Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,57
USD
|
-0,33%
|
|
+3,41%
|
+5,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.485
|
4.064
|
6.894
|
4.244
|
5.108
|
5.392
|
-
|
-
|
Bedrijfswaarde
1 |
3.652
|
3.877
|
6.869
|
4.207
|
5.233
|
5.488
|
5.546
|
5.360
|
K/w-verhouding
|
-742
x
|
8,33
x
|
5,56
x
|
4,27
x
|
28,8
x
|
15,9
x
|
15,7
x
|
14,2
x
|
Dividendrendement
|
1,82%
|
1,56%
|
0,94%
|
1,52%
|
1,38%
|
1,39%
|
1,44%
|
1,58%
|
Marktkapitalisatie/omzet
|
1,51
x
|
1,46
x
|
1,51
x
|
1,1
x
|
1,98
x
|
1,88
x
|
1,84
x
|
1,76
x
|
Bedrijfswaarde/omzet
|
1,58
x
|
1,39
x
|
1,51
x
|
1,09
x
|
2,03
x
|
1,91
x
|
1,89
x
|
1,75
x
|
Bedrijfswaarde/EBITDA
|
17,5
x
|
4,96
x
|
3,48
x
|
3,03
x
|
10,9
x
|
8,94
x
|
9,02
x
|
8,34
x
|
Bedrijfswaarde/FCF
|
-913
x
|
6,66
x
|
5,58
x
|
5,76
x
|
327
x
|
22,6
x
|
26,9
x
|
17,1
x
|
FCF Yield
|
-0,11%
|
15%
|
17,9%
|
17,4%
|
0,31%
|
4,43%
|
3,72%
|
5,86%
|
Price to Book
|
3,35
x
|
3,2
x
|
6,15
x
|
3,22
x
|
3,28
x
|
3,12
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
117.453
|
109.324
|
87.989
|
71.695
|
72.115
|
72.311
|
-
|
-
|
Referentieprijs
2 |
29,67
|
37,17
|
78,35
|
59,20
|
70,83
|
74,57
|
74,57
|
74,57
|
Datum van publicatie
|
11-02-20
|
16-02-21
|
22-02-22
|
21-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.310
|
2.788
|
4.553
|
3.854
|
2.581
|
2.871
|
2.930
|
3.066
|
EBITDA
1 |
209
|
781
|
1.972
|
1.389
|
478
|
613,9
|
614,8
|
642,5
|
Bedrijfsresultaat (EBIT)
1 |
73
|
656
|
1.829
|
1.234
|
336
|
489
|
478,7
|
502,9
|
Operationele Marge
|
3,16%
|
23,53%
|
40,17%
|
32,02%
|
13,02%
|
17,03%
|
16,34%
|
16,4%
|
Resultaat voor belastingen (EBT)
1 |
-23
|
621
|
1.795
|
1.155
|
248
|
476,2
|
489,7
|
494,2
|
Nettowinst (verlies)
1 |
-5
|
499
|
1.377
|
1.086
|
178
|
350,6
|
353,7
|
370,1
|
Nettomarge
|
-0,22%
|
17,9%
|
30,24%
|
28,18%
|
6,9%
|
12,21%
|
12,07%
|
12,07%
|
WPA
2 |
-0,0400
|
4,460
|
14,09
|
13,87
|
2,460
|
4,699
|
4,757
|
5,235
|
Free Cash Flow
1 |
-4
|
582
|
1.230
|
730
|
16
|
243,3
|
206,3
|
314
|
FCF-marge
|
-0,17%
|
20,88%
|
27,02%
|
18,94%
|
0,62%
|
8,47%
|
7,04%
|
10,24%
|
Kasstroomconversie (ebitda)
|
-
|
74,52%
|
62,37%
|
52,56%
|
3,35%
|
39,63%
|
33,56%
|
48,87%
|
Kasstroomconversie (nettowinst)
|
-
|
116,63%
|
89,32%
|
67,22%
|
8,99%
|
69,4%
|
58,34%
|
84,84%
|
Dividend per aandeel
2 |
0,5400
|
0,5800
|
0,7400
|
0,9000
|
0,9800
|
1,040
|
1,072
|
1,175
|
Datum van publicatie
|
11-02-20
|
16-02-21
|
22-02-22
|
21-02-23
|
14-02-24
|
-
|
-
|
-
|
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 |
1.219
|
992
|
1.337
|
1.130
|
852
|
705
|
584
|
611
|
728
|
658
|
687,9
|
769,8
|
747,5
|
688
|
665,4
|
EBITDA
1 |
522
|
305
|
636
|
491
|
200
|
100
|
66
|
93
|
190
|
129
|
140,8
|
200,3
|
170,8
|
117,2
|
122,4
|
Bedrijfsresultaat (EBIT)
1 |
486
|
263
|
596
|
451
|
165
|
60
|
35
|
53
|
156
|
93
|
108
|
173,8
|
136,2
|
88,42
|
88,52
|
Operationele Marge
|
39,87%
|
26,51%
|
44,58%
|
39,91%
|
19,37%
|
8,51%
|
5,99%
|
8,67%
|
21,43%
|
14,13%
|
15,71%
|
22,58%
|
18,23%
|
12,85%
|
13,3%
|
Resultaat voor belastingen (EBT)
1 |
486
|
250
|
621
|
463
|
172
|
-23
|
23
|
-1
|
160
|
65
|
103,9
|
172,7
|
126,9
|
78,57
|
89,02
|
Nettowinst (verlies)
1 |
365
|
194
|
484
|
384
|
226
|
-8
|
21
|
-20
|
118
|
59
|
79,22
|
126
|
98,67
|
61,79
|
66,79
|
Nettomarge
|
29,94%
|
19,56%
|
36,2%
|
33,98%
|
26,53%
|
-1,13%
|
3,6%
|
-3,27%
|
16,21%
|
8,97%
|
11,52%
|
16,36%
|
13,2%
|
8,98%
|
10,04%
|
WPA
2 |
3,870
|
2,200
|
5,600
|
4,730
|
3,050
|
-0,1100
|
0,2900
|
-0,2800
|
1,630
|
0,8100
|
1,128
|
1,656
|
1,272
|
0,8260
|
0,9350
|
Dividend per aandeel
2 |
0,1800
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
-
|
Datum van publicatie
|
02-11-21
|
22-02-22
|
03-05-22
|
09-08-22
|
01-11-22
|
21-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
167
|
-
|
-
|
-
|
125
|
96
|
154
|
-
|
Nettokaspositie
1 |
-
|
187
|
25
|
37
|
-
|
-
|
-
|
32
|
Hefboom (schuld/ebitda)
|
0,799
x
|
-
|
-
|
-
|
0,2615
x
|
0,1564
x
|
0,2502
x
|
-
|
Free Cash Flow
1 |
-4
|
582
|
1.230
|
730
|
16
|
243
|
206
|
314
|
ROE (netto-inkomsten/eigen vermogen)
|
3,34%
|
43,3%
|
111%
|
64,3%
|
11,9%
|
19,4%
|
18,8%
|
17,3%
|
ROA (netto-inkomsten/totale activa)
|
2,07%
|
25,5%
|
63,8%
|
39,2%
|
7,44%
|
12,2%
|
11,8%
|
12,4%
|
Totale activa
1 |
-241,6
|
1.961
|
2.159
|
2.768
|
2.393
|
2.874
|
2.997
|
2.985
|
Nettoactief per aandeel
2 |
8,850
|
11,60
|
12,70
|
18,40
|
21,60
|
23,90
|
-
|
-
|
Cashflow per aandeel
2 |
1,290
|
5,880
|
15,10
|
14,70
|
4,390
|
10,50
|
5,730
|
-
|
Capex
1 |
163
|
77
|
254
|
414
|
300
|
213
|
252
|
221
|
Capex/omzet
|
7,06%
|
2,76%
|
5,58%
|
10,74%
|
11,62%
|
7,42%
|
8,61%
|
7,2%
|
Datum van publicatie
|
11-02-20
|
16-02-21
|
22-02-22
|
21-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
74,57
USD Gemiddelde koersdoel
80,38
USD Spread / Gemiddelde doel +7,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,28% | 5,39 mld. | | +6,04% | 3,39 mld. | | -17,33% | 1,7 mld. | | +6,13% | 1,38 mld. | | +17,95% | 1,19 mld. | | -9,42% | 1,15 mld. | | -7,86% | 748 mln. | | -20,93% | 704 mln. | | +5,20% | 532 mln. | | -16,38% | 505 mln. |
Houtproducten
|