Beurs gesloten -
Nyse
22:00:01 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
52,94
USD
|
+1,13%
|
|
+2,52%
|
+27,50%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.380
|
9.020
|
13.305
|
7.855
|
9.179
|
13.666
|
-
|
-
|
Bedrijfswaarde
1 |
19.292
|
18.199
|
21.208
|
15.382
|
17.370
|
21.789
|
21.210
|
20.191
|
K/w-verhouding
|
10,9
x
|
-13
x
|
15,9
x
|
8,56
x
|
-5,56
x
|
36,8
x
|
15,6
x
|
12,9
x
|
Dividendrendement
|
4,99%
|
3,83%
|
1,77%
|
3,24%
|
-
|
2,22%
|
2,21%
|
2,25%
|
Marktkapitalisatie/omzet
|
0,51
x
|
0,51
x
|
0,71
x
|
0,37
x
|
0,45
x
|
0,7
x
|
0,67
x
|
0,66
x
|
Bedrijfswaarde/omzet
|
1,05
x
|
1,04
x
|
1,13
x
|
0,72
x
|
0,86
x
|
1,12
x
|
1,04
x
|
0,98
x
|
Bedrijfswaarde/EBITDA
|
5,96
x
|
6,47
x
|
7,07
x
|
4,45
x
|
5,83
x
|
8,11
x
|
6,72
x
|
6,11
x
|
Bedrijfswaarde/FCF
|
20,5
x
|
16,7
x
|
14,5
x
|
13,3
x
|
25,3
x
|
40,5
x
|
21,8
x
|
14,2
x
|
FCF Yield
|
4,88%
|
6%
|
6,9%
|
7,53%
|
3,95%
|
2,47%
|
4,58%
|
7,05%
|
Price to Book
|
0,81
x
|
0,85
x
|
1,13
x
|
0,69
x
|
-
|
1,32
x
|
1,24
x
|
1,15
x
|
Aantal aandelen (in duizenden)
|
257.342
|
259.636
|
267.006
|
254.298
|
256.403
|
258.148
|
-
|
-
|
Referentieprijs
2 |
36,45
|
34,74
|
49,83
|
30,89
|
35,80
|
52,94
|
52,94
|
52,94
|
Datum van publicatie
|
07-11-19
|
05-11-20
|
09-11-21
|
10-11-22
|
09-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.289
|
17.579
|
18.746
|
21.256
|
20.310
|
19.412
|
20.310
|
20.595
|
EBITDA
1 |
3.238
|
2.812
|
2.999
|
3.459
|
2.979
|
2.688
|
3.158
|
3.306
|
Bedrijfsresultaat (EBIT)
1 |
1.727
|
1.325
|
1.539
|
1.971
|
1.443
|
1.150
|
1.637
|
1.763
|
Operationele Marge
|
9,44%
|
7,54%
|
8,21%
|
9,27%
|
7,1%
|
5,93%
|
8,06%
|
8,56%
|
Resultaat voor belastingen (EBT)
1 |
1.145
|
-522,6
|
1.086
|
1.219
|
-1.705
|
472,6
|
1.176
|
1.399
|
Nettowinst (verlies)
1 |
862,9
|
-690,9
|
838,3
|
944,6
|
-1.649
|
364,4
|
880,8
|
1.053
|
Nettomarge
|
4,72%
|
-3,93%
|
4,47%
|
4,44%
|
-8,12%
|
1,88%
|
4,34%
|
5,11%
|
WPA
2 |
3,330
|
-2,670
|
3,130
|
3,610
|
-6,440
|
1,438
|
3,395
|
4,090
|
Free Cash Flow
1 |
941,1
|
1.093
|
1.464
|
1.158
|
685,8
|
537,4
|
972,4
|
1.423
|
FCF-marge
|
5,15%
|
6,22%
|
7,81%
|
5,45%
|
3,38%
|
2,77%
|
4,79%
|
6,91%
|
Kasstroomconversie (ebitda)
|
29,06%
|
38,85%
|
48,83%
|
33,47%
|
23,02%
|
20%
|
30,79%
|
43,03%
|
Kasstroomconversie (nettowinst)
|
109,06%
|
-
|
174,69%
|
122,57%
|
-
|
147,47%
|
110,41%
|
135,09%
|
Dividend per aandeel
2 |
1,820
|
1,330
|
0,8800
|
1,000
|
-
|
1,175
|
1,168
|
1,190
|
Datum van publicatie
|
07-11-19
|
05-11-20
|
09-11-21
|
10-11-22
|
09-11-23
|
-
|
-
|
-
|
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 |
4.952
|
5.382
|
5.520
|
5.402
|
4.923
|
5.278
|
5.121
|
4.988
|
4.620
|
4.727
|
5.006
|
5.113
|
5.000
|
5.041
|
5.138
|
EBITDA
1 |
680,3
|
853,9
|
1.006
|
919,7
|
652,1
|
788,6
|
801,9
|
736
|
570,7
|
618,3
|
727
|
781
|
721,4
|
796,3
|
852,9
|
Bedrijfsresultaat (EBIT)
1 |
313,8
|
480,3
|
628,2
|
548,5
|
278,9
|
392,8
|
419,4
|
351,7
|
188,9
|
229,9
|
367,1
|
412,1
|
314,9
|
409,3
|
465,9
|
Operationele Marge
|
6,34%
|
8,92%
|
11,38%
|
10,15%
|
5,67%
|
7,44%
|
8,19%
|
7,05%
|
4,09%
|
4,86%
|
7,33%
|
8,06%
|
6,3%
|
8,12%
|
9,07%
|
Resultaat voor belastingen (EBT)
1 |
242,4
|
42,5
|
512,5
|
421,4
|
55,1
|
-2.122
|
270,4
|
91,5
|
-17
|
6,4
|
243,8
|
301,5
|
213
|
307,3
|
364
|
Nettowinst (verlies)
1 |
182,3
|
39,9
|
377,9
|
344,5
|
45,3
|
-2.006
|
202
|
109,8
|
-22,4
|
15,5
|
167
|
215,6
|
160,6
|
230
|
272,5
|
Nettomarge
|
3,68%
|
0,74%
|
6,85%
|
6,38%
|
0,92%
|
-38,01%
|
3,94%
|
2,2%
|
-0,48%
|
0,33%
|
3,34%
|
4,22%
|
3,21%
|
4,56%
|
5,3%
|
WPA
2 |
0,6800
|
0,1500
|
1,470
|
1,340
|
0,1800
|
-7,850
|
0,7900
|
0,4300
|
-0,0900
|
0,0600
|
0,6667
|
0,8633
|
0,6150
|
0,8900
|
1,050
|
Dividend per aandeel
2 |
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2750
|
0,2750
|
0,7900
|
-
|
-
|
0,0600
|
0,3000
|
0,3000
|
-
|
-
|
-
|
Datum van publicatie
|
03-02-22
|
05-05-22
|
04-08-22
|
10-11-22
|
01-02-23
|
04-05-23
|
03-08-23
|
09-11-23
|
01-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.912
|
9.180
|
7.903
|
7.527
|
8.191
|
8.123
|
7.543
|
6.525
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,061
x
|
3,264
x
|
2,635
x
|
2,176
x
|
2,75
x
|
3,022
x
|
2,389
x
|
1,973
x
|
Free Cash Flow
1 |
941
|
1.093
|
1.464
|
1.158
|
686
|
537
|
972
|
1.423
|
ROE (netto-inkomsten/eigen vermogen)
|
7,46%
|
6,41%
|
8,14%
|
10,8%
|
7,24%
|
4,87%
|
8,9%
|
9,4%
|
ROA (netto-inkomsten/totale activa)
|
3,11%
|
2,43%
|
3,13%
|
4,32%
|
2,78%
|
2,4%
|
3,9%
|
3,8%
|
Totale activa
1 |
27.758
|
-28.471
|
26.813
|
21.872
|
-59.219
|
15.185
|
22.584
|
27.717
|
Nettoactief per aandeel
2 |
45,30
|
40,80
|
44,00
|
44,50
|
-
|
40,20
|
42,80
|
46,00
|
Cashflow per aandeel
2 |
8,920
|
7,990
|
8,520
|
7,730
|
7,140
|
7,630
|
9,600
|
10,30
|
Capex
1 |
1.369
|
978
|
816
|
863
|
1.142
|
1.378
|
1.395
|
1.169
|
Capex/omzet
|
7,49%
|
5,56%
|
4,35%
|
4,06%
|
5,62%
|
7,1%
|
6,87%
|
5,67%
|
Datum van publicatie
|
07-11-19
|
05-11-20
|
09-11-21
|
10-11-22
|
09-11-23
|
-
|
-
|
-
|
Laatste slotkoers
52,94
USD Gemiddelde koersdoel
52,6
USD Spread / Gemiddelde doel -0,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +27,50% | 13,67 mld. | | +12,41% | 16,32 mld. | | +23,49% | 12,49 mld. | | +9,82% | 11,81 mld. | | -5,90% | 8,91 mld. | | +14,12% | 8,64 mld. | | -0,78% | 8,09 mld. | | +21,77% | 6,55 mld. | | +7,89% | 5,92 mld. | | +6,51% | 5,07 mld. |
Papierverpakking - Andere
|