Beurs gesloten -
Nyse
22:00:01 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
97,51
USD
|
+1,43%
|
|
-1,66%
|
+31,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.043
|
3.380
|
2.874
|
1.704
|
2.997
|
3.865
|
-
|
-
|
Bedrijfswaarde
1 |
1.969
|
3.197
|
2.735
|
1.637
|
2.950
|
3.807
|
3.780
|
3.727
|
K/w-verhouding
|
99,2
x
|
-77
x
|
-334
x
|
-71,1
x
|
162
x
|
142
x
|
99,1
x
|
74,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,44
x
|
6,46
x
|
3,88
x
|
1,89
x
|
2,76
x
|
3,09
x
|
2,69
x
|
2,37
x
|
Bedrijfswaarde/omzet
|
3,31
x
|
6,11
x
|
3,7
x
|
1,82
x
|
2,71
x
|
3,05
x
|
2,63
x
|
2,29
x
|
Bedrijfswaarde/EBITDA
|
27,5
x
|
141
x
|
48,8
x
|
23,2
x
|
22,4
x
|
22,7
x
|
18,8
x
|
15,9
x
|
Bedrijfswaarde/FCF
|
-118
x
|
-101
x
|
-63,5
x
|
-24,9
x
|
-210
x
|
3.870
x
|
244
x
|
92,6
x
|
FCF Yield
|
-0,85%
|
-0,99%
|
-1,58%
|
-4,02%
|
-0,48%
|
0,03%
|
0,41%
|
1,08%
|
Price to Book
|
7,73
x
|
8,35
x
|
7,54
x
|
4,63
x
|
7,25
x
|
8,27
x
|
7,41
x
|
6,4
x
|
Aantal aandelen (in duizenden)
|
33.752
|
38.500
|
39.140
|
39.280
|
39.468
|
39.636
|
-
|
-
|
Referentieprijs
2 |
60,52
|
87,80
|
73,43
|
43,38
|
75,94
|
97,51
|
97,51
|
97,51
|
Datum van publicatie
|
24-02-20
|
25-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
594,5
|
522,9
|
739,9
|
900,5
|
1.088
|
1.250
|
1.438
|
1.630
|
EBITDA
1 |
71,63
|
22,74
|
56,03
|
70,5
|
131,8
|
167,9
|
201,4
|
233,7
|
Bedrijfsresultaat (EBIT)
1 |
25,68
|
-43,88
|
-15,85
|
-26,89
|
5,921
|
29,89
|
49,27
|
68,52
|
Operationele Marge
|
4,32%
|
-8,39%
|
-2,14%
|
-2,99%
|
0,54%
|
2,39%
|
3,43%
|
4,2%
|
Resultaat voor belastingen (EBT)
1 |
27,51
|
-45,48
|
-17,34
|
-24,28
|
16,98
|
39,35
|
58,07
|
74,23
|
Nettowinst (verlies)
1 |
19,83
|
-42,16
|
-8,655
|
-24,09
|
19,81
|
29,34
|
43,33
|
61,52
|
Nettomarge
|
3,33%
|
-8,06%
|
-1,17%
|
-2,68%
|
1,82%
|
2,35%
|
3,01%
|
3,77%
|
WPA
2 |
0,6100
|
-1,140
|
-0,2200
|
-0,6100
|
0,4700
|
0,6861
|
0,9844
|
1,314
|
Free Cash Flow
1 |
-16,65
|
-31,69
|
-43,09
|
-65,82
|
-14,03
|
0,9835
|
15,5
|
40,26
|
FCF-marge
|
-2,8%
|
-6,06%
|
-5,82%
|
-7,31%
|
-1,29%
|
0,08%
|
1,08%
|
2,47%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,59%
|
7,7%
|
17,23%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
3,35%
|
35,78%
|
65,45%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-02-20
|
25-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
203,3
|
203,4
|
230,8
|
227,8
|
238,5
|
253,3
|
271,8
|
276,2
|
286,2
|
290,5
|
314,5
|
316,1
|
328
|
331,2
|
358,7
|
EBITDA
1 |
12,42
|
9,57
|
22,11
|
19,55
|
19,26
|
27,56
|
37,05
|
35,78
|
31,42
|
35,88
|
46,7
|
44,71
|
40,75
|
42,84
|
54,75
|
Bedrijfsresultaat (EBIT)
1 |
-6,493
|
-14,94
|
-0,819
|
-4,826
|
-6,314
|
-3,189
|
4,748
|
5,657
|
-1,295
|
0,034
|
13,08
|
10,34
|
5,066
|
6,613
|
17,33
|
Operationele Marge
|
-3,19%
|
-7,34%
|
-0,35%
|
-2,12%
|
-2,65%
|
-1,26%
|
1,75%
|
2,05%
|
-0,45%
|
0,01%
|
4,16%
|
3,27%
|
1,54%
|
2%
|
4,83%
|
Resultaat voor belastingen (EBT)
1 |
-6,908
|
-15,58
|
-0,596
|
-3,819
|
-4,291
|
-0,755
|
7,57
|
8,665
|
1,5
|
2,732
|
15,38
|
12,22
|
8,067
|
9,621
|
19,82
|
Nettowinst (verlies)
1 |
-9,73
|
-10,16
|
-1,188
|
-2,024
|
-10,72
|
-1,534
|
6,948
|
7,627
|
6,766
|
2,04
|
11,64
|
9,299
|
5,834
|
6,807
|
14,31
|
Nettomarge
|
-4,79%
|
-5%
|
-0,51%
|
-0,89%
|
-4,49%
|
-0,61%
|
2,56%
|
2,76%
|
2,36%
|
0,7%
|
3,7%
|
2,94%
|
1,78%
|
2,06%
|
3,99%
|
WPA
2 |
-0,2500
|
-0,2600
|
-0,0300
|
-0,0500
|
-0,2700
|
-0,0400
|
0,1600
|
0,1900
|
0,1500
|
0,0500
|
0,2719
|
0,2161
|
0,1330
|
0,1709
|
0,3316
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
16-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
15-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
73,6
|
184
|
139
|
66,6
|
47,6
|
58,3
|
85,3
|
138
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-16,7
|
-31,7
|
-43,1
|
-65,8
|
-14
|
0,98
|
15,5
|
40,3
|
ROE (netto-inkomsten/eigen vermogen)
|
10,4%
|
-10,4%
|
-2,12%
|
-3,21%
|
3,78%
|
6,76%
|
8,5%
|
8,85%
|
ROA (netto-inkomsten/totale activa)
|
3,47%
|
-2,11%
|
-0,67%
|
-1,63%
|
1,04%
|
2%
|
2,74%
|
2,67%
|
Totale activa
1 |
572
|
1.994
|
1.301
|
1.476
|
1.911
|
1.465
|
1.581
|
2.303
|
Nettoactief per aandeel
2 |
7,830
|
10,50
|
9,740
|
9,370
|
10,50
|
11,80
|
13,20
|
15,20
|
Cashflow per aandeel
2 |
2,350
|
1,010
|
1,490
|
1,960
|
3,010
|
4,000
|
4,520
|
5,310
|
Capex
1 |
107
|
69
|
101
|
143
|
146
|
154
|
160
|
163
|
Capex/omzet
|
17,91%
|
13,2%
|
13,72%
|
15,83%
|
13,44%
|
12,3%
|
11,11%
|
9,98%
|
Datum van publicatie
|
24-02-20
|
25-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
97,51
USD Gemiddelde koersdoel
113,6
USD Spread / Gemiddelde doel +16,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +31,56% | 3,86 mld. | | -12,95% | 186 mld. | | +5,35% | 38,77 mld. | | -10,72% | 22,66 mld. | | -13,57% | 21,37 mld. | | +21,82% | 17,49 mld. | | -15,77% | 13,89 mld. | | +49,62% | 11,27 mld. | | +1,60% | 7,29 mld. | | +7,20% | 5,56 mld. |
Snelle service restaurants
|