Geschatte realtime
Tradegate
15:24:52 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,08
EUR
|
+0,84%
|
|
+1,12%
|
+2,82%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
67.039
|
100.923
|
112.944
|
92.768
|
106.040
|
113.109
|
-
|
-
|
Bedrijfswaarde
1 |
75.636
|
108.594
|
120.696
|
102.757
|
116.805
|
124.965
|
123.646
|
124.923
|
K/w-verhouding
|
4,3
x
|
131
x
|
18,5
x
|
13,6
x
|
28,9
x
|
26,5
x
|
21,4
x
|
19,4
x
|
Dividendrendement
|
-
|
1,4%
|
1,4%
|
1,89%
|
1,82%
|
1,9%
|
2,13%
|
2,28%
|
Marktkapitalisatie/omzet
|
3,42
x
|
5,48
x
|
6
x
|
4,46
x
|
5,86
x
|
5,53
x
|
5,12
x
|
4,81
x
|
Bedrijfswaarde/omzet
|
3,86
x
|
5,9
x
|
6,41
x
|
4,94
x
|
6,46
x
|
6,11
x
|
5,6
x
|
5,31
x
|
Bedrijfswaarde/EBITDA
|
14,2
x
|
24,5
x
|
13,3
x
|
10,1
x
|
17,2
x
|
16,1
x
|
13,8
x
|
12,7
x
|
Bedrijfswaarde/FCF
|
75
x
|
94,7
x
|
114
x
|
165
x
|
122
x
|
61,6
x
|
35,2
x
|
27,9
x
|
FCF Yield
|
1,33%
|
1,06%
|
0,87%
|
0,61%
|
0,82%
|
1,62%
|
2,84%
|
3,58%
|
Price to Book
|
0,97
x
|
1,39
x
|
1,36
x
|
0,96
x
|
1,02
x
|
1,06
x
|
1,04
x
|
1
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
|
160,8
|
160,8
|
160,8
|
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
|
20.461
|
22.088
|
23.507
|
EBITDA
1 |
5.319
|
4.440
|
9.109
|
10.194
|
6.807
|
7.753
|
8.959
|
9.807
|
Bedrijfsresultaat (EBIT)
1 |
3.703
|
2.839
|
7.634
|
8.642
|
4.857
|
5.733
|
6.983
|
7.755
|
Operationele Marge
|
18,9%
|
15,42%
|
40,56%
|
41,56%
|
26,86%
|
28,02%
|
31,61%
|
32,99%
|
Resultaat voor belastingen (EBT)
1 |
19.539
|
1.028
|
7.527
|
8.603
|
4.443
|
5.169
|
6.529
|
7.193
|
Nettowinst (verlies)
1 |
15.522
|
767
|
6.101
|
6.821
|
3.625
|
4.248
|
5.219
|
5.726
|
Nettomarge
|
79,23%
|
4,17%
|
32,41%
|
32,8%
|
20,05%
|
20,76%
|
23,63%
|
24,36%
|
WPA
2 |
22,10
|
1,090
|
8,690
|
9,712
|
5,230
|
6,080
|
7,526
|
8,282
|
Free Cash Flow
1 |
1.008
|
1.147
|
1.056
|
623
|
959
|
2.028
|
3.514
|
4.477
|
FCF-marge
|
5,15%
|
6,23%
|
5,61%
|
3%
|
5,3%
|
9,91%
|
15,91%
|
19,05%
|
Kasstroomconversie (ebitda)
|
18,95%
|
25,83%
|
11,59%
|
6,11%
|
14,09%
|
26,16%
|
39,22%
|
45,65%
|
Kasstroomconversie (nettowinst)
|
6,49%
|
149,54%
|
17,31%
|
9,13%
|
26,46%
|
47,74%
|
67,33%
|
78,18%
|
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
|
5.177
|
5.305
|
5.414
|
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
|
1.969
|
1.967
|
2.116
|
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
|
1.457
|
1.507
|
1.701
|
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%
|
28,14%
|
28,4%
|
31,42%
|
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
|
1.296
|
1.476
|
1.593
|
2.015
|
1.994
|
Nettowinst (verlies)
1 |
1.995
|
1.760
|
2.180
|
1.649
|
1.215
|
1.213
|
916
|
663
|
833
|
789
|
1.062
|
1.066
|
1.251
|
1.592
|
1.575
|
Nettomarge
|
41,89%
|
35,09%
|
36,96%
|
32,93%
|
24,93%
|
25,2%
|
19,99%
|
15,41%
|
19%
|
17,31%
|
20,51%
|
20,1%
|
23,11%
|
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
|
1,552
|
1,556
|
1,645
|
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
|
11.856
|
10.536
|
11.813
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,616
x
|
1,728
x
|
0,851
x
|
0,9799
x
|
1,581
x
|
1,529
x
|
1,176
x
|
1,205
x
|
Free Cash Flow
1 |
1.008
|
1.147
|
1.056
|
623
|
959
|
2.028
|
3.514
|
4.477
|
ROE (netto-inkomsten/eigen vermogen)
|
5,29%
|
1,09%
|
10,3%
|
7,6%
|
3,61%
|
4,1%
|
4,85%
|
5,21%
|
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
|
148.819
|
153.188
|
141.703
|
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
|
7,070
|
8,770
|
9,670
|
Capex
1 |
2.289
|
2.557
|
4.918
|
5.702
|
2.935
|
2.479
|
2.247
|
2.371
|
Capex/omzet
|
11,68%
|
13,89%
|
26,13%
|
27,42%
|
16,23%
|
12,11%
|
10,17%
|
10,08%
|
Datum van publicatie
|
30-01-20
|
29-01-21
|
28-01-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
160,8
SEK Gemiddelde koersdoel
160,2
SEK Spread / Gemiddelde doel -0,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,58% | 20,33 mld. | | -12,98% | 11,93 mld. | | +2,89% | 6,63 mld. | | +13,01% | 5,23 mld. | | +16,81% | 3,96 mld. | | +13,42% | 3,1 mld. | | +72,99% | 2,7 mld. | | +19,21% | 1,88 mld. | | +21,13% | 1,71 mld. |
Papierproducten - Andere
|