Beurs gesloten -
London S.E.
15:30:02 24-06-2024
|
Nabeurs
21:05:41
|
60,69
USD
|
-1,97%
|
|
60,74
|
+0,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.155
|
30.480
|
31.181
|
16.054
|
18.136
|
19.057
|
-
|
-
|
Bedrijfswaarde
1 |
27.174
|
36.914
|
38.355
|
24.454
|
26.010
|
23.846
|
24.101
|
23.857
|
K/w-verhouding
|
39
x
|
52,9
x
|
36,3
x
|
22,7
x
|
25,8
x
|
4,38
x
|
18,9
x
|
17,2
x
|
Dividendrendement
|
0,85%
|
0,64%
|
0,73%
|
1,56%
|
1,39%
|
1,34%
|
1,42%
|
1,54%
|
Marktkapitalisatie/omzet
|
1,84
x
|
2,59
x
|
2,26
x
|
1,05
x
|
1,29
x
|
1,56
x
|
1,51
x
|
1,44
x
|
Bedrijfswaarde/omzet
|
2,37
x
|
3,13
x
|
2,78
x
|
1,59
x
|
1,85
x
|
1,95
x
|
1,9
x
|
1,81
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
19,1
x
|
18
x
|
12,5
x
|
12,3
x
|
12,1
x
|
11,6
x
|
11
x
|
Bedrijfswaarde/FCF
|
28,6
x
|
116
x
|
1.128
x
|
-18,1
x
|
31,8
x
|
-20
x
|
24,8
x
|
22,5
x
|
FCF Yield
|
3,5%
|
0,86%
|
0,09%
|
-5,52%
|
3,14%
|
-5,01%
|
4,02%
|
4,45%
|
Price to Book
|
7,12
x
|
9,32
x
|
8,52
x
|
4,64
x
|
4,82
x
|
4,25
x
|
3,63
x
|
3,29
x
|
Aantal aandelen (in duizenden)
|
327.130
|
327.112
|
323.894
|
313.920
|
315.301
|
310.378
|
-
|
-
|
Referentieprijs
2 |
64,67
|
93,18
|
96,27
|
51,14
|
57,52
|
61,40
|
61,40
|
61,40
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.474
|
11.781
|
13.811
|
15.349
|
14.029
|
12.232
|
12.653
|
13.208
|
EBITDA
1 |
1.854
|
1.933
|
2.133
|
1.957
|
2.112
|
1.970
|
2.078
|
2.165
|
Bedrijfsresultaat (EBIT)
1 |
1.331
|
1.415
|
1.585
|
1.420
|
1.561
|
1.484
|
1.582
|
1.673
|
Operationele Marge
|
11,6%
|
12,01%
|
11,48%
|
9,25%
|
11,13%
|
12,13%
|
12,5%
|
12,67%
|
Resultaat voor belastingen (EBT)
1 |
608
|
687
|
1.008
|
884
|
814
|
905,2
|
1.162
|
1.208
|
Nettowinst (verlies)
1 |
566
|
585
|
878
|
719
|
707
|
4.361
|
948,8
|
1.022
|
Nettomarge
|
4,93%
|
4,97%
|
6,36%
|
4,68%
|
5,04%
|
35,66%
|
7,5%
|
7,74%
|
WPA
2 |
1,660
|
1,760
|
2,650
|
2,250
|
2,230
|
14,03
|
3,247
|
3,579
|
Free Cash Flow
1 |
950
|
319
|
34
|
-1.350
|
818
|
-1.194
|
970
|
1.062
|
FCF-marge
|
8,28%
|
2,71%
|
0,25%
|
-8,8%
|
5,83%
|
-9,76%
|
7,67%
|
8,04%
|
Kasstroomconversie (ebitda)
|
51,24%
|
16,5%
|
1,59%
|
-
|
38,73%
|
-
|
46,68%
|
49,04%
|
Kasstroomconversie (nettowinst)
|
167,84%
|
54,53%
|
3,87%
|
-
|
115,7%
|
-
|
102,23%
|
103,87%
|
Dividend per aandeel
2 |
0,5500
|
0,6000
|
0,7000
|
0,8000
|
0,8000
|
0,8222
|
0,8720
|
0,9475
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
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 |
3.674
|
3.716
|
4.134
|
3.951
|
3.548
|
3.489
|
3.566
|
3.571
|
3.403
|
2.874
|
3.095
|
3.194
|
3.019
|
3.012
|
3.241
|
EBITDA
1 |
571
|
514
|
528
|
517
|
398
|
513
|
485
|
545
|
569
|
459
|
482,9
|
531,8
|
510,7
|
476,4
|
494,8
|
Bedrijfsresultaat (EBIT)
1 |
424
|
366
|
392
|
393
|
269
|
381
|
349
|
406
|
425
|
339
|
356,6
|
407,1
|
389,3
|
360,4
|
370,6
|
Operationele Marge
|
11,54%
|
9,85%
|
9,48%
|
9,95%
|
7,58%
|
10,92%
|
9,79%
|
11,37%
|
12,49%
|
11,8%
|
11,52%
|
12,75%
|
12,9%
|
11,97%
|
11,44%
|
Resultaat voor belastingen (EBT)
1 |
299
|
541
|
-177
|
444
|
76
|
214
|
206
|
203
|
191
|
101
|
238,5
|
302,9
|
277,8
|
251,2
|
260,3
|
Nettowinst (verlies)
1 |
297
|
446
|
-174
|
392
|
55
|
177
|
173
|
203
|
154
|
3.685
|
197,3
|
249,2
|
235,4
|
210,8
|
217,5
|
Nettomarge
|
8,08%
|
12%
|
-4,21%
|
9,92%
|
1,55%
|
5,07%
|
4,85%
|
5,68%
|
4,53%
|
128,22%
|
6,37%
|
7,8%
|
7,8%
|
7%
|
6,71%
|
WPA
2 |
0,9000
|
1,370
|
-0,5500
|
1,240
|
0,1700
|
0,5600
|
0,5500
|
0,6400
|
0,4900
|
11,61
|
0,6290
|
0,8083
|
0,7759
|
0,7004
|
0,7299
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2000
|
0,2000
|
-
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
Datum van publicatie
|
27-01-22
|
05-05-22
|
04-08-22
|
03-11-22
|
02-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
01-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.019
|
6.434
|
7.174
|
8.400
|
7.874
|
4.788
|
5.044
|
4.800
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,246
x
|
3,329
x
|
3,363
x
|
4,292
x
|
3,728
x
|
2,431
x
|
2,427
x
|
2,217
x
|
Free Cash Flow
1 |
950
|
319
|
34
|
-1.350
|
818
|
-1.194
|
970
|
1.062
|
ROE (netto-inkomsten/eigen vermogen)
|
26,2%
|
31,1%
|
33%
|
24,7%
|
25%
|
18,9%
|
16,1%
|
16,8%
|
ROA (netto-inkomsten/totale activa)
|
5,08%
|
5,54%
|
6,1%
|
4,5%
|
4,69%
|
11%
|
6%
|
6,47%
|
Totale activa
1 |
11.147
|
10.554
|
14.405
|
15.987
|
15.067
|
39.530
|
15.813
|
15.805
|
Nettoactief per aandeel
2 |
9,080
|
10,00
|
11,30
|
11,00
|
11,90
|
14,40
|
16,90
|
18,70
|
Cashflow per aandeel
2 |
4,550
|
4,300
|
5,310
|
0,9400
|
5,880
|
0,2900
|
5,860
|
-
|
Capex
1 |
598
|
1.113
|
1.726
|
1.651
|
1.045
|
649
|
590
|
599
|
Capex/omzet
|
5,21%
|
9,45%
|
12,5%
|
10,76%
|
7,45%
|
5,3%
|
4,66%
|
4,53%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
61,4
USD Gemiddelde koersdoel
71,7
USD Spread / Gemiddelde doel +16,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,81% | 18,18 mld. | | +20,74% | 9,46 mld. | | -16,20% | 9,38 mld. | | -3,96% | 4,68 mld. | | +14,93% | 3,06 mld. | | -8,87% | 2,9 mld. | | -16,27% | 2,05 mld. | | +7,46% | 2,03 mld. | | -25,38% | 1,71 mld. |
Non-Paper Containers & Verpakkingen - Andere
|