Real Time
BOERSE MUENCHEN
10:13:10 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,55
EUR
|
-0,26%
|
|
-0,22%
|
-0,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
67.039
|
100.923
|
112.944
|
92.768
|
106.040
|
108.416
|
-
|
-
|
Bedrijfswaarde
1 |
75.636
|
108.594
|
120.696
|
102.757
|
116.805
|
120.255
|
119.024
|
120.245
|
K/w-verhouding
|
4,3
x
|
131
x
|
18,5
x
|
13,6
x
|
28,9
x
|
25,3
x
|
20,5
x
|
18,6
x
|
Dividendrendement
|
-
|
1,4%
|
1,4%
|
1,89%
|
1,82%
|
1,99%
|
2,22%
|
2,38%
|
Marktkapitalisatie/omzet
|
3,42
x
|
5,48
x
|
6
x
|
4,46
x
|
5,86
x
|
5,3
x
|
4,91
x
|
4,62
x
|
Bedrijfswaarde/omzet
|
3,86
x
|
5,9
x
|
6,41
x
|
4,94
x
|
6,46
x
|
5,88
x
|
5,39
x
|
5,13
x
|
Bedrijfswaarde/EBITDA
|
14,2
x
|
24,5
x
|
13,3
x
|
10,1
x
|
17,2
x
|
15,6
x
|
13,3
x
|
12,3
x
|
Bedrijfswaarde/FCF
|
75
x
|
94,7
x
|
114
x
|
165
x
|
122
x
|
64,3
x
|
34,1
x
|
26,8
x
|
FCF Yield
|
1,33%
|
1,06%
|
0,87%
|
0,61%
|
0,82%
|
1,55%
|
2,93%
|
3,74%
|
Price to Book
|
0,97
x
|
1,39
x
|
1,36
x
|
0,96
x
|
1,02
x
|
1,02
x
|
1
x
|
0,96
x
|
Aantal aandelen (in duizenden)
|
702.342
|
702.342
|
702.342
|
702.342
|
702.342
|
702.342
|
-
|
-
|
Referentieprijs
2 |
95,00
|
143,3
|
160,8
|
132,0
|
151,1
|
154,3
|
154,3
|
154,3
|
Datum van publicatie
|
30-01-20
|
29-01-21
|
28-01-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.591
|
18.410
|
18.822
|
20.794
|
18.081
|
20.449
|
22.096
|
23.457
|
EBITDA
1 |
5.319
|
4.440
|
9.109
|
10.194
|
6.807
|
7.718
|
8.970
|
9.806
|
Bedrijfsresultaat (EBIT)
1 |
3.703
|
2.839
|
7.634
|
8.642
|
4.857
|
5.694
|
6.987
|
7.757
|
Operationele Marge
|
18,9%
|
15,42%
|
40,56%
|
41,56%
|
26,86%
|
27,85%
|
31,62%
|
33,07%
|
Resultaat voor belastingen (EBT)
1 |
19.539
|
1.028
|
7.527
|
8.603
|
4.443
|
5.174
|
6.542
|
7.202
|
Nettowinst (verlies)
1 |
15.522
|
767
|
6.101
|
6.821
|
3.625
|
4.262
|
5.225
|
5.725
|
Nettomarge
|
79,23%
|
4,17%
|
32,41%
|
32,8%
|
20,05%
|
20,84%
|
23,65%
|
24,4%
|
WPA
2 |
22,10
|
1,090
|
8,690
|
9,712
|
5,230
|
6,097
|
7,535
|
8,280
|
Free Cash Flow
1 |
1.008
|
1.147
|
1.056
|
623
|
959
|
1.869
|
3.490
|
4.494
|
FCF-marge
|
5,15%
|
6,23%
|
5,61%
|
3%
|
5,3%
|
9,14%
|
15,79%
|
19,16%
|
Kasstroomconversie (ebitda)
|
18,95%
|
25,83%
|
11,59%
|
6,11%
|
14,09%
|
24,22%
|
38,91%
|
45,83%
|
Kasstroomconversie (nettowinst)
|
6,49%
|
149,54%
|
17,31%
|
9,13%
|
26,46%
|
43,86%
|
66,78%
|
78,51%
|
Dividend per aandeel
2 |
-
|
2,000
|
2,250
|
2,500
|
2,750
|
3,064
|
3,427
|
3,672
|
Datum van publicatie
|
30-01-20
|
29-01-21
|
28-01-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
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 |
4.763
|
5.015
|
5.899
|
5.007
|
4.873
|
4.813
|
4.582
|
4.302
|
4.384
|
4.558
|
5.136
|
5.276
|
5.389
|
5.962
|
5.943
|
EBITDA
1 |
2.806
|
2.608
|
3.121
|
2.484
|
1.981
|
2.055
|
1.700
|
1.417
|
1.635
|
1.596
|
1.948
|
1.975
|
2.121
|
2.414
|
2.442
|
Bedrijfsresultaat (EBIT)
1 |
2.408
|
2.223
|
2.735
|
2.094
|
1.590
|
1.596
|
1.229
|
913
|
1.119
|
1.077
|
1.436
|
1.515
|
1.706
|
2.002
|
2.084
|
Operationele Marge
|
50,56%
|
44,33%
|
46,36%
|
41,82%
|
32,63%
|
33,16%
|
26,82%
|
21,22%
|
25,52%
|
23,63%
|
27,96%
|
28,72%
|
31,66%
|
33,58%
|
35,07%
|
Resultaat voor belastingen (EBT)
1 |
2.380
|
2.208
|
2.730
|
2.097
|
1.568
|
1.537
|
1.126
|
802
|
978
|
954
|
1.265
|
1.330
|
1.601
|
2.015
|
1.994
|
Nettowinst (verlies)
1 |
1.995
|
1.760
|
2.180
|
1.649
|
1.215
|
1.213
|
916
|
663
|
833
|
789
|
1.038
|
1.100
|
1.262
|
1.592
|
1.575
|
Nettomarge
|
41,89%
|
35,09%
|
36,96%
|
32,93%
|
24,93%
|
25,2%
|
19,99%
|
15,41%
|
19%
|
17,31%
|
20,21%
|
20,84%
|
23,42%
|
26,7%
|
26,5%
|
WPA
2 |
2,840
|
2,510
|
3,104
|
2,350
|
1,730
|
1,727
|
1,320
|
0,9600
|
1,220
|
1,120
|
1,528
|
1,589
|
1,655
|
1,973
|
-
|
Dividend per aandeel
2 |
2,250
|
-
|
-
|
-
|
2,500
|
-
|
-
|
-
|
-
|
-
|
1,917
|
-
|
-
|
-
|
3,250
|
Datum van publicatie
|
28-01-22
|
29-04-22
|
22-07-22
|
28-10-22
|
27-01-23
|
28-04-23
|
21-07-23
|
27-10-23
|
26-01-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.597
|
7.671
|
7.752
|
9.989
|
10.765
|
11.839
|
10.607
|
11.829
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,616
x
|
1,728
x
|
0,851
x
|
0,9799
x
|
1,581
x
|
1,534
x
|
1,183
x
|
1,206
x
|
Free Cash Flow
1 |
1.008
|
1.147
|
1.056
|
623
|
959
|
1.869
|
3.490
|
4.495
|
ROE (netto-inkomsten/eigen vermogen)
|
5,29%
|
1,09%
|
10,3%
|
7,6%
|
3,61%
|
4,11%
|
4,85%
|
5,2%
|
ROA (netto-inkomsten/totale activa)
|
3,57%
|
0,75%
|
5,47%
|
5,34%
|
2,54%
|
2,85%
|
3,41%
|
4,04%
|
Totale activa
1 |
435.107
|
101.859
|
111.454
|
127.794
|
142.654
|
149.284
|
153.371
|
141.664
|
Nettoactief per aandeel
2 |
97,60
|
103,0
|
118,0
|
137,0
|
148,0
|
151,0
|
155,0
|
160,0
|
Cashflow per aandeel
2 |
4,690
|
5,270
|
8,510
|
9,010
|
5,540
|
6,520
|
8,700
|
9,720
|
Capex
1 |
2.289
|
2.557
|
4.918
|
5.702
|
2.935
|
2.493
|
2.248
|
2.370
|
Capex/omzet
|
11,68%
|
13,89%
|
26,13%
|
27,42%
|
16,23%
|
12,19%
|
10,17%
|
10,1%
|
Datum van publicatie
|
30-01-20
|
29-01-21
|
28-01-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
154,3
SEK Gemiddelde koersdoel
160,8
SEK Spread / Gemiddelde doel +4,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,40% | 18,67 mld. | | +2,46% | 13,32 mld. | | -2,14% | 6,31 mld. | | +4,48% | 4,74 mld. | | +12,54% | 3,76 mld. | | +86,33% | 3,11 mld. | | +8,17% | 2,95 mld. | | +12,27% | 1,76 mld. | | +19,80% | 1,74 mld. |
Papierproducten - Andere
|