Beurs gesloten -
Nasdaq Stockholm
18:00:00 19-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
139
SEK
|
-0,36%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.328
|
12.383
|
12.809
|
10.503
|
9.864
|
9.828
|
-
|
-
|
Bedrijfswaarde
1 |
13.645
|
15.478
|
15.118
|
12.356
|
13.031
|
12.814
|
12.633
|
12.231
|
K/w-verhouding
|
11,6
x
|
19,8
x
|
10,1
x
|
6,71
x
|
-27,8
x
|
25,4
x
|
15,5
x
|
12,6
x
|
Dividendrendement
|
3,86%
|
1,92%
|
3,41%
|
4,56%
|
0,8%
|
2,44%
|
3,03%
|
3,68%
|
Marktkapitalisatie/omzet
|
1,03
x
|
1,45
x
|
1,26
x
|
0,9
x
|
1,05
x
|
1,07
x
|
0,99
x
|
0,94
x
|
Bedrijfswaarde/omzet
|
1,36
x
|
1,81
x
|
1,49
x
|
1,06
x
|
1,39
x
|
1,4
x
|
1,28
x
|
1,17
x
|
Bedrijfswaarde/EBITDA
|
8,85
x
|
12,2
x
|
6,92
x
|
4,89
x
|
13,2
x
|
10,2
x
|
8
x
|
6,71
x
|
Bedrijfswaarde/FCF
|
12,8
x
|
33,1
x
|
18,2
x
|
14,1
x
|
-55
x
|
-62,1
x
|
34,9
x
|
18,5
x
|
FCF Yield
|
7,78%
|
3,02%
|
5,5%
|
7,1%
|
-1,82%
|
-1,61%
|
2,87%
|
5,42%
|
Price to Book
|
1,38
x
|
1,4
x
|
1,19
x
|
0,83
x
|
0,9
x
|
0,88
x
|
0,84
x
|
0,82
x
|
Aantal aandelen (in duizenden)
|
788.620
|
788.620
|
788.620
|
788.620
|
788.620
|
788.620
|
-
|
-
|
Referentieprijs
2 |
12,96
|
15,64
|
16,14
|
13,15
|
12,52
|
12,46
|
12,46
|
12,46
|
Datum van publicatie
|
30-01-20
|
29-01-21
|
28-01-22
|
31-01-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.055
|
8.553
|
10.164
|
11.680
|
9.396
|
9.169
|
9.897
|
10.442
|
EBITDA
1 |
1.542
|
1.270
|
2.184
|
2.529
|
989
|
1.257
|
1.579
|
1.823
|
Bedrijfsresultaat (EBIT)
1 |
953
|
650
|
1.528
|
1.891
|
342
|
661,1
|
951
|
1.169
|
Operationele Marge
|
9,48%
|
7,6%
|
15,03%
|
16,19%
|
3,64%
|
7,21%
|
9,61%
|
11,2%
|
Resultaat voor belastingen (EBT)
1 |
1.137
|
773
|
1.419
|
1.858
|
-495
|
496
|
810,1
|
977,5
|
Nettowinst (verlies)
1 |
880
|
617
|
1.268
|
1.536
|
-357
|
378,8
|
628,7
|
762,8
|
Nettomarge
|
8,75%
|
7,21%
|
12,48%
|
13,15%
|
-3,8%
|
4,13%
|
6,35%
|
7,3%
|
WPA
2 |
1,120
|
0,7900
|
1,600
|
1,960
|
-0,4500
|
0,4903
|
0,8066
|
0,9895
|
Free Cash Flow
1 |
1.062
|
467
|
831
|
877
|
-237
|
-206,3
|
362
|
662,7
|
FCF-marge
|
10,56%
|
5,46%
|
8,18%
|
7,51%
|
-2,52%
|
-2,25%
|
3,66%
|
6,35%
|
Kasstroomconversie (ebitda)
|
68,87%
|
36,77%
|
38,05%
|
34,68%
|
-
|
-
|
22,93%
|
36,35%
|
Kasstroomconversie (nettowinst)
|
120,68%
|
75,69%
|
65,54%
|
57,1%
|
-
|
-
|
57,58%
|
86,88%
|
Dividend per aandeel
2 |
0,5000
|
0,3000
|
0,5500
|
0,6000
|
0,1000
|
0,3041
|
0,3782
|
0,4584
|
Datum van publicatie
|
30-01-20
|
29-01-21
|
28-01-22
|
31-01-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
2.719
|
2.798
|
3.054
|
2.963
|
2.864
|
2.721
|
2.374
|
2.127
|
2.174
|
2.164
|
2.314
|
2.306
|
2.329
|
2.505
|
2.746
|
EBITDA
1 |
602
|
662
|
663
|
689
|
515
|
399
|
198
|
180
|
212
|
298
|
312,7
|
352,9
|
352,4
|
435,6
|
481
|
Bedrijfsresultaat (EBIT)
1 |
426
|
503
|
505
|
527
|
355
|
234
|
37
|
21
|
51
|
156
|
156,1
|
187
|
180
|
219,2
|
321
|
Operationele Marge
|
15,67%
|
17,98%
|
16,54%
|
17,79%
|
12,4%
|
8,6%
|
1,56%
|
0,99%
|
2,35%
|
7,21%
|
6,74%
|
8,11%
|
7,73%
|
8,75%
|
11,69%
|
Resultaat voor belastingen (EBT)
1 |
793
|
374
|
370
|
448
|
666
|
228
|
-304
|
-41
|
-378
|
101
|
103
|
164,5
|
162,2
|
209,6
|
271
|
Nettowinst (verlies)
1 |
616
|
287
|
303
|
372
|
584
|
185
|
-226
|
-33
|
-287
|
84
|
71,67
|
93,28
|
119,4
|
-
|
-
|
Nettomarge
|
22,66%
|
10,26%
|
9,92%
|
12,55%
|
20,39%
|
6,8%
|
-9,52%
|
-1,55%
|
-13,2%
|
3,88%
|
3,1%
|
4,05%
|
5,13%
|
-
|
-
|
WPA
2 |
0,7800
|
0,3700
|
0,3800
|
0,4700
|
0,7400
|
0,2400
|
-0,2900
|
-0,0400
|
-0,3600
|
0,1100
|
0,0930
|
0,1144
|
0,1526
|
-
|
-
|
Dividend per aandeel
2 |
0,5500
|
-
|
-
|
-
|
0,6000
|
-
|
-
|
-
|
-
|
-
|
0,2000
|
-
|
-
|
-
|
0,2500
|
Datum van publicatie
|
28-01-22
|
28-04-22
|
22-07-22
|
21-10-22
|
31-01-23
|
25-04-23
|
21-07-23
|
24-10-23
|
01-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.317
|
3.095
|
2.309
|
1.853
|
3.167
|
2.986
|
2.805
|
2.403
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,151
x
|
2,437
x
|
1,057
x
|
0,7327
x
|
3,202
x
|
2,375
x
|
1,777
x
|
1,318
x
|
Free Cash Flow
1 |
1.062
|
467
|
831
|
877
|
-237
|
-206
|
362
|
663
|
ROE (netto-inkomsten/eigen vermogen)
|
12,1%
|
7,6%
|
13%
|
13,3%
|
-3,8%
|
3,65%
|
5,48%
|
6,71%
|
ROA (netto-inkomsten/totale activa)
|
6,31%
|
3,8%
|
6,96%
|
7,69%
|
-1,71%
|
2,05%
|
3,29%
|
4,19%
|
Totale activa
1 |
13.951
|
16.245
|
18.229
|
19.977
|
20.838
|
18.515
|
19.133
|
18.209
|
Nettoactief per aandeel
2 |
9,420
|
11,20
|
13,60
|
15,90
|
13,90
|
14,10
|
14,80
|
15,20
|
Cashflow per aandeel
2 |
2,090
|
1,430
|
1,870
|
2,000
|
0,9500
|
1,320
|
1,600
|
1,740
|
Capex
1 |
587
|
661
|
645
|
705
|
989
|
1.070
|
703
|
674
|
Capex/omzet
|
5,84%
|
7,73%
|
6,35%
|
6,04%
|
10,53%
|
11,67%
|
7,1%
|
6,45%
|
Datum van publicatie
|
30-01-20
|
29-01-21
|
28-01-22
|
31-01-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
12,46
EUR Gemiddelde koersdoel
13,82
EUR Spread / Gemiddelde doel +10,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,10% | 16,57 mld. | | +27,94% | 16,06 mld. | | +19,70% | 12,83 mld. | | +23,36% | 11,82 mld. | | +11,89% | 8,48 mld. | | -16,54% | 6,89 mld. | | +14,55% | 6,13 mld. | | +2,11% | 5,61 mld. | | +2,02% | 4,59 mld. |
Papierverpakking - Andere
|