Beurs gesloten -
Nyse
22:00:02 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,17
USD
|
-0,11%
|
|
-1,93%
|
-19,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
53.537
|
78.983
|
81.102
|
63.163
|
71.727
|
62.441
|
-
|
-
|
Bedrijfswaarde
1 |
111.806
|
142.836
|
139.631
|
120.685
|
127.730
|
123.145
|
117.935
|
113.099
|
K/w-verhouding
|
-19
x
|
-7,36
x
|
9,4
x
|
2,75
x
|
5,13
x
|
8,18
x
|
8,39
x
|
7,29
x
|
Dividendrendement
|
1,13%
|
-
|
1,23%
|
3,72%
|
-
|
3,25%
|
2,51%
|
2,42%
|
Marktkapitalisatie/omzet
|
2,06
x
|
2,59
x
|
1,98
x
|
1,27
x
|
1,8
x
|
1,45
x
|
1,32
x
|
1,22
x
|
Bedrijfswaarde/omzet
|
4,3
x
|
4,69
x
|
3,41
x
|
2,42
x
|
3,21
x
|
2,87
x
|
2,49
x
|
2,21
x
|
Bedrijfswaarde/EBITDA
|
10,4
x
|
9,55
x
|
5,95
x
|
4,28
x
|
6,99
x
|
5,91
x
|
5,06
x
|
4,31
x
|
Bedrijfswaarde/FCF
|
41,3
x
|
17,4
x
|
12
x
|
17,5
x
|
-935
x
|
81,1
x
|
13
x
|
9,31
x
|
FCF Yield
|
2,42%
|
5,76%
|
8,36%
|
5,71%
|
-0,11%
|
1,23%
|
7,67%
|
10,7%
|
Price to Book
|
2,98
x
|
10,9
x
|
5,38
x
|
1,94
x
|
1,61
x
|
1,3
x
|
1,15
x
|
1,12
x
|
Aantal aandelen (in duizenden)
|
1.349.222
|
1.349.222
|
1.349.222
|
1.309.352
|
1.289.352
|
1.283.468
|
-
|
-
|
Referentieprijs
2 |
39,68
|
58,54
|
60,11
|
48,24
|
55,63
|
48,65
|
48,65
|
48,65
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
26.013
|
30.460
|
40.965
|
49.831
|
39.756
|
42.970
|
47.455
|
51.284
|
EBITDA
1 |
10.724
|
14.949
|
23.471
|
28.195
|
18.273
|
20.853
|
23.317
|
26.268
|
Bedrijfsresultaat (EBIT)
1 |
2.629
|
8.407
|
18.128
|
22.223
|
12.216
|
12.763
|
14.152
|
16.116
|
Operationele Marge
|
10,1%
|
27,6%
|
44,25%
|
44,6%
|
30,73%
|
29,7%
|
29,82%
|
31,42%
|
Resultaat voor belastingen (EBT)
1 |
-4.097
|
-17.642
|
8.833
|
28.656
|
17.997
|
9.323
|
9.904
|
11.792
|
Nettowinst (verlies)
1 |
-2.815
|
-10.715
|
8.626
|
23.382
|
14.085
|
6.473
|
7.337
|
8.868
|
Nettomarge
|
-10,82%
|
-35,18%
|
21,06%
|
46,92%
|
35,43%
|
15,06%
|
15,46%
|
17,29%
|
WPA
2 |
-2,088
|
-7,949
|
6,392
|
17,57
|
10,85
|
5,944
|
5,802
|
6,673
|
Free Cash Flow
1 |
2.708
|
8.229
|
11.679
|
6.892
|
-136,7
|
1.518
|
9.042
|
12.152
|
FCF-marge
|
10,41%
|
27,02%
|
28,51%
|
13,83%
|
-0,34%
|
3,53%
|
19,05%
|
23,7%
|
Kasstroomconversie (ebitda)
|
25,25%
|
55,05%
|
49,76%
|
24,44%
|
-
|
7,28%
|
38,78%
|
46,26%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
135,39%
|
29,48%
|
-
|
23,46%
|
123,24%
|
137,02%
|
Dividend per aandeel
2 |
0,4500
|
-
|
0,7412
|
1,795
|
-
|
1,581
|
1,221
|
1,178
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
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 |
11.470
|
9.743
|
11.520
|
14.199
|
14.370
|
11.276
|
9.160
|
8.948
|
10.372
|
9.459
|
11.511
|
13.304
|
12.033
|
12.044
|
-
|
EBITDA
|
6.355
|
5.121
|
6.303
|
8.596
|
8.175
|
6.155
|
3.919
|
3.695
|
4.505
|
4.334
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.822
|
3.389
|
4.587
|
6.947
|
7.299
|
4.306
|
3.069
|
1.683
|
3.158
|
2.552
|
3.435
|
4.593
|
2.934
|
3.224
|
-
|
Operationele Marge
|
42,04%
|
34,79%
|
39,82%
|
48,93%
|
50,79%
|
38,19%
|
33,5%
|
18,81%
|
30,45%
|
26,98%
|
29,84%
|
34,52%
|
24,38%
|
26,77%
|
-
|
Resultaat voor belastingen (EBT)
|
2.097
|
-
|
-
|
5.420
|
9.299
|
6.776
|
7.604
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
2.310
|
10.305
|
175,6
|
5.445
|
7.456
|
5.237
|
5.100
|
-733
|
4.507
|
215,4
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
20,14%
|
105,77%
|
1,52%
|
38,35%
|
51,89%
|
46,45%
|
55,68%
|
-8,19%
|
43,46%
|
2,28%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
1,712
|
7,636
|
0,1427
|
4,131
|
5,666
|
3,968
|
3,904
|
-0,5685
|
3,489
|
0,1675
|
0,6182
|
1,782
|
1,252
|
0,7400
|
1,020
|
Dividend per aandeel
|
0,7412
|
-
|
-
|
-
|
1,795
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
04-05-22
|
27-07-22
|
27-10-22
|
28-02-23
|
27-04-23
|
02-08-23
|
26-10-23
|
28-02-24
|
09-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
58.269
|
63.853
|
58.530
|
57.522
|
56.003
|
60.704
|
55.494
|
50.659
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,434
x
|
4,271
x
|
2,494
x
|
2,04
x
|
3,065
x
|
2,911
x
|
2,38
x
|
1,929
x
|
Free Cash Flow
1 |
2.708
|
8.229
|
11.679
|
6.892
|
-137
|
1.519
|
9.042
|
12.152
|
ROE (netto-inkomsten/eigen vermogen)
|
-18,8%
|
-85%
|
77,3%
|
92,3%
|
54,4%
|
16,2%
|
15,7%
|
16,3%
|
ROA (netto-inkomsten/totale activa)
|
-3,71%
|
-10,7%
|
8,02%
|
17,6%
|
9,45%
|
5,33%
|
7,33%
|
7,27%
|
Totale activa
1 |
75.921
|
99.854
|
107.592
|
132.741
|
149.005
|
121.406
|
100.128
|
121.968
|
Nettoactief per aandeel
2 |
13,30
|
5,360
|
11,20
|
24,90
|
34,50
|
37,50
|
42,10
|
43,30
|
Cashflow per aandeel
2 |
5,620
|
9,730
|
13,10
|
16,30
|
13,30
|
13,90
|
14,70
|
13,20
|
Capex
1 |
4.868
|
4.896
|
5.958
|
14.749
|
17.452
|
16.635
|
9.995
|
9.576
|
Capex/omzet
|
18,72%
|
16,07%
|
14,54%
|
29,6%
|
43,9%
|
38,71%
|
21,06%
|
18,67%
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
48,65
BRL Gemiddelde koersdoel
68,08
BRL Spread / Gemiddelde doel +39,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,12% | 19,61 mld. | | +3,97% | 10,47 mld. | | +0,78% | 6,46 mld. | | +12,35% | 5,23 mld. | | +16,83% | 3,98 mld. | | +73,46% | 2,83 mld. | | +3,33% | 2,82 mld. | | +17,72% | 1,85 mld. | | +14,37% | 1,6 mld. |
Papierproducten - Andere
|