Beurs gesloten -
London S.E.
16:59:39 30-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
44,11
USD
|
-4,26%
|
|
-0,89%
|
+22,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.057
|
19.545
|
18.194
|
12.317
|
12.509
|
15.421
|
-
|
-
|
Bedrijfswaarde
1 |
27.311
|
27.043
|
22.478
|
18.435
|
16.989
|
20.069
|
19.745
|
19.384
|
K/w-verhouding
|
15
x
|
40,8
x
|
10,5
x
|
8,45
x
|
44,1
x
|
21,9
x
|
16
x
|
13,7
x
|
Dividendrendement
|
4,37%
|
4,12%
|
4,26%
|
5,34%
|
5,12%
|
4,16%
|
4,18%
|
4,39%
|
Marktkapitalisatie/omzet
|
0,81
x
|
0,95
x
|
0,94
x
|
0,58
x
|
0,66
x
|
0,81
x
|
0,78
x
|
0,76
x
|
Bedrijfswaarde/omzet
|
1,22
x
|
1,31
x
|
1,16
x
|
0,87
x
|
0,9
x
|
1,06
x
|
1
x
|
0,96
x
|
Bedrijfswaarde/EBITDA
|
7,29
x
|
9,56
x
|
8,29
x
|
6,46
x
|
7,61
x
|
8,96
x
|
7,63
x
|
7,08
x
|
Bedrijfswaarde/FCF
|
11,7
x
|
11,7
x
|
15,2
x
|
14,8
x
|
24,5
x
|
23,8
x
|
18,9
x
|
16,5
x
|
FCF Yield
|
8,55%
|
8,55%
|
6,59%
|
6,74%
|
4,07%
|
4,21%
|
5,29%
|
6,05%
|
Price to Book
|
2,38
x
|
2,5
x
|
2,03
x
|
1,43
x
|
1,5
x
|
1,86
x
|
1,82
x
|
1,74
x
|
Aantal aandelen (in duizenden)
|
392.116
|
393.095
|
387.263
|
355.670
|
346.017
|
347.322
|
-
|
-
|
Referentieprijs
2 |
46,05
|
49,72
|
46,98
|
34,63
|
36,15
|
44,40
|
44,40
|
44,40
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
27-01-22
|
31-01-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.376
|
20.580
|
19.363
|
21.161
|
18.916
|
19.000
|
19.818
|
20.232
|
EBITDA
1 |
3.747
|
2.830
|
2.711
|
2.854
|
2.232
|
2.240
|
2.588
|
2.740
|
Bedrijfsresultaat (EBIT)
1 |
2.441
|
1.543
|
1.501
|
1.814
|
1.222
|
1.189
|
1.564
|
1.723
|
Operationele Marge
|
10,91%
|
7,5%
|
7,75%
|
8,57%
|
6,46%
|
6,26%
|
7,89%
|
8,52%
|
Resultaat voor belastingen (EBT)
1 |
1.604
|
650
|
999
|
1.511
|
382
|
956,3
|
1.318
|
1.390
|
Nettowinst (verlies)
1 |
1.225
|
482
|
1.752
|
1.504
|
288
|
702,3
|
967,5
|
1.115
|
Nettomarge
|
5,47%
|
2,34%
|
9,05%
|
7,11%
|
1,52%
|
3,7%
|
4,88%
|
5,51%
|
WPA
2 |
3,070
|
1,220
|
4,470
|
4,100
|
0,8200
|
2,024
|
2,780
|
3,235
|
Free Cash Flow
1 |
2.334
|
2.312
|
1.481
|
1.243
|
692
|
844,6
|
1.045
|
1.173
|
FCF-marge
|
10,43%
|
11,23%
|
7,65%
|
5,87%
|
3,66%
|
4,45%
|
5,27%
|
5,8%
|
Kasstroomconversie (ebitda)
|
62,29%
|
81,7%
|
54,63%
|
43,55%
|
31%
|
37,71%
|
40,37%
|
42,81%
|
Kasstroomconversie (nettowinst)
|
190,53%
|
479,67%
|
84,53%
|
82,65%
|
240,28%
|
120,26%
|
107,99%
|
105,16%
|
Dividend per aandeel
2 |
2,013
|
2,050
|
2,000
|
1,850
|
1,850
|
1,846
|
1,855
|
1,950
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
27-01-22
|
31-01-23
|
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 |
5.086
|
5.237
|
5.389
|
5.402
|
5.133
|
5.020
|
4.682
|
4.613
|
4.601
|
4.619
|
4.717
|
4.809
|
4.884
|
4.734
|
4.774
|
EBITDA
1 |
643
|
597
|
825
|
710
|
722
|
539
|
570
|
590
|
533
|
423
|
510,2
|
616,2
|
680,2
|
552,1
|
670,6
|
Bedrijfsresultaat (EBIT)
1 |
366
|
336
|
558
|
449
|
471
|
298
|
326
|
332
|
266
|
145
|
252,5
|
358,2
|
421,5
|
288,6
|
407,1
|
Operationele Marge
|
7,2%
|
6,42%
|
10,35%
|
8,31%
|
9,18%
|
5,94%
|
6,96%
|
7,2%
|
5,78%
|
3,14%
|
5,35%
|
7,45%
|
8,63%
|
6,1%
|
8,53%
|
Resultaat voor belastingen (EBT)
1 |
44
|
362
|
514
|
313
|
322
|
221
|
255
|
232
|
-326
|
85
|
192
|
294,2
|
395,6
|
222,7
|
341,1
|
Nettowinst (verlies)
1 |
107
|
360
|
511
|
951
|
-318
|
172
|
235
|
165
|
-284
|
56
|
137,8
|
212,6
|
277,4
|
167
|
255,9
|
Nettomarge
|
2,1%
|
6,87%
|
9,48%
|
17,6%
|
-6,2%
|
3,43%
|
5,02%
|
3,58%
|
-6,17%
|
1,21%
|
2,92%
|
4,42%
|
5,68%
|
3,53%
|
5,36%
|
WPA
2 |
0,2800
|
0,9500
|
1,380
|
2,640
|
-0,9000
|
0,4900
|
0,6800
|
0,4700
|
-0,8200
|
0,1600
|
0,3933
|
0,6100
|
0,7933
|
0,4800
|
0,7400
|
Dividend per aandeel
2 |
0,4625
|
0,4625
|
0,4625
|
0,4625
|
0,4625
|
0,4625
|
0,4625
|
0,4625
|
0,4625
|
-
|
0,4600
|
0,4600
|
0,4600
|
-
|
-
|
Datum van publicatie
|
27-01-22
|
28-04-22
|
28-07-22
|
27-10-22
|
31-01-23
|
27-04-23
|
27-07-23
|
26-10-23
|
01-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.254
|
7.498
|
4.284
|
6.118
|
4.480
|
4.648
|
4.324
|
3.963
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,47
x
|
2,649
x
|
1,58
x
|
2,144
x
|
2,007
x
|
2,076
x
|
1,671
x
|
1,446
x
|
Free Cash Flow
1 |
2.334
|
2.312
|
1.481
|
1.243
|
692
|
845
|
1.045
|
1.173
|
ROE (netto-inkomsten/eigen vermogen)
|
23,5%
|
14,2%
|
14,8%
|
13,3%
|
8,96%
|
8,2%
|
10,7%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
5,27%
|
3,4%
|
4,41%
|
4,75%
|
3,2%
|
3,5%
|
4,5%
|
6,2%
|
Totale activa
1 |
23.228
|
14.192
|
39.759
|
31.666
|
9.003
|
20.065
|
21.499
|
17.987
|
Nettoactief per aandeel
2 |
19,30
|
19,80
|
23,10
|
24,30
|
24,10
|
23,80
|
24,40
|
25,60
|
Cashflow per aandeel
2 |
9,050
|
7,740
|
5,170
|
5,920
|
5,250
|
5,170
|
5,530
|
5,670
|
Capex
1 |
1.276
|
751
|
549
|
931
|
1.141
|
912
|
977
|
1.020
|
Capex/omzet
|
5,7%
|
3,65%
|
2,84%
|
4,4%
|
6,03%
|
4,8%
|
4,93%
|
5,04%
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
27-01-22
|
31-01-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
44,4
USD Gemiddelde koersdoel
44,72
USD Spread / Gemiddelde doel +0,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,39% | 16,29 mld. | | +25,82% | 13,84 mld. | | +23,02% | 12,57 mld. | | +2,95% | 11,17 mld. | | +10,43% | 8,65 mld. | | -10,45% | 8,58 mld. | | -10,44% | 7,46 mld. | | +21,18% | 6,64 mld. | | +7,45% | 5,99 mld. |
Papierverpakking - Andere
|