Real Time
Euronext Lisbonne
16:47:57 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,42
EUR
|
+0,99%
|
|
-0,39%
|
-11,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.216
|
8.685
|
12.632
|
12.682
|
14.479
|
12.707
|
-
|
-
|
Bedrijfswaarde
1 |
11.403
|
10.437
|
13.952
|
14.042
|
16.576
|
15.099
|
14.998
|
14.978
|
K/w-verhouding
|
23,7
x
|
27,6
x
|
27,2
x
|
21,5
x
|
19,2
x
|
17,5
x
|
15,4
x
|
14,1
x
|
Dividendrendement
|
2,35%
|
2,08%
|
3,91%
|
-
|
2,84%
|
3,2%
|
3,71%
|
3,95%
|
Marktkapitalisatie/omzet
|
0,49
x
|
0,45
x
|
0,6
x
|
0,5
x
|
0,47
x
|
0,37
x
|
0,35
x
|
0,33
x
|
Bedrijfswaarde/omzet
|
0,61
x
|
0,54
x
|
0,67
x
|
0,55
x
|
0,54
x
|
0,44
x
|
0,41
x
|
0,39
x
|
Bedrijfswaarde/EBITDA
|
7,94
x
|
7,33
x
|
8,8
x
|
7,57
x
|
7,65
x
|
6,52
x
|
5,97
x
|
5,54
x
|
Bedrijfswaarde/FCF
|
12,4
x
|
11,2
x
|
11,9
x
|
-
|
48
x
|
26,6
x
|
22
x
|
17,1
x
|
FCF Yield
|
8,04%
|
8,96%
|
8,4%
|
-
|
2,08%
|
3,76%
|
4,55%
|
5,84%
|
Price to Book
|
4,67
x
|
4,33
x
|
5,54
x
|
-
|
5,15
x
|
3,96
x
|
3,51
x
|
3,25
x
|
Aantal aandelen (in duizenden)
|
628.434
|
628.434
|
628.434
|
628.434
|
628.434
|
628.434
|
-
|
-
|
Referentieprijs
2 |
14,66
|
13,82
|
20,10
|
20,18
|
23,04
|
20,22
|
20,22
|
20,22
|
Datum van publicatie
|
20-02-20
|
03-03-21
|
09-03-22
|
22-03-23
|
06-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.638
|
19.293
|
20.889
|
25.385
|
30.608
|
34.065
|
36.363
|
38.727
|
EBITDA
1 |
1.437
|
1.423
|
1.585
|
1.854
|
2.168
|
2.317
|
2.512
|
2.705
|
Bedrijfsresultaat (EBIT)
1 |
722
|
689
|
840
|
1.071
|
1.266
|
1.269
|
1.398
|
1.517
|
Operationele Marge
|
3,87%
|
3,57%
|
4,02%
|
4,22%
|
4,14%
|
3,72%
|
3,85%
|
3,92%
|
Resultaat voor belastingen (EBT)
1 |
549
|
459
|
652
|
814
|
1.012
|
988,7
|
1.155
|
1.227
|
Nettowinst (verlies)
1 |
390
|
312
|
463
|
590
|
756
|
723,1
|
822,3
|
901,2
|
Nettomarge
|
2,09%
|
1,62%
|
2,22%
|
2,32%
|
2,47%
|
2,12%
|
2,26%
|
2,33%
|
WPA
2 |
0,6200
|
0,5000
|
0,7400
|
0,9400
|
1,200
|
1,154
|
1,316
|
1,434
|
Free Cash Flow
1 |
916,6
|
935,2
|
1.172
|
-
|
345
|
568,3
|
683
|
874,8
|
FCF-marge
|
4,92%
|
4,85%
|
5,61%
|
-
|
1,13%
|
1,67%
|
1,88%
|
2,26%
|
Kasstroomconversie (ebitda)
|
63,78%
|
65,72%
|
73,94%
|
-
|
15,91%
|
24,53%
|
27,19%
|
32,34%
|
Kasstroomconversie (nettowinst)
|
235,02%
|
299,73%
|
253,13%
|
-
|
45,63%
|
78,59%
|
83,06%
|
97,07%
|
Dividend per aandeel
2 |
0,3450
|
0,2880
|
0,7850
|
-
|
0,6550
|
0,6473
|
0,7500
|
0,7979
|
Datum van publicatie
|
20-02-20
|
03-03-21
|
09-03-22
|
22-03-23
|
06-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
9.730
|
9.902
|
5.683
|
5.513
|
6.370
|
11.883
|
6.509
|
6.992
|
6.804
|
7.709
|
14.513
|
7.938
|
8.157
|
16.095
|
8.066
|
8.564
|
16.484
|
8.800
|
9.014
|
17.462
|
-
|
-
|
EBITDA
1 |
770
|
715
|
441
|
265
|
479
|
851
|
496
|
506
|
446
|
559
|
1.005
|
586
|
578
|
1.163
|
508
|
566,1
|
1.019
|
631,9
|
648,9
|
1.272
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
446
|
343
|
252
|
182
|
284
|
466
|
301
|
305
|
239
|
337
|
-
|
355
|
335
|
690
|
258
|
314,2
|
525
|
372,7
|
375
|
732
|
-
|
-
|
Operationele Marge
|
4,58%
|
3,46%
|
4,43%
|
3,3%
|
4,46%
|
3,92%
|
4,62%
|
4,36%
|
3,51%
|
4,37%
|
-
|
4,47%
|
4,11%
|
4,29%
|
3,2%
|
3,67%
|
3,18%
|
4,23%
|
4,16%
|
4,19%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
292
|
264
|
191
|
124
|
232
|
356
|
220
|
238
|
192
|
288
|
480
|
272
|
259
|
-
|
148
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
209
|
186
|
139
|
88
|
173
|
261
|
157
|
171
|
140
|
217
|
356
|
202
|
198
|
-
|
97
|
202
|
-
|
230,8
|
233
|
-
|
-
|
-
|
Nettomarge
|
2,15%
|
1,88%
|
2,45%
|
1,6%
|
2,72%
|
2,2%
|
2,41%
|
2,45%
|
2,06%
|
2,81%
|
2,45%
|
2,54%
|
2,43%
|
-
|
1,2%
|
2,36%
|
-
|
2,62%
|
2,58%
|
-
|
-
|
-
|
WPA
2 |
0,3300
|
-
|
0,2200
|
0,1400
|
0,2800
|
-
|
0,2500
|
0,2700
|
0,2200
|
0,3400
|
-
|
0,3200
|
0,3200
|
-
|
0,1500
|
0,3214
|
-
|
0,3672
|
0,3707
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,7850
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,6550
|
-
|
-
|
-
|
-
|
-
|
0,6907
|
-
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
28-07-21
|
09-03-22
|
28-04-22
|
26-07-22
|
26-07-22
|
26-10-22
|
22-03-23
|
26-04-23
|
26-07-23
|
26-07-23
|
25-10-23
|
06-03-24
|
06-03-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.187
|
1.752
|
1.320
|
1.360
|
2.097
|
2.392
|
2.291
|
2.271
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,522
x
|
1,231
x
|
0,8328
x
|
0,7335
x
|
0,9673
x
|
1,032
x
|
0,9122
x
|
0,8395
x
|
Free Cash Flow
1 |
917
|
935
|
1.172
|
-
|
345
|
568
|
683
|
875
|
ROE (netto-inkomsten/eigen vermogen)
|
20,8%
|
15,7%
|
21,6%
|
-
|
29,4%
|
25,2%
|
25,1%
|
25,3%
|
ROA (netto-inkomsten/totale activa)
|
4,75%
|
3,43%
|
4,68%
|
-
|
5,78%
|
4,53%
|
4,8%
|
5,04%
|
Totale activa
1 |
8.211
|
9.092
|
9.898
|
-
|
13.071
|
15.958
|
17.123
|
17.869
|
Nettoactief per aandeel
2 |
3,140
|
3,200
|
3,620
|
-
|
4,480
|
5,110
|
5,750
|
6,210
|
Cashflow per aandeel
2 |
2,320
|
2,000
|
2,470
|
-
|
3,350
|
2,790
|
2,810
|
3,110
|
Capex
1 |
576
|
514
|
584
|
-
|
1.209
|
1.169
|
1.132
|
1.155
|
Capex/omzet
|
3,09%
|
2,66%
|
2,8%
|
-
|
3,95%
|
3,43%
|
3,11%
|
2,98%
|
Datum van publicatie
|
20-02-20
|
03-03-21
|
09-03-22
|
22-03-23
|
06-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
20,22
EUR Gemiddelde koersdoel
23,59
EUR Spread / Gemiddelde doel +16,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,37% | 13,78 mld. | | -10,52% | 37,62 mld. | | +5,38% | 34,72 mld. | | +8,74% | 33,62 mld. | | +1,49% | 18,51 mld. | | +19,42% | 12,13 mld. | | -.--% | 11,82 mld. | | -9,96% | 11,24 mld. | | -14,54% | 9,75 mld. | | -8,66% | 8,33 mld. |
Supermarkten & Gemakswinkels
|