
256
|
367
|
418
|
390
|
406
|
423
|
Capex/omzet
|
9,04%
|
9,88%
|
9,58%
|
10,95%
|
10,71%
|
10,43%
|
10,43%
|
10,54%
|
Datum van publicatie
|
20-02-20
|
24-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
37,54
EUR Gemiddelde koersdoel
45,93
EUR Spread / Gemiddelde doel +22,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,38% | 4,75 mld. | | +18,12% | 3,82 mld. | | +5,27% | 2,47 mld. | | -22,64% | 1,96 mld. | | -15,85% | 1,12 mld. | | 0,00% | 598 mln. | | -1,88% | 360 mln. | | -20,70% | 326 mln. | | -32,38% | 244 mln. | | -2,82% | 197 mln. |
Glascontainers & Verpakkingen
|