Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
56,51
USD
|
+0,59%
|
|
-1,05%
|
+1,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.178
|
5.950
|
5.692
|
5.920
|
5.473
|
5.552
|
-
|
-
|
Bedrijfswaarde
1 |
7.714
|
7.085
|
7.132
|
8.915
|
8.404
|
8.281
|
8.046
|
7.874
|
K/w-verhouding
|
21,4
x
|
28,9
x
|
-67,3
x
|
12,9
x
|
11,6
x
|
12
x
|
10,8
x
|
11,1
x
|
Dividendrendement
|
2,75%
|
2,9%
|
3,11%
|
3,16%
|
3,62%
|
3,67%
|
3,74%
|
3,72%
|
Marktkapitalisatie/omzet
|
1,15
x
|
1,14
x
|
1,02
x
|
0,82
x
|
0,81
x
|
0,81
x
|
0,78
x
|
0,76
x
|
Bedrijfswaarde/omzet
|
1,44
x
|
1,35
x
|
1,28
x
|
1,23
x
|
1,24
x
|
1,2
x
|
1,14
x
|
1,08
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
9,06
x
|
9,45
x
|
7,76
x
|
7,87
x
|
7,72
x
|
7,17
x
|
6,64
x
|
Bedrijfswaarde/FCF
|
31,5
x
|
13,6
x
|
128
x
|
46,9
x
|
14
x
|
20,7
x
|
16,2
x
|
16,8
x
|
FCF Yield
|
3,17%
|
7,37%
|
0,78%
|
2,13%
|
7,14%
|
4,83%
|
6,18%
|
5,96%
|
Price to Book
|
3,43
x
|
3,14
x
|
3,07
x
|
2,9
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
100.098
|
100.417
|
98.326
|
97.512
|
97.956
|
98.252
|
-
|
-
|
Referentieprijs
2 |
61,72
|
59,25
|
57,89
|
60,71
|
55,87
|
56,51
|
56,51
|
56,51
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
08-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.374
|
5.237
|
5.590
|
7.251
|
6.781
|
6.892
|
7.076
|
7.319
|
EBITDA
1 |
764
|
782,3
|
754,5
|
1.148
|
1.068
|
1.073
|
1.123
|
1.185
|
Bedrijfsresultaat (EBIT)
1 |
525,4
|
527
|
515,4
|
919,9
|
803,7
|
789,7
|
833,5
|
880,6
|
Operationele Marge
|
9,78%
|
10,06%
|
9,22%
|
12,69%
|
11,85%
|
11,46%
|
11,78%
|
12,03%
|
Resultaat voor belastingen (EBT)
1 |
380,8
|
255,6
|
-161
|
571,3
|
614,8
|
623,4
|
681,9
|
728,6
|
Nettowinst (verlies)
1 |
291,8
|
207,5
|
-85,48
|
466,4
|
475
|
464,5
|
510
|
497
|
Nettomarge
|
5,43%
|
3,96%
|
-1,53%
|
6,43%
|
7%
|
6,74%
|
7,21%
|
6,79%
|
WPA
2 |
2,880
|
2,050
|
-0,8600
|
4,720
|
4,800
|
4,724
|
5,240
|
5,100
|
Free Cash Flow
1 |
244,5
|
522
|
55,82
|
189,9
|
600,2
|
399,7
|
496,9
|
469
|
FCF-marge
|
4,55%
|
9,97%
|
1%
|
2,62%
|
8,85%
|
5,8%
|
7,02%
|
6,41%
|
Kasstroomconversie (ebitda)
|
32,01%
|
66,72%
|
7,4%
|
16,54%
|
56,21%
|
37,24%
|
44,25%
|
39,58%
|
Kasstroomconversie (nettowinst)
|
83,8%
|
251,59%
|
-
|
40,71%
|
126,36%
|
86,05%
|
97,43%
|
94,37%
|
Dividend per aandeel
2 |
1,700
|
1,720
|
1,800
|
1,920
|
2,020
|
2,075
|
2,113
|
2,100
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
08-02-23
|
14-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
1.415
|
1.439
|
1.771
|
1.913
|
1.890
|
1.676
|
1.730
|
1.705
|
1.710
|
1.636
|
1.676
|
1.742
|
1.771
|
1.665
|
EBITDA
1 |
182
|
182,3
|
312,6
|
304,6
|
289,5
|
241,5
|
274,4
|
275,4
|
280,4
|
235,8
|
239,6
|
271,8
|
291,7
|
260,8
|
Bedrijfsresultaat (EBIT)
1 |
122,4
|
124,7
|
260,8
|
250,2
|
225,1
|
183,8
|
213,4
|
210,9
|
212,5
|
166,8
|
170,2
|
205,1
|
225,6
|
188,3
|
Operationele Marge
|
8,65%
|
8,66%
|
14,73%
|
13,07%
|
11,91%
|
10,97%
|
12,34%
|
12,37%
|
12,43%
|
10,2%
|
10,15%
|
11,78%
|
12,74%
|
11,31%
|
Resultaat voor belastingen (EBT)
1 |
111,8
|
86,65
|
148,7
|
172,6
|
155,1
|
94,85
|
193,3
|
152,2
|
166,8
|
102,6
|
130,1
|
160,6
|
176,2
|
150,9
|
Nettowinst (verlies)
1 |
111,1
|
65,16
|
115,3
|
131,7
|
122,2
|
97,2
|
148,3
|
114,6
|
130,7
|
81,24
|
95,64
|
120,4
|
137,6
|
113,5
|
Nettomarge
|
7,85%
|
4,53%
|
6,51%
|
6,88%
|
6,47%
|
5,8%
|
8,57%
|
6,72%
|
7,64%
|
4,97%
|
5,71%
|
6,91%
|
7,77%
|
6,82%
|
WPA
2 |
1,120
|
0,6600
|
1,170
|
1,330
|
1,240
|
0,9800
|
1,500
|
1,160
|
1,320
|
0,8200
|
0,9700
|
1,220
|
1,397
|
1,153
|
Dividend per aandeel
2 |
0,4500
|
0,4500
|
0,4500
|
0,4900
|
0,4900
|
0,4900
|
0,4900
|
0,5100
|
0,5100
|
0,5100
|
0,5150
|
0,5150
|
0,5150
|
0,5150
|
Datum van publicatie
|
21-10-21
|
10-02-22
|
21-04-22
|
21-07-22
|
31-10-22
|
08-02-23
|
01-05-23
|
31-07-23
|
31-10-23
|
14-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.536
|
1.135
|
1.440
|
2.995
|
2.931
|
2.729
|
2.494
|
2.322
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,011
x
|
1,451
x
|
1,908
x
|
2,608
x
|
2,745
x
|
2,542
x
|
2,221
x
|
1,959
x
|
Free Cash Flow
1 |
245
|
522
|
55,8
|
190
|
600
|
400
|
497
|
469
|
ROE (netto-inkomsten/eigen vermogen)
|
16,4%
|
18,5%
|
19%
|
32,6%
|
23,1%
|
18,8%
|
18,4%
|
17,7%
|
ROA (netto-inkomsten/totale activa)
|
6,01%
|
6,64%
|
6,87%
|
10,5%
|
7,3%
|
6,1%
|
6,5%
|
6,5%
|
Totale activa
1 |
4.855
|
3.124
|
-1.244
|
4.436
|
6.507
|
7.614
|
7.846
|
7.646
|
Nettoactief per aandeel
|
18,00
|
18,90
|
18,90
|
21,00
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
4,210
|
6,970
|
3,000
|
5,160
|
8,930
|
7,220
|
9,980
|
-
|
Capex
1 |
181
|
184
|
243
|
319
|
283
|
335
|
330
|
341
|
Capex/omzet
|
3,37%
|
3,51%
|
4,34%
|
4,4%
|
4,17%
|
4,86%
|
4,66%
|
4,66%
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
08-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
56,51
USD Gemiddelde koersdoel
60,63
USD Spread / Gemiddelde doel +7,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,15% | 5,55 mld. | | +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. |
Papierverpakking - Andere
|