Beurs gesloten -
OTC Markets
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
256.999
|
208.470
|
237.930
|
193.645
|
212.766
|
279.283
|
-
|
-
|
Bedrijfswaarde
1 |
503.534
|
482.232
|
506.490
|
476.135
|
383.073
|
289.810
|
611.673
|
607.754
|
K/w-verhouding
|
15
x
|
7,5
x
|
8,32
x
|
6,87
x
|
10,4
x
|
8,78
x
|
7,75
x
|
6,77
x
|
Dividendrendement
|
1,35%
|
2,38%
|
2,5%
|
3,07%
|
2,79%
|
2,56%
|
2,66%
|
3,03%
|
Marktkapitalisatie/omzet
|
0,39
x
|
0,3
x
|
0,35
x
|
0,26
x
|
0,25
x
|
0,32
x
|
0,29
x
|
0,28
x
|
Bedrijfswaarde/omzet
|
0,77
x
|
0,71
x
|
0,74
x
|
0,64
x
|
0,45
x
|
0,32
x
|
0,63
x
|
0,6
x
|
Bedrijfswaarde/EBITDA
|
8,75
x
|
6,32
x
|
6,49
x
|
6,35
x
|
5,41
x
|
6,16
x
|
5,71
x
|
5,3
x
|
Bedrijfswaarde/FCF
|
41,4
x
|
21,5
x
|
25,3
x
|
148
x
|
-26,3
x
|
18,3
x
|
44,5
x
|
39,3
x
|
FCF Yield
|
2,42%
|
4,64%
|
3,95%
|
0,67%
|
-3,81%
|
5,45%
|
2,25%
|
2,55%
|
Price to Book
|
0,97
x
|
0,75
x
|
0,76
x
|
0,57
x
|
0,57
x
|
0,68
x
|
0,64
x
|
0,6
x
|
Aantal aandelen (in duizenden)
|
247.590
|
247.588
|
247.586
|
247.628
|
247.691
|
247.701
|
-
|
-
|
Referentieprijs
2 |
1.038
|
842,0
|
961,0
|
782,0
|
859,0
|
1.128
|
1.128
|
1.128
|
Datum van publicatie
|
10-05-19
|
13-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
10-05-24
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
653.107
|
683.780
|
680.714
|
746.926
|
846.080
|
900.791
|
972.000
|
1.004.667
|
EBITDA
1 |
57.551
|
76.303
|
78.052
|
75.002
|
70.805
|
98.630
|
107.076
|
114.775
|
Bedrijfsresultaat (EBIT)
1 |
25.292
|
41.227
|
39.938
|
33.279
|
25.957
|
48.855
|
55.729
|
61.400
|
Operationele Marge
|
3,87%
|
6,03%
|
5,87%
|
4,46%
|
3,07%
|
5,42%
|
5,73%
|
6,11%
|
Resultaat voor belastingen (EBT)
1 |
25.075
|
41.090
|
41.204
|
41.437
|
30.857
|
50.290
|
56.233
|
63.225
|
Nettowinst (verlies)
1 |
17.163
|
27.790
|
28.599
|
28.188
|
20.425
|
33.025
|
36.033
|
41.250
|
Nettomarge
|
2,63%
|
4,06%
|
4,2%
|
3,77%
|
2,41%
|
3,67%
|
3,71%
|
4,11%
|
WPA
2 |
69,32
|
112,2
|
115,5
|
113,8
|
82,47
|
133,3
|
145,5
|
166,5
|
Free Cash Flow
1 |
12.172
|
22.379
|
19.993
|
3.213
|
-14.580
|
15.795
|
13.760
|
15.469
|
FCF-marge
|
1,86%
|
3,27%
|
2,94%
|
0,43%
|
-1,72%
|
1,75%
|
1,42%
|
1,54%
|
Kasstroomconversie (ebitda)
|
21,15%
|
29,33%
|
25,61%
|
4,28%
|
-
|
-
|
12,85%
|
13,48%
|
Kasstroomconversie (nettowinst)
|
70,92%
|
80,53%
|
69,91%
|
11,4%
|
-
|
47,83%
|
38,19%
|
37,5%
|
Dividend per aandeel
2 |
14,00
|
20,00
|
24,00
|
24,00
|
24,00
|
30,00
|
30,00
|
34,17
|
Datum van publicatie
|
10-05-19
|
13-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
10-05-24
|
-
|
-
|
Fiscaal tijdperk: März |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
337.977
|
345.803
|
329.427
|
182.797
|
363.575
|
195.279
|
188.072
|
383.351
|
200.139
|
213.367
|
413.506
|
231.788
|
200.786
|
223.802
|
229.072
|
452.874
|
238.868
|
209.049
|
240.000
|
245.000
|
259.100
|
242.600
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
21.222
|
20.005
|
17.834
|
9.033
|
20.295
|
9.417
|
3.567
|
12.984
|
7.733
|
7.795
|
15.528
|
8.088
|
2.341
|
13.586
|
12.089
|
25.675
|
17.073
|
6.107
|
14.100
|
14.800
|
19.200
|
10.800
|
Operationele Marge
|
6,28%
|
5,79%
|
5,41%
|
4,94%
|
5,58%
|
4,82%
|
1,9%
|
3,39%
|
3,86%
|
3,65%
|
3,76%
|
3,49%
|
1,17%
|
6,07%
|
5,28%
|
5,67%
|
7,15%
|
2,92%
|
5,88%
|
6,04%
|
7,41%
|
4,45%
|
Resultaat voor belastingen (EBT)
|
21.457
|
-
|
18.489
|
-
|
27.123
|
10.179
|
-
|
-
|
10.060
|
-
|
18.256
|
7.694
|
-
|
14.489
|
-
|
27.234
|
20.914
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
14.877
|
12.913
|
12.983
|
6.750
|
19.078
|
6.787
|
2.323
|
9.110
|
6.503
|
-
|
12.041
|
5.422
|
-
|
9.619
|
8.790
|
18.409
|
14.572
|
44
|
-
|
-
|
-
|
-
|
Nettomarge
|
4,4%
|
3,73%
|
3,94%
|
3,69%
|
5,25%
|
3,48%
|
1,24%
|
2,38%
|
3,25%
|
-
|
2,91%
|
2,34%
|
-
|
4,3%
|
3,84%
|
4,06%
|
6,1%
|
0,02%
|
-
|
-
|
-
|
-
|
WPA
|
60,09
|
52,15
|
52,44
|
27,26
|
77,05
|
27,40
|
9,390
|
36,79
|
26,26
|
-
|
48,62
|
21,89
|
-
|
38,84
|
-
|
74,32
|
58,83
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
8,000
|
-
|
12,00
|
-
|
12,00
|
-
|
-
|
-
|
-
|
-
|
12,00
|
-
|
-
|
-
|
-
|
12,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
01-11-19
|
13-05-20
|
30-10-20
|
02-11-21
|
02-11-21
|
04-02-22
|
13-05-22
|
13-05-22
|
02-08-22
|
02-11-22
|
02-11-22
|
07-02-23
|
12-05-23
|
03-08-23
|
02-11-23
|
02-11-23
|
06-02-24
|
10-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
246.535
|
273.762
|
268.560
|
282.490
|
170.307
|
328.549
|
332.391
|
328.471
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,284
x
|
3,588
x
|
3,441
x
|
3,766
x
|
2,405
x
|
3,331
x
|
3,104
x
|
2,862
x
|
Free Cash Flow
1 |
12.172
|
22.379
|
19.993
|
3.213
|
-14.580
|
15.795
|
13.760
|
15.469
|
ROE (netto-inkomsten/eigen vermogen)
|
6,6%
|
10,3%
|
9,67%
|
8,6%
|
5,7%
|
8,3%
|
8,4%
|
8,99%
|
ROA (netto-inkomsten/totale activa)
|
3,61%
|
5,44%
|
5,11%
|
4,06%
|
2,89%
|
4,31%
|
3,2%
|
3,39%
|
Totale activa
1 |
475.115
|
511.253
|
559.435
|
694.040
|
707.663
|
765.904
|
1.124.636
|
1.215.140
|
Nettoactief per aandeel
2 |
1.066
|
1.124
|
1.266
|
1.381
|
1.505
|
1.717
|
1.754
|
1.881
|
Cashflow per aandeel
2 |
200,0
|
254,0
|
269,0
|
282,0
|
264,0
|
330,0
|
323,0
|
-
|
Capex
1 |
36.512
|
38.700
|
47.143
|
49.509
|
58.694
|
73.833
|
72.880
|
72.540
|
Capex/omzet
|
5,59%
|
5,66%
|
6,93%
|
6,63%
|
6,94%
|
8,2%
|
7,5%
|
7,22%
|
Datum van publicatie
|
10-05-19
|
13-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
10-05-24
|
-
|
-
|
Laatste slotkoers
1.128
JPY Gemiddelde koersdoel
1.366
JPY Spread / Gemiddelde doel +21,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,37% | 16,17 mld. | | +9,32% | 13,73 mld. | | +23,07% | 13,19 mld. | | +21,57% | 12,16 mld. | | -6,13% | 8,74 mld. | | +13,87% | 8,63 mld. | | -0,93% | 8,02 mld. | | +20,75% | 6,35 mld. | | +6,86% | 5,87 mld. |
Papierverpakking - Andere
|