Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,53
USD
|
+0,84%
|
|
+0,66%
|
+11,68%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.833
|
4.587
|
5.988
|
6.833
|
7.544
|
8.426
|
-
|
-
|
Bedrijfswaarde
1 |
7.540
|
8.052
|
11.610
|
11.936
|
12.778
|
13.263
|
13.029
|
12.019
|
K/w-verhouding
|
23,8
x
|
28,2
x
|
28,7
x
|
13,2
x
|
10,5
x
|
11,2
x
|
10,4
x
|
9,01
x
|
Dividendrendement
|
1,8%
|
1,77%
|
1,54%
|
1,46%
|
1,62%
|
1,47%
|
1,58%
|
1,85%
|
Marktkapitalisatie/omzet
|
0,78
x
|
0,7
x
|
0,84
x
|
0,72
x
|
0,8
x
|
0,88
x
|
0,87
x
|
0,82
x
|
Bedrijfswaarde/omzet
|
1,22
x
|
1,23
x
|
1,62
x
|
1,26
x
|
1,36
x
|
1,39
x
|
1,34
x
|
1,17
x
|
Bedrijfswaarde/EBITDA
|
7,32
x
|
7,53
x
|
11
x
|
7,46
x
|
6,81
x
|
7,21
x
|
6,84
x
|
5,82
x
|
Bedrijfswaarde/FCF
|
24,1
x
|
23,4
x
|
-60,2
x
|
22,1
x
|
25,9
x
|
33,2
x
|
18,4
x
|
10,1
x
|
FCF Yield
|
4,15%
|
4,28%
|
-1,66%
|
4,53%
|
3,86%
|
3,01%
|
5,45%
|
9,9%
|
Price to Book
|
3,08
x
|
3,18
x
|
3,17
x
|
3,18
x
|
2,71
x
|
2,48
x
|
2,14
x
|
1,72
x
|
Aantal aandelen (in duizenden)
|
290.247
|
270.783
|
307.099
|
307.118
|
306.053
|
306.054
|
-
|
-
|
Referentieprijs
2 |
16,65
|
16,94
|
19,50
|
22,25
|
24,65
|
27,53
|
27,53
|
27,53
|
Datum van publicatie
|
28-01-20
|
02-02-21
|
16-02-22
|
07-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.160
|
6.560
|
7.156
|
9.440
|
9.428
|
9.533
|
9.726
|
10.313
|
EBITDA
1 |
1.030
|
1.070
|
1.056
|
1.600
|
1.876
|
1.840
|
1.904
|
2.063
|
Bedrijfsresultaat (EBIT)
1 |
572,5
|
588,4
|
562
|
1.044
|
1.252
|
1.303
|
1.365
|
1.445
|
Operationele Marge
|
9,29%
|
8,97%
|
7,85%
|
11,06%
|
13,28%
|
13,67%
|
14,03%
|
14,01%
|
Resultaat voor belastingen (EBT)
1 |
354
|
244
|
289
|
716
|
932
|
988,9
|
1.058
|
1.225
|
Nettowinst (verlies)
1 |
206,8
|
167,3
|
204
|
522
|
723
|
757,5
|
811,5
|
939,1
|
Nettomarge
|
3,36%
|
2,55%
|
2,85%
|
5,53%
|
7,67%
|
7,95%
|
8,34%
|
9,11%
|
WPA
2 |
0,7000
|
0,6000
|
0,6800
|
1,690
|
2,340
|
2,461
|
2,643
|
3,057
|
Free Cash Flow
1 |
312,9
|
344,5
|
-193
|
541
|
493
|
399,3
|
709,7
|
1.190
|
FCF-marge
|
5,08%
|
5,25%
|
-2,7%
|
5,73%
|
5,23%
|
4,19%
|
7,3%
|
11,54%
|
Kasstroomconversie (ebitda)
|
30,38%
|
32,2%
|
-
|
33,81%
|
26,28%
|
21,7%
|
37,28%
|
57,67%
|
Kasstroomconversie (nettowinst)
|
151,31%
|
205,92%
|
-
|
103,64%
|
68,19%
|
52,71%
|
87,45%
|
126,72%
|
Dividend per aandeel
2 |
0,3000
|
0,3000
|
0,3000
|
0,3250
|
0,4000
|
0,4040
|
0,4350
|
0,5100
|
Datum van publicatie
|
28-01-20
|
02-02-21
|
16-02-22
|
07-02-23
|
20-02-24
|
-
|
-
|
-
|
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 |
1.782
|
1.988
|
2.245
|
2.358
|
2.451
|
2.386
|
2.438
|
2.392
|
2.349
|
2.249
|
2.380
|
2.429
|
2.422
|
2.306
|
2.486
|
EBITDA
1 |
284
|
285
|
350
|
396
|
441
|
413
|
484
|
453
|
482
|
457
|
442,6
|
456,5
|
482,4
|
452,5
|
465,7
|
Bedrijfsresultaat (EBIT)
1 |
160
|
151
|
210
|
257
|
304
|
275
|
344
|
286
|
320
|
302
|
311,7
|
318,2
|
350,1
|
324,7
|
334
|
Operationele Marge
|
8,98%
|
7,6%
|
9,35%
|
10,9%
|
12,4%
|
11,53%
|
14,11%
|
11,96%
|
13,62%
|
13,43%
|
13,1%
|
13,1%
|
14,45%
|
14,08%
|
13,43%
|
Resultaat voor belastingen (EBT)
1 |
93
|
49
|
153
|
105
|
242
|
216
|
271
|
207
|
224
|
230
|
226,2
|
254
|
273,4
|
226,2
|
258,3
|
Nettowinst (verlies)
1 |
73
|
39
|
107
|
66
|
193
|
156
|
207
|
150
|
170
|
196
|
173,9
|
190,3
|
206,2
|
177,2
|
193,7
|
Nettomarge
|
4,1%
|
1,96%
|
4,77%
|
2,8%
|
7,87%
|
6,54%
|
8,49%
|
6,27%
|
7,24%
|
8,71%
|
7,31%
|
7,84%
|
8,51%
|
7,68%
|
7,79%
|
WPA
2 |
0,2400
|
0,1300
|
0,3500
|
0,2100
|
0,6200
|
0,5000
|
0,6700
|
0,4900
|
0,5500
|
0,6400
|
0,5640
|
0,6160
|
0,6680
|
0,5760
|
0,6300
|
Dividend per aandeel
|
0,0750
|
0,0750
|
0,0750
|
0,0750
|
0,0750
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-10-21
|
16-02-22
|
26-04-22
|
26-07-22
|
25-10-22
|
07-02-23
|
02-05-23
|
01-08-23
|
31-10-23
|
20-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.707
|
3.465
|
5.622
|
5.103
|
5.234
|
4.837
|
4.603
|
3.593
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,629
x
|
3,239
x
|
5,324
x
|
3,189
x
|
2,79
x
|
2,629
x
|
2,418
x
|
1,741
x
|
Free Cash Flow
1 |
313
|
345
|
-193
|
541
|
493
|
399
|
710
|
1.190
|
ROE (netto-inkomsten/eigen vermogen)
|
16,2%
|
20,8%
|
20,6%
|
35,7%
|
36,5%
|
26,1%
|
22,9%
|
21,3%
|
ROA (netto-inkomsten/totale activa)
|
3,56%
|
4,13%
|
3,73%
|
6,95%
|
8,36%
|
8,6%
|
8,4%
|
-
|
Totale activa
1 |
5.802
|
4.047
|
5.463
|
7.514
|
8.647
|
8.808
|
9.661
|
-
|
Nettoactief per aandeel
2 |
5,410
|
5,320
|
6,160
|
7,000
|
9,090
|
11,10
|
12,90
|
16,00
|
Cashflow per aandeel
2 |
2,260
|
3,020
|
2,040
|
3,520
|
3,700
|
4,380
|
4,930
|
-
|
Capex
1 |
353
|
646
|
802
|
549
|
804
|
954
|
706
|
513
|
Capex/omzet
|
5,73%
|
9,85%
|
11,21%
|
5,82%
|
8,53%
|
10,01%
|
7,26%
|
4,97%
|
Datum van publicatie
|
28-01-20
|
02-02-21
|
16-02-22
|
07-02-23
|
20-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
27,53
USD Gemiddelde koersdoel
30,78
USD Spread / Gemiddelde doel +11,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,68% | 8,43 mld. | | +6,10% | 15,4 mld. | | +13,80% | 12,14 mld. | | -6,42% | 11,75 mld. | | +11,37% | 11,06 mld. | | +1,48% | 10,71 mld. | | -10,81% | 8,28 mld. | | -2,74% | 7,86 mld. | | +10,64% | 5,84 mld. | | +1,15% | 5,55 mld. |
Papierverpakking - Andere
|