Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
172,8
USD
|
+0,93%
|
|
-3,91%
|
+6,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.520
|
12.986
|
12.842
|
11.752
|
14.491
|
15.398
|
-
|
-
|
Bedrijfswaarde
1 |
12.317
|
14.385
|
14.869
|
14.139
|
16.230
|
17.157
|
16.898
|
16.105
|
K/w-verhouding
|
15,3
x
|
28,5
x
|
15,4
x
|
11,6
x
|
19,2
x
|
20,4
x
|
17,4
x
|
16,7
x
|
Dividendrendement
|
2,82%
|
2,44%
|
2,94%
|
3,71%
|
3,07%
|
2,92%
|
2,98%
|
3,09%
|
Marktkapitalisatie/omzet
|
1,51
x
|
1,95
x
|
1,66
x
|
1,39
x
|
1,86
x
|
1,9
x
|
1,84
x
|
1,77
x
|
Bedrijfswaarde/omzet
|
1,77
x
|
2,16
x
|
1,92
x
|
1,67
x
|
2,08
x
|
2,12
x
|
2,02
x
|
1,85
x
|
Bedrijfswaarde/EBITDA
|
8,52
x
|
11,7
x
|
8,93
x
|
7,5
x
|
10,1
x
|
10,7
x
|
9,61
x
|
8,68
x
|
Bedrijfswaarde/FCF
|
15,2
x
|
23,5
x
|
30,4
x
|
21,1
x
|
19,2
x
|
20,2
x
|
17,6
x
|
15,5
x
|
FCF Yield
|
6,56%
|
4,25%
|
3,29%
|
4,74%
|
5,21%
|
4,96%
|
5,69%
|
6,43%
|
Price to Book
|
3,45
x
|
4,03
x
|
3,53
x
|
3,23
x
|
3,65
x
|
3,69
x
|
3,4
x
|
2,87
x
|
Aantal aandelen (in duizenden)
|
93.934
|
94.160
|
94.319
|
91.873
|
88.953
|
89.083
|
-
|
-
|
Referentieprijs
2 |
112,0
|
137,9
|
136,2
|
127,9
|
162,9
|
172,8
|
172,8
|
172,8
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.964
|
6.658
|
7.730
|
8.478
|
7.802
|
8.088
|
8.382
|
8.720
|
EBITDA
1 |
1.445
|
1.225
|
1.665
|
1.886
|
1.604
|
1.599
|
1.759
|
1.856
|
Bedrijfsresultaat (EBIT)
1 |
1.058
|
824,1
|
1.253
|
1.434
|
1.101
|
1.099
|
1.243
|
1.334
|
Operationele Marge
|
15,19%
|
12,38%
|
16,21%
|
16,92%
|
14,11%
|
13,58%
|
14,84%
|
15,3%
|
Resultaat voor belastingen (EBT)
1 |
917
|
632,7
|
1.109
|
1.365
|
1.014
|
1.027
|
1.192
|
1.286
|
Nettowinst (verlies)
1 |
696,4
|
461
|
841,1
|
1.030
|
759
|
765,8
|
896
|
966,6
|
Nettomarge
|
10%
|
6,92%
|
10,88%
|
12,15%
|
9,73%
|
9,47%
|
10,69%
|
11,08%
|
WPA
2 |
7,340
|
4,840
|
8,830
|
11,03
|
8,480
|
8,490
|
9,952
|
10,32
|
Free Cash Flow
1 |
807,9
|
611,6
|
489
|
670,8
|
845,4
|
851
|
960,9
|
1.036
|
FCF-marge
|
11,6%
|
9,19%
|
6,33%
|
7,91%
|
10,84%
|
10,52%
|
11,46%
|
11,88%
|
Kasstroomconversie (ebitda)
|
55,9%
|
49,93%
|
29,36%
|
35,58%
|
52,71%
|
53,21%
|
54,63%
|
55,83%
|
Kasstroomconversie (nettowinst)
|
116,01%
|
132,67%
|
58,14%
|
65,14%
|
111,38%
|
111,13%
|
107,25%
|
107,21%
|
Dividend per aandeel
2 |
3,160
|
3,370
|
4,000
|
4,750
|
5,000
|
5,053
|
5,158
|
5,343
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
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 |
2.000
|
2.043
|
2.136
|
2.237
|
2.126
|
1.978
|
1.976
|
1.952
|
1.936
|
1.938
|
1.980
|
2.007
|
2.047
|
2.052
|
2.161
|
EBITDA
1 |
464
|
462,8
|
467,2
|
532,6
|
477,1
|
408,7
|
404,9
|
417,5
|
387,8
|
393,5
|
333,2
|
395,3
|
423,7
|
427,1
|
401,4
|
Bedrijfsresultaat (EBIT)
1 |
360
|
357,5
|
358,6
|
418,8
|
364,4
|
292,6
|
281,6
|
292,7
|
261,1
|
265,3
|
206,3
|
267
|
297,5
|
308,2
|
285,9
|
Operationele Marge
|
18%
|
17,5%
|
16,79%
|
18,72%
|
17,14%
|
14,79%
|
14,25%
|
14,99%
|
13,49%
|
13,69%
|
10,42%
|
13,3%
|
14,53%
|
15,02%
|
13,23%
|
Resultaat voor belastingen (EBT)
1 |
333,9
|
280,5
|
340,3
|
400,6
|
347,4
|
276,6
|
253,3
|
267,8
|
244,5
|
248,5
|
187,5
|
253,5
|
294,3
|
287,2
|
255,3
|
Nettowinst (verlies)
1 |
250,7
|
216,5
|
254,2
|
301,5
|
262,5
|
211,7
|
190,1
|
202,7
|
183,2
|
187,8
|
146,9
|
188
|
210,9
|
209,4
|
190
|
Nettomarge
|
12,53%
|
10,6%
|
11,9%
|
13,48%
|
12,35%
|
10,7%
|
9,62%
|
10,38%
|
9,46%
|
9,69%
|
7,42%
|
9,37%
|
10,3%
|
10,2%
|
8,79%
|
WPA
2 |
2,630
|
2,280
|
2,700
|
3,200
|
2,800
|
2,310
|
2,110
|
2,240
|
2,030
|
2,100
|
1,630
|
2,102
|
2,365
|
2,355
|
2,120
|
Dividend per aandeel
2 |
1,000
|
1,000
|
1,000
|
1,250
|
1,250
|
1,250
|
1,250
|
1,250
|
-
|
1,250
|
1,250
|
1,250
|
1,250
|
1,250
|
-
|
Datum van publicatie
|
25-10-21
|
26-01-22
|
25-04-22
|
25-07-22
|
24-10-22
|
25-01-23
|
24-04-23
|
24-07-23
|
23-10-23
|
24-01-24
|
22-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.797
|
1.399
|
2.028
|
2.388
|
1.739
|
1.759
|
1.500
|
707
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,244
x
|
1,142
x
|
1,217
x
|
1,266
x
|
1,084
x
|
1,1
x
|
0,8526
x
|
0,3809
x
|
Free Cash Flow
1 |
808
|
612
|
489
|
671
|
845
|
851
|
961
|
1.036
|
ROE (netto-inkomsten/eigen vermogen)
|
24,3%
|
17,4%
|
24,5%
|
28,3%
|
20,5%
|
18,1%
|
19,4%
|
18,9%
|
ROA (netto-inkomsten/totale activa)
|
10,1%
|
7,5%
|
11%
|
13%
|
9,1%
|
8,97%
|
9,85%
|
9,9%
|
Totale activa
1 |
6.903
|
6.147
|
7.635
|
7.920
|
8.342
|
8.540
|
9.096
|
9.763
|
Nettoactief per aandeel
2 |
32,40
|
34,20
|
38,60
|
39,60
|
44,70
|
46,90
|
50,80
|
60,20
|
Cashflow per aandeel
2 |
12,80
|
10,90
|
11,60
|
16,10
|
14,70
|
13,50
|
16,00
|
17,90
|
Capex
1 |
400
|
421
|
605
|
824
|
470
|
480
|
494
|
523
|
Capex/omzet
|
5,74%
|
6,33%
|
7,83%
|
9,72%
|
6,02%
|
5,93%
|
5,9%
|
5,99%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
172,8
USD Gemiddelde koersdoel
174,6
USD Spread / Gemiddelde doel +1,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +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. | | +11,68% | 8,43 mld. | | -10,81% | 8,28 mld. | | -2,74% | 7,86 mld. | | +10,64% | 5,84 mld. | | +1,15% | 5,55 mld. |
Papierverpakking - Andere
|