Beurs gesloten -
London S.E.
16:11:57 09-08-2022
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
91,96
USD
|
-2,88%
|
|
+18,43%
|
-0,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.659
|
13.289
|
13.943
|
9.755
|
11.024
|
9.238
|
-
|
-
|
Bedrijfswaarde
1 |
17.007
|
20.327
|
19.674
|
16.182
|
17.188
|
14.941
|
14.614
|
14.181
|
K/w-verhouding
|
19,2
x
|
23,3
x
|
-25,7
x
|
13,7
x
|
24,5
x
|
15,8
x
|
13,3
x
|
11,7
x
|
Dividendrendement
|
-
|
-
|
0,72%
|
1,07%
|
1,04%
|
1,23%
|
1,26%
|
1,36%
|
Marktkapitalisatie/omzet
|
0,83
x
|
1,15
x
|
1,22
x
|
0,75
x
|
0,92
x
|
0,78
x
|
0,75
x
|
0,73
x
|
Bedrijfswaarde/omzet
|
1,46
x
|
1,76
x
|
1,73
x
|
1,25
x
|
1,43
x
|
1,26
x
|
1,19
x
|
1,12
x
|
Bedrijfswaarde/EBITDA
|
9,99
x
|
11,3
x
|
11
x
|
9,28
x
|
9,13
x
|
8,11
x
|
7,51
x
|
6,95
x
|
Bedrijfswaarde/FCF
|
22,6
x
|
26,9
x
|
52,2
x
|
-253
x
|
26
x
|
21,8
x
|
18,6
x
|
17,7
x
|
FCF Yield
|
4,43%
|
3,72%
|
1,92%
|
-0,4%
|
3,85%
|
4,59%
|
5,38%
|
5,66%
|
Price to Book
|
5,71
x
|
6,15
x
|
7,3
x
|
5,33
x
|
4,61
x
|
3,2
x
|
2,88
x
|
2,48
x
|
Aantal aandelen (in duizenden)
|
133.157
|
132.622
|
126.042
|
118.662
|
119.704
|
119.312
|
-
|
-
|
Referentieprijs
2 |
72,54
|
100,2
|
110,6
|
82,21
|
92,09
|
76,48
|
76,48
|
76,48
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
05-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.665
|
11.575
|
11.394
|
12.943
|
12.010
|
11.890
|
12.250
|
12.651
|
EBITDA
1 |
1.702
|
1.800
|
1.782
|
1.744
|
1.882
|
1.842
|
1.945
|
2.040
|
Bedrijfsresultaat (EBIT)
1 |
1.381
|
1.478
|
1.500
|
1.443
|
1.546
|
1.541
|
1.643
|
1.750
|
Operationele Marge
|
11,84%
|
12,77%
|
13,16%
|
11,15%
|
12,87%
|
12,96%
|
13,41%
|
13,84%
|
Resultaat voor belastingen (EBT)
1 |
786
|
926
|
-419
|
1.056
|
1.178
|
923,7
|
1.034
|
1.201
|
Nettowinst (verlies)
1 |
510
|
579
|
-560
|
727
|
450
|
575,9
|
670,2
|
766,6
|
Nettomarge
|
4,37%
|
5%
|
-4,91%
|
5,62%
|
3,75%
|
4,84%
|
5,47%
|
6,06%
|
WPA
2 |
3,780
|
4,300
|
-4,300
|
5,990
|
3,760
|
4,848
|
5,752
|
6,513
|
Free Cash Flow
1 |
754
|
756
|
377
|
-64
|
661
|
686
|
786
|
802,3
|
FCF-marge
|
6,46%
|
6,53%
|
3,31%
|
-0,49%
|
5,5%
|
5,77%
|
6,42%
|
6,34%
|
Kasstroomconversie (ebitda)
|
44,3%
|
42%
|
21,16%
|
-
|
35,12%
|
37,24%
|
40,41%
|
39,33%
|
Kasstroomconversie (nettowinst)
|
147,84%
|
130,57%
|
-
|
-
|
146,89%
|
119,12%
|
117,26%
|
104,65%
|
Dividend per aandeel
2 |
-
|
-
|
0,8000
|
0,8800
|
0,9600
|
0,9414
|
0,9600
|
1,040
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
05-02-24
|
-
|
-
|
-
|
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 |
3.054
|
3.162
|
3.510
|
3.259
|
3.012
|
2.974
|
3.109
|
3.069
|
2.858
|
2.784
|
3.065
|
3.074
|
2.923
|
2.881
|
3.184
|
EBITDA
1 |
428
|
458
|
509
|
411
|
366
|
403
|
498
|
513
|
468
|
383
|
476,6
|
509,6
|
480,3
|
421,6
|
505,7
|
Bedrijfsresultaat (EBIT)
1 |
357
|
383
|
432
|
336
|
292
|
320
|
414
|
430
|
382
|
308
|
394,8
|
434,3
|
400,9
|
341
|
425,8
|
Operationele Marge
|
11,69%
|
12,11%
|
12,31%
|
10,31%
|
9,69%
|
10,76%
|
13,32%
|
14,01%
|
13,37%
|
11,06%
|
12,88%
|
14,13%
|
13,72%
|
11,84%
|
13,37%
|
Resultaat voor belastingen (EBT)
1 |
-1.286
|
307
|
402
|
203
|
144
|
161
|
239
|
252
|
237
|
134
|
246,8
|
278,3
|
255,4
|
189,2
|
271,8
|
Nettowinst (verlies)
1 |
-1.001
|
216
|
295
|
127
|
89
|
102
|
157
|
159
|
32
|
67
|
165,9
|
188,3
|
157,9
|
131
|
192
|
Nettomarge
|
-32,78%
|
6,83%
|
8,4%
|
3,9%
|
2,95%
|
3,43%
|
5,05%
|
5,18%
|
1,12%
|
2,41%
|
5,41%
|
6,13%
|
5,4%
|
4,55%
|
6,03%
|
WPA
2 |
-7,950
|
1,740
|
2,430
|
1,060
|
0,7400
|
0,8500
|
1,310
|
1,330
|
0,2700
|
0,5600
|
1,395
|
1,598
|
1,342
|
1,115
|
1,645
|
Dividend per aandeel
2 |
0,2000
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2400
|
0,2400
|
-
|
0,2400
|
-
|
0,2250
|
0,2250
|
0,2250
|
0,2000
|
0,2000
|
Datum van publicatie
|
08-02-22
|
25-04-22
|
20-07-22
|
24-10-22
|
07-02-23
|
24-04-23
|
24-07-23
|
23-10-23
|
05-02-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.348
|
7.038
|
5.731
|
6.427
|
6.164
|
5.703
|
5.375
|
4.943
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,317
x
|
3,91
x
|
3,216
x
|
3,685
x
|
3,275
x
|
3,096
x
|
2,764
x
|
2,423
x
|
Free Cash Flow
1 |
754
|
756
|
377
|
-64
|
661
|
686
|
786
|
802
|
ROE (netto-inkomsten/eigen vermogen)
|
52%
|
40,8%
|
49%
|
43,6%
|
32,9%
|
23,6%
|
23,9%
|
23%
|
ROA (netto-inkomsten/totale activa)
|
4,48%
|
4,95%
|
6,58%
|
5,82%
|
4,78%
|
5,34%
|
5,99%
|
5,38%
|
Totale activa
1 |
11.378
|
11.687
|
-8.509
|
12.483
|
9.417
|
10.780
|
11.187
|
14.255
|
Nettoactief per aandeel
2 |
12,70
|
16,30
|
15,20
|
15,40
|
20,00
|
23,90
|
26,60
|
30,90
|
Cashflow per aandeel
2 |
8,620
|
9,770
|
6,890
|
6,620
|
12,10
|
10,50
|
11,60
|
-
|
Capex
1 |
432
|
587
|
816
|
839
|
793
|
480
|
473
|
480
|
Capex/omzet
|
3,7%
|
5,07%
|
7,16%
|
6,48%
|
6,6%
|
4,04%
|
3,86%
|
3,79%
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
05-02-24
|
-
|
-
|
-
|
Laatste slotkoers
76,48
USD Gemiddelde koersdoel
96,79
USD Spread / Gemiddelde doel +26,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,19% | 18,83 mld. | | +10,51% | 18,05 mld. | | +21,41% | 9,42 mld. | | -3,67% | 5,17 mld. | | -5,35% | 4,65 mld. | | +15,86% | 3,03 mld. | | -9,86% | 2,87 mld. | | -18,02% | 2,05 mld. | | +8,09% | 2,02 mld. |
Non-Paper Containers & Verpakkingen - Andere
|