Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
219
USD
|
+0,86%
|
|
+3,53%
|
+8,34%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.937
|
12.862
|
17.824
|
14.655
|
16.280
|
17.636
|
-
|
-
|
Bedrijfswaarde
1 |
12.623
|
14.727
|
20.766
|
14.655
|
19.310
|
20.458
|
20.169
|
19.937
|
K/w-verhouding
|
36,7
x
|
23,3
x
|
24,4
x
|
19,7
x
|
32,6
x
|
24
x
|
20,9
x
|
18,4
x
|
Dividendrendement
|
1,73%
|
1,53%
|
1,24%
|
-
|
-
|
1,52%
|
1,63%
|
1,75%
|
Marktkapitalisatie/omzet
|
1,55
x
|
1,84
x
|
2,12
x
|
1,62
x
|
1,95
x
|
2,01
x
|
1,91
x
|
1,81
x
|
Bedrijfswaarde/omzet
|
1,79
x
|
2,11
x
|
2,47
x
|
1,62
x
|
2,31
x
|
2,34
x
|
2,19
x
|
2,05
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
13,8
x
|
15,9
x
|
10,7
x
|
15,3
x
|
14,4
x
|
13
x
|
11,9
x
|
Bedrijfswaarde/FCF
|
25,8
x
|
26,9
x
|
26,8
x
|
-
|
32,6
x
|
28,2
x
|
24,3
x
|
22,2
x
|
FCF Yield
|
3,88%
|
3,72%
|
3,73%
|
-
|
3,07%
|
3,54%
|
4,11%
|
4,51%
|
Price to Book
|
9,25
x
|
8,64
x
|
9,24
x
|
-
|
-
|
7,17
x
|
6,12
x
|
5,41
x
|
Aantal aandelen (in duizenden)
|
83.503
|
83.418
|
82.796
|
80.969
|
80.531
|
80.520
|
-
|
-
|
Referentieprijs
2 |
131,0
|
154,2
|
215,3
|
181,0
|
202,2
|
219,0
|
219,0
|
219,0
|
Datum van publicatie
|
29-01-20
|
03-02-21
|
02-02-22
|
02-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.070
|
6.972
|
8.408
|
9.039
|
8.364
|
8.753
|
9.224
|
9.725
|
EBITDA
1 |
1.003
|
1.068
|
1.308
|
1.364
|
1.262
|
1.424
|
1.547
|
1.669
|
Bedrijfsresultaat (EBIT)
1 |
823,7
|
862,8
|
1.064
|
1.073
|
963,8
|
1.116
|
1.230
|
1.347
|
Operationele Marge
|
11,65%
|
12,38%
|
12,66%
|
11,87%
|
11,52%
|
12,75%
|
13,33%
|
13,85%
|
Resultaat voor belastingen (EBT)
1 |
249,5
|
737,3
|
992,6
|
999,3
|
694,7
|
1.000
|
1.120
|
1.243
|
Nettowinst (verlies)
1 |
303,6
|
555,9
|
740,1
|
757,1
|
503
|
732,3
|
831,5
|
924,2
|
Nettomarge
|
4,29%
|
7,97%
|
8,8%
|
8,38%
|
6,01%
|
8,37%
|
9,01%
|
9,5%
|
WPA
2 |
3,570
|
6,610
|
8,830
|
9,210
|
6,200
|
9,118
|
10,50
|
11,87
|
Free Cash Flow
1 |
489,3
|
547,5
|
774,7
|
-
|
591,9
|
725,1
|
828,6
|
899,1
|
FCF-marge
|
6,92%
|
7,85%
|
9,21%
|
-
|
7,08%
|
8,28%
|
8,98%
|
9,25%
|
Kasstroomconversie (ebitda)
|
48,8%
|
51,26%
|
59,21%
|
-
|
46,89%
|
50,91%
|
53,56%
|
53,87%
|
Kasstroomconversie (nettowinst)
|
161,17%
|
98,49%
|
104,68%
|
-
|
117,67%
|
99,02%
|
99,66%
|
97,29%
|
Dividend per aandeel
2 |
2,260
|
2,360
|
2,660
|
-
|
-
|
3,338
|
3,579
|
3,841
|
Datum van publicatie
|
29-01-20
|
03-02-21
|
02-02-22
|
02-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
2.072
|
2.183
|
2.349
|
2.347
|
2.317
|
2.026
|
2.065
|
2.090
|
2.098
|
2.110
|
2.151
|
2.180
|
2.204
|
2.207
|
2.263
|
EBITDA
1 |
319,4
|
325,4
|
358,3
|
384
|
360,4
|
261,4
|
280,2
|
307,8
|
328,3
|
338,1
|
351
|
350,3
|
364,4
|
366,6
|
376,4
|
Bedrijfsresultaat (EBIT)
1 |
257,5
|
252,8
|
286,3
|
310,8
|
288,4
|
187,9
|
207,9
|
233,8
|
253,2
|
261,1
|
273,7
|
272,6
|
286,6
|
289
|
298,1
|
Operationele Marge
|
12,43%
|
11,58%
|
12,19%
|
13,24%
|
12,45%
|
9,27%
|
10,07%
|
11,18%
|
12,07%
|
12,37%
|
12,72%
|
12,5%
|
13%
|
13,09%
|
13,17%
|
Resultaat voor belastingen (EBT)
1 |
224,4
|
244
|
269,7
|
287,9
|
272,5
|
169,2
|
168,3
|
140,2
|
184,6
|
201,6
|
234,4
|
244
|
259,7
|
268,5
|
259,6
|
Nettowinst (verlies)
1 |
164,1
|
182,7
|
198,2
|
214,5
|
221,5
|
122,9
|
121,2
|
100,4
|
138,3
|
143,1
|
172,4
|
179,5
|
188,8
|
195,9
|
193,7
|
Nettomarge
|
7,92%
|
8,37%
|
8,44%
|
9,14%
|
9,56%
|
6,07%
|
5,87%
|
4,8%
|
6,59%
|
6,78%
|
8,01%
|
8,23%
|
8,56%
|
8,88%
|
8,56%
|
WPA
2 |
1,960
|
2,190
|
2,390
|
2,610
|
2,700
|
1,510
|
1,490
|
1,240
|
1,710
|
1,770
|
2,130
|
2,233
|
2,357
|
2,483
|
2,425
|
Dividend per aandeel
2 |
0,6800
|
0,6800
|
0,6800
|
0,7500
|
0,7500
|
-
|
0,7500
|
0,8100
|
-
|
-
|
0,8065
|
0,8100
|
0,8100
|
0,8100
|
0,9485
|
Datum van publicatie
|
27-10-21
|
02-02-22
|
26-04-22
|
27-07-22
|
26-10-22
|
02-02-23
|
26-04-23
|
25-07-23
|
25-10-23
|
31-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.686
|
1.865
|
2.942
|
-
|
3.029
|
2.822
|
2.533
|
2.301
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,681
x
|
1,746
x
|
2,249
x
|
-
|
2,4
x
|
1,981
x
|
1,637
x
|
1,378
x
|
Free Cash Flow
1 |
489
|
548
|
775
|
-
|
592
|
725
|
829
|
899
|
ROE (netto-inkomsten/eigen vermogen)
|
51,9%
|
44,2%
|
43,8%
|
38%
|
24,2%
|
32,6%
|
31,9%
|
30,7%
|
ROA (netto-inkomsten/totale activa)
|
10,5%
|
10,3%
|
10,6%
|
9,45%
|
6,23%
|
8,7%
|
9,4%
|
9,96%
|
Totale activa
1 |
2.887
|
5.395
|
6.963
|
8.011
|
8.080
|
8.417
|
8.845
|
9.283
|
Nettoactief per aandeel
2 |
14,20
|
17,90
|
23,30
|
-
|
-
|
30,60
|
35,80
|
40,50
|
Cashflow per aandeel
2 |
8,780
|
8,930
|
12,50
|
-
|
10,20
|
9,870
|
12,80
|
-
|
Capex
1 |
257
|
219
|
272
|
-
|
285
|
280
|
293
|
298
|
Capex/omzet
|
3,64%
|
3,14%
|
3,24%
|
-
|
3,41%
|
3,2%
|
3,17%
|
3,06%
|
Datum van publicatie
|
29-01-20
|
03-02-21
|
02-02-22
|
02-02-23
|
31-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
219
USD Gemiddelde koersdoel
225,7
USD Spread / Gemiddelde doel +3,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,34% | 17,64 mld. | | +21,35% | 21,97 mld. | | -12,49% | 9,62 mld. | | +19,15% | 9,29 mld. | | +3,78% | 5,01 mld. | | -13,09% | 4,62 mld. | | +12,87% | 2,98 mld. | | -5,60% | 2,96 mld. | | +13,27% | 2,78 mld. | | +266,10% | 2,53 mld. |
Non-Paper Containers & Verpakkingen - Andere
|