Geschatte realtime
Cboe BZX
21:00:02 10-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
138,3
USD
|
-1,16%
|
|
-0,72%
|
+5,87%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.467
|
32.749
|
40.704
|
36.079
|
36.625
|
39.420
|
-
|
-
|
Bedrijfswaarde
1 |
40.424
|
42.744
|
51.464
|
47.563
|
47.308
|
50.120
|
49.938
|
49.792
|
K/w-verhouding
|
24,3
x
|
36,9
x
|
26,7
x
|
28
x
|
23,4
x
|
24,8
x
|
21,9
x
|
19,1
x
|
Dividendrendement
|
1,67%
|
1,73%
|
1,44%
|
1,78%
|
1,85%
|
1,9%
|
2,01%
|
2,28%
|
Marktkapitalisatie/omzet
|
5,44
x
|
5,79
x
|
6,18
x
|
5,27
x
|
5,18
x
|
5,12
x
|
4,77
x
|
4,45
x
|
Bedrijfswaarde/omzet
|
7,22
x
|
7,56
x
|
7,82
x
|
6,95
x
|
6,69
x
|
6,51
x
|
6,04
x
|
5,62
x
|
Bedrijfswaarde/EBITDA
|
19,7
x
|
22,3
x
|
22,4
x
|
20,7
x
|
18,5
x
|
18,5
x
|
17
x
|
15,6
x
|
Bedrijfswaarde/FCF
|
36,1
x
|
37,3
x
|
34,9
x
|
41,4
x
|
35,9
x
|
30,1
x
|
27,2
x
|
24,1
x
|
FCF Yield
|
2,77%
|
2,68%
|
2,87%
|
2,41%
|
2,79%
|
3,32%
|
3,68%
|
4,14%
|
Price to Book
|
-3,77
x
|
-4,22
x
|
-5,01
x
|
-4,04
x
|
-4,67
x
|
-5,2
x
|
-5,26
x
|
-4,98
x
|
Aantal aandelen (in duizenden)
|
302.462
|
301.668
|
293.133
|
281.688
|
280.308
|
281.632
|
-
|
-
|
Referentieprijs
2 |
100,7
|
108,6
|
138,9
|
128,1
|
130,7
|
140,0
|
140,0
|
140,0
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.597
|
5.652
|
6.584
|
6.842
|
7.076
|
7.703
|
8.264
|
8.865
|
EBITDA
1 |
2.053
|
1.916
|
2.294
|
2.295
|
2.559
|
2.709
|
2.939
|
3.195
|
Bedrijfsresultaat (EBIT)
1 |
1.941
|
1.770
|
2.130
|
2.149
|
2.406
|
2.545
|
2.761
|
3.005
|
Operationele Marge
|
34,68%
|
31,32%
|
32,35%
|
31,41%
|
34%
|
33,04%
|
33,41%
|
33,9%
|
Resultaat voor belastingen (EBT)
1 |
1.373
|
1.020
|
1.674
|
1.662
|
1.818
|
2.018
|
2.266
|
2.455
|
Nettowinst (verlies)
1 |
1.294
|
904
|
1.575
|
1.325
|
1.597
|
1.606
|
1.790
|
1.954
|
Nettomarge
|
23,12%
|
15,99%
|
23,92%
|
19,37%
|
22,57%
|
20,85%
|
21,66%
|
22,04%
|
WPA
2 |
4,140
|
2,940
|
5,210
|
4,570
|
5,590
|
5,641
|
6,392
|
7,316
|
Free Cash Flow
1 |
1.119
|
1.145
|
1.476
|
1.148
|
1.318
|
1.666
|
1.839
|
2.064
|
FCF-marge
|
19,99%
|
20,26%
|
22,42%
|
16,78%
|
18,63%
|
21,62%
|
22,25%
|
23,28%
|
Kasstroomconversie (ebitda)
|
54,51%
|
59,76%
|
64,34%
|
50,02%
|
51,5%
|
61,48%
|
62,57%
|
64,59%
|
Kasstroomconversie (nettowinst)
|
86,48%
|
126,66%
|
93,71%
|
86,64%
|
82,53%
|
103,72%
|
102,74%
|
105,61%
|
Dividend per aandeel
2 |
1,680
|
1,880
|
2,000
|
2,280
|
2,420
|
2,661
|
2,817
|
3,193
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
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
|
2025 S1
|
---|
Omzet
1 |
1.890
|
1.547
|
1.636
|
1.640
|
2.019
|
1.645
|
1.687
|
1.708
|
2.036
|
1.598
|
1.806
|
1.916
|
2.385
|
1.795
|
1.949
|
440.467
|
EBITDA
1 |
541
|
536
|
597
|
564
|
621
|
582
|
643
|
656
|
678
|
590
|
651,1
|
697,4
|
801,1
|
635,2
|
715,6
|
-
|
Bedrijfsresultaat (EBIT)
1 |
494
|
499
|
549
|
531
|
579
|
553
|
605
|
619
|
629
|
555
|
609
|
654,1
|
750
|
590,5
|
670,1
|
-
|
Operationele Marge
|
26,14%
|
32,26%
|
33,56%
|
32,38%
|
28,68%
|
33,62%
|
35,86%
|
36,24%
|
30,89%
|
34,73%
|
33,71%
|
34,15%
|
31,44%
|
32,9%
|
34,38%
|
-
|
Resultaat voor belastingen (EBT)
1 |
407
|
398
|
390
|
447
|
427
|
371
|
478
|
505
|
464
|
383
|
490,1
|
534,6
|
624
|
484,4
|
556,3
|
-
|
Nettowinst (verlies)
1 |
330
|
399
|
224
|
331
|
371
|
300
|
418
|
416
|
463
|
314
|
383,9
|
415,6
|
488,4
|
384,6
|
438,9
|
-
|
Nettomarge
|
17,46%
|
25,79%
|
13,69%
|
20,18%
|
18,38%
|
18,24%
|
24,78%
|
24,36%
|
22,74%
|
19,65%
|
21,25%
|
21,7%
|
20,47%
|
21,43%
|
22,52%
|
-
|
WPA
2 |
1,110
|
1,360
|
0,7700
|
1,140
|
1,290
|
1,050
|
1,460
|
1,460
|
1,620
|
1,100
|
1,343
|
1,461
|
1,728
|
1,357
|
1,547
|
-
|
Dividend per aandeel
2 |
0,5000
|
0,5700
|
0,5700
|
0,5700
|
0,5700
|
0,6050
|
0,6050
|
0,6050
|
0,6050
|
0,6700
|
0,6690
|
0,6688
|
0,6688
|
0,7256
|
0,7191
|
-
|
Datum van publicatie
|
09-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
08-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
07-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.957
|
9.995
|
10.760
|
11.484
|
10.683
|
10.700
|
10.518
|
10.372
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,85
x
|
5,217
x
|
4,69
x
|
5,004
x
|
4,175
x
|
3,949
x
|
3,579
x
|
3,246
x
|
Free Cash Flow
1 |
1.119
|
1.145
|
1.476
|
1.148
|
1.318
|
1.666
|
1.839
|
2.064
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-14%
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
27,6%
|
16,3%
|
26,7%
|
22,4%
|
26,4%
|
25%
|
27%
|
28,6%
|
Totale activa
1 |
4.688
|
5.541
|
5.910
|
5.907
|
6.038
|
6.422
|
6.631
|
6.832
|
Nettoactief per aandeel
2 |
-26,70
|
-25,70
|
-27,70
|
-31,70
|
-28,00
|
-26,90
|
-26,60
|
-28,10
|
Cashflow per aandeel
2 |
4,200
|
4,250
|
5,650
|
4,920
|
5,620
|
6,780
|
7,500
|
8,680
|
Capex
1 |
196
|
160
|
230
|
279
|
285
|
277
|
295
|
298
|
Capex/omzet
|
3,5%
|
2,83%
|
3,49%
|
4,08%
|
4,03%
|
3,6%
|
3,56%
|
3,36%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
140
USD Gemiddelde koersdoel
145,7
USD Spread / Gemiddelde doel +4,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,87% | 39,42 mld. | | -14,02% | 185 mld. | | +36,66% | 87,04 mld. | | -9,67% | 23,29 mld. | | -13,22% | 21,76 mld. | | +27,24% | 17,89 mld. | | -17,83% | 13,65 mld. | | +53,71% | 11,27 mld. | | -2,88% | 6,9 mld. | | +5,24% | 5,46 mld. |
Snelle service restaurants
|