Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,74
USD
|
+1,21%
|
|
+0,76%
|
-13,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.154
|
7.104
|
9.996
|
7.216
|
5.275
|
4.622
|
-
|
-
|
Bedrijfswaarde
1 |
9.706
|
10.317
|
13.143
|
10.438
|
5.275
|
8.710
|
8.440
|
8.088
|
K/w-verhouding
|
23,6
x
|
14,2
x
|
20,3
x
|
15
x
|
15,5
x
|
11,5
x
|
9,94
x
|
8,45
x
|
Dividendrendement
|
1,61%
|
1,4%
|
1,13%
|
1,6%
|
-
|
2,52%
|
2,57%
|
2,65%
|
Marktkapitalisatie/omzet
|
1,28
x
|
1,45
x
|
1,81
x
|
1,28
x
|
0,96
x
|
0,86
x
|
0,83
x
|
0,81
x
|
Bedrijfswaarde/omzet
|
2,03
x
|
2,1
x
|
2,38
x
|
1,85
x
|
0,96
x
|
1,61
x
|
1,52
x
|
1,42
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
9,82
x
|
11,6
x
|
8,62
x
|
4,77
x
|
7,93
x
|
7,21
x
|
6,52
x
|
Bedrijfswaarde/FCF
|
30,2
x
|
18,6
x
|
26,5
x
|
27,8
x
|
19,4
x
|
23,1
x
|
19,4
x
|
16,8
x
|
FCF Yield
|
3,31%
|
5,39%
|
3,78%
|
3,6%
|
5,16%
|
4,32%
|
5,15%
|
5,97%
|
Price to Book
|
-31,4
x
|
41,1
x
|
40,9
x
|
21,4
x
|
9,6
x
|
5,61
x
|
4,16
x
|
3,02
x
|
Aantal aandelen (in duizenden)
|
154.516
|
155.153
|
148.157
|
144.658
|
144.436
|
145.607
|
-
|
-
|
Referentieprijs
2 |
39,83
|
45,79
|
67,47
|
49,88
|
36,52
|
31,74
|
31,74
|
31,74
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
17-02-22
|
09-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.791
|
4.903
|
5.534
|
5.642
|
5.489
|
5.394
|
5.543
|
5.708
|
EBITDA
1 |
964,8
|
1.051
|
1.132
|
1.210
|
1.107
|
1.098
|
1.170
|
1.240
|
Bedrijfsresultaat (EBIT)
1 |
780,3
|
834,6
|
899,4
|
973,4
|
867
|
837,2
|
906,9
|
986,3
|
Operationele Marge
|
16,29%
|
17,02%
|
16,25%
|
17,25%
|
15,8%
|
15,52%
|
16,36%
|
17,28%
|
Resultaat voor belastingen (EBT)
1 |
370,3
|
626,2
|
716,2
|
729,3
|
429,7
|
540
|
618,4
|
710,9
|
Nettowinst (verlies)
1 |
263
|
502,9
|
506,8
|
491,6
|
341,6
|
398,7
|
459,4
|
540
|
Nettomarge
|
5,49%
|
10,26%
|
9,16%
|
8,71%
|
6,22%
|
7,39%
|
8,29%
|
9,46%
|
WPA
2 |
1,690
|
3,220
|
3,320
|
3,330
|
2,360
|
2,758
|
3,193
|
3,755
|
Free Cash Flow
1 |
321,4
|
555,9
|
496,6
|
376
|
272
|
376,7
|
435
|
482,8
|
FCF-marge
|
6,71%
|
11,34%
|
8,97%
|
6,66%
|
4,96%
|
6,98%
|
7,85%
|
8,46%
|
Kasstroomconversie (ebitda)
|
33,31%
|
52,89%
|
43,88%
|
31,07%
|
24,58%
|
34,29%
|
37,17%
|
38,94%
|
Kasstroomconversie (nettowinst)
|
122,21%
|
110,54%
|
97,99%
|
76,48%
|
79,63%
|
94,49%
|
94,68%
|
89,4%
|
Dividend per aandeel
2 |
0,6400
|
0,6400
|
0,7600
|
0,8000
|
-
|
0,8000
|
0,8157
|
0,8400
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
17-02-22
|
09-02-23
|
27-02-24
|
-
|
-
|
-
|
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 |
1.407
|
1.532
|
1.418
|
1.418
|
1.400
|
1.406
|
1.349
|
1.381
|
1.382
|
1.378
|
1.281
|
1.328
|
1.361
|
1.393
|
1.331
|
EBITDA
1 |
270,6
|
329,7
|
326,9
|
293,4
|
292,6
|
297,2
|
267,3
|
280,3
|
284,7
|
274,3
|
239,2
|
272,8
|
288,2
|
297,5
|
263,5
|
Bedrijfsresultaat (EBIT)
1 |
215,4
|
267,8
|
263,7
|
237
|
233,2
|
239,4
|
198,4
|
226,7
|
220,1
|
221,8
|
173,8
|
208,2
|
220,9
|
233
|
196,9
|
Operationele Marge
|
15,31%
|
17,49%
|
18,6%
|
16,71%
|
16,65%
|
17,03%
|
14,71%
|
16,42%
|
15,93%
|
16,1%
|
13,56%
|
15,67%
|
16,23%
|
16,72%
|
14,79%
|
Resultaat voor belastingen (EBT)
1 |
154,4
|
247
|
209
|
157,1
|
184
|
179,2
|
96,7
|
139,2
|
77,9
|
115,9
|
96,65
|
132
|
150,8
|
158,9
|
125,7
|
Nettowinst (verlies)
1 |
107,7
|
180,9
|
149,2
|
113,9
|
134,2
|
94,3
|
61,9
|
99,1
|
56,6
|
124
|
71,39
|
99,99
|
108,4
|
115,8
|
96,75
|
Nettomarge
|
7,66%
|
11,81%
|
10,52%
|
8,03%
|
9,58%
|
6,71%
|
4,59%
|
7,18%
|
4,1%
|
9%
|
5,57%
|
7,53%
|
7,96%
|
8,31%
|
7,27%
|
WPA
2 |
0,7100
|
1,200
|
1,010
|
0,7700
|
0,9200
|
0,6500
|
0,4300
|
0,6800
|
0,3900
|
0,8600
|
0,4923
|
0,6891
|
0,7479
|
0,7999
|
0,6641
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
-
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
Datum van publicatie
|
02-11-21
|
17-02-22
|
03-05-22
|
02-08-22
|
01-11-22
|
09-02-23
|
02-05-23
|
08-08-23
|
02-11-23
|
27-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.552
|
3.212
|
3.147
|
3.222
|
-
|
4.089
|
3.818
|
3.466
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,681
x
|
3,056
x
|
2,781
x
|
2,663
x
|
-
|
3,722
x
|
3,263
x
|
2,796
x
|
Free Cash Flow
1 |
321
|
556
|
497
|
376
|
272
|
377
|
435
|
483
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
289%
|
257%
|
204%
|
76,5%
|
61,2%
|
49%
|
40,5%
|
ROA (netto-inkomsten/totale activa)
|
4,86%
|
8,41%
|
8,78%
|
9,72%
|
5,09%
|
6,51%
|
7,3%
|
6,79%
|
Totale activa
1 |
5.408
|
5.978
|
5.769
|
5.056
|
6.708
|
6.121
|
6.293
|
7.958
|
Nettoactief per aandeel
2 |
-1,270
|
1,110
|
1,650
|
2,330
|
3,800
|
5,650
|
7,620
|
10,50
|
Cashflow per aandeel
2 |
3,290
|
4,720
|
4,660
|
4,160
|
3,560
|
4,200
|
5,030
|
5,740
|
Capex
1 |
190
|
181
|
213
|
237
|
244
|
230
|
248
|
247
|
Capex/omzet
|
3,96%
|
3,69%
|
3,85%
|
4,21%
|
4,45%
|
4,27%
|
4,47%
|
4,33%
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
17-02-22
|
09-02-23
|
27-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
31,74
USD Gemiddelde koersdoel
43,12
USD Spread / Gemiddelde doel +35,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,09% | 4,62 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. | | +12,87% | 2,98 mld. | | -5,60% | 2,96 mld. | | +13,27% | 2,78 mld. | | +266,10% | 2,53 mld. |
Non-Paper Containers & Verpakkingen - Andere
|