Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,07
USD
|
+1,48%
|
|
+3,43%
|
-8,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.857
|
1.870
|
1.887
|
2.571
|
2.534
|
2.346
|
-
|
-
|
Bedrijfswaarde
1 |
6.865
|
6.449
|
5.987
|
6.471
|
6.567
|
6.178
|
5.831
|
5.384
|
K/w-verhouding
|
-4,62
x
|
7,48
x
|
13,7
x
|
4,51
x
|
-24,4
x
|
6,51
x
|
5,66
x
|
5,08
x
|
Dividendrendement
|
1,26%
|
0,42%
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,28
x
|
0,31
x
|
0,3
x
|
0,37
x
|
0,36
x
|
0,33
x
|
0,32
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
1,03
x
|
1,06
x
|
0,94
x
|
0,94
x
|
0,92
x
|
0,86
x
|
0,79
x
|
0,71
x
|
Bedrijfswaarde/EBITDA
|
5,49
x
|
6,35
x
|
5,35
x
|
5,42
x
|
4,49
x
|
4,54
x
|
4,09
x
|
3,61
x
|
Bedrijfswaarde/FCF
|
-327
x
|
44,2
x
|
21,2
x
|
27,4
x
|
50,5
x
|
31,2
x
|
19
x
|
13,4
x
|
FCF Yield
|
-0,31%
|
2,26%
|
4,71%
|
3,65%
|
1,98%
|
3,21%
|
5,27%
|
7,47%
|
Price to Book
|
3,98
x
|
6,3
x
|
2,29
x
|
1,72
x
|
-
|
1,09
x
|
0,9
x
|
0,75
x
|
Aantal aandelen (in duizenden)
|
155.631
|
157.166
|
156.827
|
155.138
|
154.727
|
155.686
|
-
|
-
|
Referentieprijs
2 |
11,93
|
11,90
|
12,03
|
16,57
|
16,38
|
15,07
|
15,07
|
15,07
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
01-02-22
|
31-01-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.691
|
6.095
|
6.357
|
6.856
|
7.105
|
7.165
|
7.361
|
7.633
|
EBITDA
1 |
1.251
|
1.015
|
1.119
|
1.193
|
1.463
|
1.360
|
1.424
|
1.492
|
Bedrijfsresultaat (EBIT)
1 |
744
|
533
|
656
|
728
|
969
|
849,1
|
897,8
|
897,9
|
Operationele Marge
|
11,12%
|
8,74%
|
10,32%
|
10,62%
|
13,64%
|
11,85%
|
12,2%
|
11,76%
|
Resultaat voor belastingen (EBT)
1 |
-261
|
353
|
332
|
805
|
67
|
517,5
|
586,5
|
641,1
|
Nettowinst (verlies)
1 |
-400
|
249
|
149
|
584
|
-103
|
361,9
|
415,8
|
459,6
|
Nettomarge
|
-5,98%
|
4,09%
|
2,34%
|
8,52%
|
-1,45%
|
5,05%
|
5,65%
|
6,02%
|
WPA
2 |
-2,580
|
1,590
|
0,8800
|
3,670
|
-0,6700
|
2,315
|
2,663
|
2,965
|
Free Cash Flow
1 |
-21
|
146
|
282
|
236
|
130
|
198,3
|
307,4
|
402,2
|
FCF-marge
|
-0,31%
|
2,4%
|
4,44%
|
3,44%
|
1,83%
|
2,77%
|
4,18%
|
5,27%
|
Kasstroomconversie (ebitda)
|
-
|
14,38%
|
25,2%
|
19,78%
|
8,89%
|
14,58%
|
21,59%
|
26,95%
|
Kasstroomconversie (nettowinst)
|
-
|
58,63%
|
189,26%
|
40,41%
|
-
|
54,78%
|
73,94%
|
87,51%
|
Dividend per aandeel
2 |
0,1500
|
0,0500
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
01-02-22
|
31-01-23
|
06-02-24
|
-
|
-
|
-
|
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 |
1.609
|
1.588
|
1.692
|
1.778
|
1.693
|
1.693
|
1.831
|
1.890
|
1.743
|
1.641
|
1.690
|
1.865
|
1.844
|
1.774
|
1.756
|
EBITDA
1 |
311
|
246
|
297
|
320
|
318
|
258
|
456
|
396
|
350
|
244
|
293,2
|
362,6
|
387,8
|
313,8
|
325,4
|
Bedrijfsresultaat (EBIT)
1 |
194
|
132
|
181
|
204
|
203
|
140
|
338
|
272
|
223
|
119
|
173,7
|
242
|
261,2
|
186,1
|
202,8
|
Operationele Marge
|
12,06%
|
8,31%
|
10,7%
|
11,47%
|
11,99%
|
8,27%
|
18,46%
|
14,39%
|
12,79%
|
7,25%
|
10,28%
|
12,98%
|
14,17%
|
10,49%
|
11,55%
|
Resultaat voor belastingen (EBT)
1 |
127
|
71
|
170
|
328
|
278
|
29
|
270
|
154
|
82
|
-439
|
88,34
|
159,1
|
178,7
|
103,4
|
109,5
|
Nettowinst (verlies)
1 |
85
|
43
|
88
|
252
|
231
|
13
|
206
|
110
|
51
|
-470
|
57,86
|
110,3
|
124,4
|
72,01
|
76,8
|
Nettomarge
|
5,28%
|
2,71%
|
5,2%
|
14,17%
|
13,64%
|
0,77%
|
11,25%
|
5,82%
|
2,93%
|
-28,64%
|
3,42%
|
5,91%
|
6,74%
|
4,06%
|
4,37%
|
WPA
2 |
0,4800
|
0,2700
|
0,5500
|
1,590
|
1,450
|
0,0800
|
1,290
|
0,6900
|
0,3200
|
-3,050
|
0,3720
|
0,7060
|
0,7960
|
0,4600
|
0,4900
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-10-21
|
01-02-22
|
25-04-22
|
02-08-22
|
01-11-22
|
31-01-23
|
25-04-23
|
01-08-23
|
31-10-23
|
06-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.008
|
4.579
|
4.100
|
3.900
|
4.033
|
3.832
|
3.485
|
3.038
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,003
x
|
4,511
x
|
3,664
x
|
3,269
x
|
2,757
x
|
2,818
x
|
2,447
x
|
2,035
x
|
Free Cash Flow
1 |
-21
|
146
|
282
|
236
|
130
|
198
|
307
|
402
|
ROE (netto-inkomsten/eigen vermogen)
|
56%
|
40,2%
|
47,9%
|
31,1%
|
30%
|
18,6%
|
18,5%
|
17,5%
|
ROA (netto-inkomsten/totale activa)
|
3,64%
|
2,1%
|
3,32%
|
4,09%
|
-1,1%
|
3,8%
|
4,8%
|
5,1%
|
Totale activa
1 |
-11.002
|
11.867
|
4.489
|
14.275
|
9.365
|
9.524
|
8.662
|
9.012
|
Nettoactief per aandeel
2 |
3,000
|
1,890
|
5,260
|
9,610
|
-
|
13,90
|
16,80
|
20,20
|
Cashflow per aandeel
2 |
2,610
|
2,880
|
4,290
|
0,9700
|
5,290
|
4,840
|
5,560
|
-
|
Capex
1 |
426
|
311
|
398
|
539
|
688
|
568
|
536
|
484
|
Capex/omzet
|
6,37%
|
5,1%
|
6,26%
|
7,86%
|
9,68%
|
7,93%
|
7,28%
|
6,35%
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
01-02-22
|
31-01-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
15,07
USD Gemiddelde koersdoel
21,3
USD Spread / Gemiddelde doel +41,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,00% | 2,35 mld. | | +3,90% | 4,52 mld. | | +4,69% | 3,38 mld. | | +11,37% | 2,61 mld. | | -12,06% | 1,18 mld. | | 0,00% | 598 mln. | | +6,75% | 375 mln. | | -27,19% | 299 mln. | | -36,73% | 228 mln. | | -0,78% | 192 mln. |
Glascontainers & Verpakkingen
|