Geschatte realtime
Cboe BZX
17:16:27 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
400,2
USD
|
-1,63%
|
|
+4,52%
|
+56,34%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.533
|
4.047
|
5.261
|
4.117
|
7.547
|
11.948
|
-
|
-
|
Bedrijfswaarde
1 |
2.831
|
4.476
|
5.682
|
4.647
|
8.169
|
12.566
|
12.569
|
12.517
|
K/w-verhouding
|
125
x
|
175
x
|
124
x
|
77,8
x
|
109
x
|
120
x
|
99,2
x
|
81,7
x
|
Dividendrendement
|
0,47%
|
4,03%
|
0,35%
|
0,52%
|
0,32%
|
0,23%
|
0,29%
|
0,37%
|
Marktkapitalisatie/omzet
|
12,7
x
|
16,3
x
|
18,6
x
|
11,5
x
|
16,4
x
|
20,4
x
|
17,5
x
|
15,1
x
|
Bedrijfswaarde/omzet
|
14,2
x
|
18
x
|
20,1
x
|
13
x
|
17,8
x
|
21,5
x
|
18,4
x
|
15,8
x
|
Bedrijfswaarde/EBITDA
|
49,7
x
|
62,3
x
|
64,3
x
|
42,7
x
|
55,8
x
|
65,8
x
|
55,6
x
|
46,3
x
|
Bedrijfswaarde/FCF
|
176
x
|
75,3
x
|
272
x
|
88,9
x
|
-
|
123
x
|
102
x
|
89,4
x
|
FCF Yield
|
0,57%
|
1,33%
|
0,37%
|
1,13%
|
-
|
0,81%
|
0,98%
|
1,12%
|
Price to Book
|
-12,2
x
|
-11,9
x
|
-17
x
|
-10,5
x
|
-16,5
x
|
-28,8
x
|
-35,2
x
|
-40,3
x
|
Aantal aandelen (in duizenden)
|
29.453
|
29.683
|
29.826
|
29.916
|
29.415
|
29.370
|
-
|
-
|
Referentieprijs
2 |
85,99
|
136,3
|
176,4
|
137,6
|
256,6
|
406,8
|
406,8
|
406,8
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
16-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
199,7
|
248,8
|
282,5
|
357,5
|
460,1
|
585,7
|
682,5
|
793,6
|
EBITDA
1 |
56,99
|
71,88
|
88,39
|
108,8
|
146,5
|
191,1
|
226,1
|
270,6
|
Bedrijfsresultaat (EBIT)
1 |
42,9
|
57,39
|
73,76
|
91,93
|
112,6
|
155,3
|
186,6
|
230,9
|
Operationele Marge
|
21,49%
|
23,07%
|
26,11%
|
25,71%
|
24,47%
|
26,52%
|
27,34%
|
29,09%
|
Resultaat voor belastingen (EBT)
1 |
25,76
|
26,94
|
58,91
|
69,32
|
94,31
|
134,2
|
160,9
|
188,4
|
Nettowinst (verlies)
1 |
20,48
|
23,31
|
42,66
|
52,95
|
70,18
|
99,87
|
120,2
|
145,1
|
Nettomarge
|
10,25%
|
9,37%
|
15,1%
|
14,81%
|
15,25%
|
17,05%
|
17,62%
|
18,29%
|
WPA
2 |
0,6900
|
0,7800
|
1,420
|
1,770
|
2,350
|
3,397
|
4,099
|
4,977
|
Free Cash Flow
1 |
16,1
|
59,48
|
20,86
|
52,3
|
-
|
101,9
|
123,5
|
140
|
FCF-marge
|
8,06%
|
23,9%
|
7,38%
|
14,63%
|
-
|
17,4%
|
18,1%
|
17,64%
|
Kasstroomconversie (ebitda)
|
28,25%
|
82,74%
|
23,6%
|
48,06%
|
-
|
53,34%
|
54,64%
|
51,74%
|
Kasstroomconversie (nettowinst)
|
78,61%
|
255,2%
|
48,89%
|
98,77%
|
-
|
102,04%
|
102,73%
|
96,47%
|
Dividend per aandeel
2 |
0,4000
|
5,500
|
0,6200
|
0,7200
|
0,8200
|
0,9440
|
1,188
|
1,518
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
16-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
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 |
72,03
|
76,2
|
83,78
|
92,67
|
104,9
|
108,7
|
107,2
|
117,1
|
127,1
|
145,8
|
140,5
|
145,8
|
153,4
|
170,8
|
165
|
EBITDA
1 |
20,2
|
22,09
|
23,67
|
28,39
|
34,66
|
34,58
|
34,35
|
38,48
|
39,07
|
50,26
|
44,89
|
47,2
|
48,23
|
58,64
|
54,53
|
Bedrijfsresultaat (EBIT)
1 |
14,22
|
16,61
|
22,37
|
24,08
|
28,87
|
25,67
|
26,46
|
30,65
|
29,81
|
42,74
|
35,87
|
37,76
|
37,83
|
49,7
|
44,19
|
Operationele Marge
|
19,74%
|
21,79%
|
26,71%
|
25,99%
|
27,53%
|
23,61%
|
24,69%
|
26,18%
|
23,47%
|
29,31%
|
25,53%
|
25,9%
|
24,67%
|
29,09%
|
26,78%
|
Resultaat voor belastingen (EBT)
1 |
10,58
|
11,54
|
16,36
|
18,05
|
23,37
|
20,91
|
22,26
|
26,15
|
24,99
|
38,5
|
30,54
|
32,28
|
32,52
|
43,54
|
37,79
|
Nettowinst (verlies)
1 |
6,896
|
8,676
|
13,31
|
13,37
|
17,6
|
15,67
|
16,18
|
19,51
|
18,81
|
28,75
|
22,55
|
23,86
|
24,08
|
32,35
|
28,02
|
Nettomarge
|
9,57%
|
11,39%
|
15,88%
|
14,43%
|
16,78%
|
14,41%
|
15,1%
|
16,66%
|
14,81%
|
19,72%
|
16,05%
|
16,36%
|
15,7%
|
18,93%
|
16,98%
|
WPA
2 |
0,2300
|
0,2900
|
0,4400
|
0,4500
|
0,5900
|
0,5200
|
0,5400
|
0,6600
|
0,6400
|
0,9800
|
0,7714
|
0,8171
|
0,8207
|
1,101
|
0,9543
|
Dividend per aandeel
2 |
0,1700
|
0,1700
|
0,1700
|
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2486
|
0,2486
|
0,2577
|
0,2515
|
Datum van publicatie
|
16-02-22
|
04-05-22
|
28-07-22
|
26-10-22
|
22-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
21-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
298
|
430
|
421
|
530
|
622
|
618
|
622
|
570
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,229
x
|
5,978
x
|
4,761
x
|
4,868
x
|
4,247
x
|
3,235
x
|
2,749
x
|
2,105
x
|
Free Cash Flow
1 |
16,1
|
59,5
|
20,9
|
52,3
|
-
|
102
|
124
|
140
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-8,46%
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
12,3%
|
12,3%
|
17,5%
|
16,4%
|
17,5%
|
25,4%
|
21,9%
|
32%
|
Totale activa
1 |
166,1
|
188,9
|
243,7
|
322,1
|
401
|
393,9
|
549
|
453,5
|
Nettoactief per aandeel
2 |
-7,060
|
-11,50
|
-10,40
|
-13,10
|
-15,60
|
-14,10
|
-11,60
|
-10,10
|
Cashflow per aandeel
2 |
-
|
-
|
1,630
|
2,540
|
-
|
4,690
|
5,530
|
-
|
Capex
1 |
22,5
|
6,05
|
28
|
23,9
|
-
|
41
|
42,7
|
52
|
Capex/omzet
|
11,26%
|
2,43%
|
9,92%
|
6,7%
|
-
|
7%
|
6,26%
|
6,56%
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
16-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
406,8
USD Gemiddelde koersdoel
387,9
USD Spread / Gemiddelde doel -4,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +56,34% | 11,95 mld. | | -15,24% | 183 mld. | | +41,93% | 89,69 mld. | | +4,16% | 38,87 mld. | | -10,44% | 22,58 mld. | | -12,42% | 21,94 mld. | | +27,80% | 18,42 mld. | | -19,99% | 13,47 mld. | | -3,83% | 6,9 mld. | | +4,58% | 5,41 mld. |
Snelle service restaurants
|