Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,53
USD
|
+1,77%
|
|
+6,96%
|
+13,27%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.214
|
2.248
|
2.020
|
2.447
|
2.782
|
-
|
-
|
Bedrijfswaarde
1 |
6.736
|
6.301
|
5.625
|
5.869
|
6.150
|
5.932
|
5.627
|
K/w-verhouding
|
-101
x
|
97,5
x
|
6,42
x
|
-10,9
x
|
14,1
x
|
11,1
x
|
9,18
x
|
Dividendrendement
|
-
|
3,15%
|
3,52%
|
2,92%
|
2,58%
|
2,58%
|
2,58%
|
Marktkapitalisatie/omzet
|
0,69
x
|
0,41
x
|
0,32
x
|
0,44
x
|
0,51
x
|
0,5
x
|
0,49
x
|
Bedrijfswaarde/omzet
|
1,44
x
|
1,16
x
|
0,9
x
|
1,07
x
|
1,13
x
|
1,07
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
11
x
|
11,9
x
|
7,17
x
|
6,99
x
|
7,14
x
|
6,6
x
|
6,06
x
|
Bedrijfswaarde/FCF
|
-42,9
x
|
-300
x
|
36,1
x
|
23,6
x
|
35,8
x
|
27,5
x
|
-
|
FCF Yield
|
-2,33%
|
-0,33%
|
2,77%
|
4,24%
|
2,79%
|
3,64%
|
-
|
Price to Book
|
2,48
x
|
1,75
x
|
1,31
x
|
1,82
x
|
1,92
x
|
1,71
x
|
1,5
x
|
Aantal aandelen (in duizenden)
|
177.158
|
177.251
|
177.803
|
178.456
|
179.149
|
-
|
-
|
Referentieprijs
2 |
18,14
|
12,68
|
11,36
|
13,71
|
15,53
|
15,53
|
15,53
|
Datum van publicatie
|
24-02-21
|
23-02-22
|
07-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.115
|
4.689
|
5.437
|
6.220
|
5.510
|
5.419
|
5.533
|
5.685
|
EBITDA
1 |
-
|
615
|
531
|
785
|
840
|
860,9
|
899,4
|
929,1
|
Bedrijfsresultaat (EBIT)
1 |
-
|
326
|
187
|
446
|
513
|
528,1
|
566,6
|
575,2
|
Operationele Marge
|
-
|
6,95%
|
3,44%
|
7,17%
|
9,31%
|
9,75%
|
10,24%
|
10,12%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-122
|
29
|
468
|
-225
|
273,6
|
321,1
|
359,6
|
Nettowinst (verlies)
1 |
91
|
-27
|
23
|
318
|
-223
|
197,6
|
250,8
|
304,5
|
Nettomarge
|
1,28%
|
-0,58%
|
0,42%
|
5,11%
|
-4,05%
|
3,65%
|
4,53%
|
5,36%
|
WPA
2 |
2,550
|
-0,1800
|
0,1300
|
1,770
|
-1,260
|
1,099
|
1,394
|
1,692
|
Free Cash Flow
1 |
-
|
-157
|
-21
|
156
|
249
|
171,6
|
215,8
|
-
|
FCF-marge
|
-
|
-3,35%
|
-0,39%
|
2,51%
|
4,52%
|
3,17%
|
3,9%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
19,87%
|
29,64%
|
19,94%
|
23,99%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
49,06%
|
-
|
86,88%
|
86,03%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
Datum van publicatie
|
08-09-20
|
24-02-21
|
23-02-22
|
07-03-23
|
29-02-24
|
-
|
-
|
-
|
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 |
1.394
|
1.527
|
1.495
|
1.640
|
1.609
|
1.476
|
1.431
|
1.426
|
1.379
|
1.274
|
1.293
|
1.405
|
1.403
|
1.318
|
1.298
|
EBITDA
1 |
119
|
205
|
182
|
249
|
187
|
167
|
189
|
217
|
227
|
207
|
167,1
|
215
|
247,5
|
231,6
|
202,1
|
Bedrijfsresultaat (EBIT)
1 |
16
|
114
|
98
|
163
|
102
|
83
|
15
|
135
|
146
|
127
|
82,05
|
132,7
|
165,7
|
147,7
|
92,87
|
Operationele Marge
|
1,15%
|
7,47%
|
6,56%
|
9,94%
|
6,34%
|
5,62%
|
1,05%
|
9,47%
|
10,59%
|
9,97%
|
6,35%
|
9,45%
|
11,81%
|
11,21%
|
7,16%
|
Resultaat voor belastingen (EBT)
1 |
-11
|
56
|
79
|
119
|
254
|
16
|
-152
|
-147
|
50
|
24
|
19,27
|
61,93
|
116,5
|
100,2
|
-
|
Nettowinst (verlies)
1 |
-
|
31
|
43
|
73
|
176
|
26
|
-134
|
-139
|
30
|
21
|
5,189
|
51,88
|
71,41
|
69,08
|
30,98
|
Nettomarge
|
-
|
2,03%
|
2,88%
|
4,45%
|
10,94%
|
1,76%
|
-9,36%
|
-9,75%
|
2,18%
|
1,65%
|
0,4%
|
3,69%
|
5,09%
|
5,24%
|
2,39%
|
WPA
2 |
-
|
0,1700
|
0,2400
|
0,4000
|
0,9800
|
0,1500
|
-0,7600
|
-0,7800
|
0,1500
|
0,1200
|
0,0291
|
0,2892
|
0,3958
|
0,3845
|
0,1721
|
Dividend per aandeel
2 |
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
Datum van publicatie
|
03-11-21
|
23-02-22
|
04-05-22
|
03-08-22
|
07-11-22
|
07-03-23
|
08-05-23
|
02-08-23
|
01-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
3.522
|
4.053
|
3.605
|
3.422
|
3.367
|
3.150
|
2.844
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
5,727
x
|
7,633
x
|
4,592
x
|
4,074
x
|
3,912
x
|
3,502
x
|
3,061
x
|
Free Cash Flow
1 |
-
|
-157
|
-21
|
156
|
249
|
172
|
216
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
7,9%
|
22,5%
|
11,9%
|
14,3%
|
16,1%
|
16,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-0,23%
|
1,34%
|
4,44%
|
2,5%
|
5,9%
|
6,2%
|
-
|
Totale activa
1 |
-
|
11.509
|
1.714
|
7.163
|
-8.905
|
3.349
|
4.046
|
-
|
Nettoactief per aandeel
2 |
-
|
7,330
|
7,240
|
8,680
|
7,530
|
8,110
|
9,070
|
10,30
|
Cashflow per aandeel
2 |
-
|
1,730
|
1,470
|
2,320
|
2,990
|
3,340
|
3,520
|
-
|
Capex
1 |
-
|
410
|
282
|
258
|
285
|
300
|
285
|
260
|
Capex/omzet
|
-
|
8,74%
|
5,19%
|
4,15%
|
5,17%
|
5,54%
|
5,15%
|
4,57%
|
Datum van publicatie
|
08-09-20
|
24-02-21
|
23-02-22
|
07-03-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
15,53
USD Gemiddelde koersdoel
16,86
USD Spread / Gemiddelde doel +8,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,27% | 2,78 mld. | | +21,35% | 21,97 mld. | | +8,34% | 17,64 mld. | | -12,49% | 9,62 mld. | | +19,15% | 9,29 mld. | | +3,78% | 5,01 mld. | | -13,09% | 4,62 mld. | | +12,87% | 2,98 mld. | | -5,60% | 2,96 mld. | | +266,10% | 2,53 mld. |
Non-Paper Containers & Verpakkingen - Andere
|