Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
48,13
USD
|
+0,04%
|
|
-1,90%
|
-15,71%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.255
|
28.814
|
35.681
|
31.453
|
31.327
|
22.968
|
-
|
-
|
Bedrijfswaarde
1 |
27.388
|
30.741
|
37.090
|
32.854
|
33.866
|
25.383
|
25.141
|
24.944
|
K/w-verhouding
|
30,8
x
|
36,2
x
|
40,6
x
|
38,8
x
|
39,9
x
|
24,3
x
|
24,1
x
|
22
x
|
Dividendrendement
|
1,22%
|
1,09%
|
0,93%
|
2,57%
|
1,21%
|
1,75%
|
1,85%
|
1,98%
|
Marktkapitalisatie/omzet
|
7,6
x
|
8,57
x
|
10,3
x
|
8
x
|
7,41
x
|
5,41
x
|
5,26
x
|
4,99
x
|
Bedrijfswaarde/omzet
|
8,24
x
|
9,14
x
|
10,7
x
|
8,35
x
|
8,01
x
|
5,97
x
|
5,75
x
|
5,42
x
|
Bedrijfswaarde/EBITDA
|
22,8
x
|
26,4
x
|
29,6
x
|
25,6
x
|
28,1
x
|
18,4
x
|
17,6
x
|
16,2
x
|
Bedrijfswaarde/FCF
|
40,2
x
|
50,3
x
|
49,1
x
|
41,2
x
|
74,1
x
|
36,1
x
|
32
x
|
28
x
|
FCF Yield
|
2,49%
|
1,99%
|
2,04%
|
2,43%
|
1,35%
|
2,77%
|
3,13%
|
3,57%
|
Price to Book
|
15,4
x
|
15,1
x
|
14,1
x
|
11,8
x
|
9,57
x
|
6,88
x
|
6,05
x
|
5,44
x
|
Aantal aandelen (in duizenden)
|
477.048
|
478.140
|
478.695
|
478.971
|
479.241
|
472.524
|
-
|
-
|
Referentieprijs
2 |
53,29
|
62,20
|
76,28
|
67,44
|
65,09
|
48,13
|
48,13
|
48,13
|
Datum van publicatie
|
05-06-19
|
09-06-20
|
09-06-21
|
08-06-22
|
07-06-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.324
|
3.363
|
3.461
|
3.933
|
4.228
|
4.248
|
4.369
|
4.604
|
EBITDA
1 |
1.202
|
1.165
|
1.255
|
1.283
|
1.207
|
1.379
|
1.427
|
1.536
|
Bedrijfsresultaat (EBIT)
1 |
1.144
|
1.091
|
1.166
|
1.204
|
1.127
|
1.300
|
1.336
|
1.436
|
Operationele Marge
|
34,42%
|
32,44%
|
33,69%
|
30,61%
|
26,66%
|
30,59%
|
30,59%
|
31,19%
|
Resultaat voor belastingen (EBT)
1 |
1.042
|
1.009
|
1.081
|
1.114
|
1.017
|
1.188
|
1.218
|
1.319
|
Nettowinst (verlies)
1 |
835
|
827
|
903
|
838
|
783
|
945,5
|
947,6
|
1.031
|
Nettomarge
|
25,12%
|
24,59%
|
26,09%
|
21,31%
|
18,52%
|
22,25%
|
21,69%
|
22,4%
|
WPA
2 |
1,730
|
1,720
|
1,880
|
1,740
|
1,630
|
1,982
|
1,994
|
2,190
|
Free Cash Flow
1 |
681
|
611
|
755
|
798
|
457
|
703,1
|
786,5
|
889,7
|
FCF-marge
|
20,49%
|
18,17%
|
21,81%
|
20,29%
|
10,81%
|
16,55%
|
18%
|
19,33%
|
Kasstroomconversie (ebitda)
|
56,66%
|
52,45%
|
60,16%
|
62,2%
|
37,86%
|
50,98%
|
55,11%
|
57,93%
|
Kasstroomconversie (nettowinst)
|
81,56%
|
73,88%
|
83,61%
|
95,23%
|
58,37%
|
74,37%
|
83%
|
86,29%
|
Dividend per aandeel
2 |
0,6480
|
0,6806
|
0,7076
|
1,736
|
0,7880
|
0,8432
|
0,8909
|
0,9550
|
Datum van publicatie
|
05-06-19
|
09-06-20
|
09-06-21
|
08-06-22
|
07-06-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
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 Q3
|
2025 Q4
|
---|
Omzet
1 |
994
|
1.037
|
996
|
1.007
|
1.094
|
1.081
|
1.046
|
1.038
|
1.107
|
1.069
|
1.029
|
1.041
|
1.131
|
1.120
|
1.074
|
EBITDA
1 |
343
|
368
|
267
|
363
|
332
|
193
|
319
|
348
|
359
|
398
|
303,5
|
354,3
|
382,4
|
352,7
|
335,9
|
Bedrijfsresultaat (EBIT)
1 |
322
|
347
|
246
|
343
|
313
|
173
|
298
|
327
|
339
|
373
|
289,7
|
332,2
|
359,1
|
325
|
314,3
|
Operationele Marge
|
32,39%
|
33,46%
|
24,7%
|
34,06%
|
28,61%
|
16%
|
28,49%
|
31,5%
|
30,62%
|
34,89%
|
28,15%
|
31,9%
|
31,76%
|
29,03%
|
29,26%
|
Resultaat voor belastingen (EBT)
1 |
301
|
328
|
216
|
326
|
298
|
124
|
269
|
299
|
310
|
342
|
259,5
|
303,7
|
331,7
|
299
|
285,1
|
Nettowinst (verlies)
1 |
236
|
259
|
151
|
249
|
227
|
100
|
207
|
231
|
242
|
285
|
198,6
|
235,6
|
257
|
230,7
|
221,6
|
Nettomarge
|
23,74%
|
24,98%
|
15,16%
|
24,73%
|
20,75%
|
9,25%
|
19,79%
|
22,25%
|
21,86%
|
26,66%
|
19,29%
|
22,62%
|
22,73%
|
20,6%
|
20,62%
|
WPA
2 |
0,4900
|
0,5400
|
0,3100
|
0,5200
|
0,4700
|
0,2100
|
0,4300
|
0,4800
|
0,5000
|
0,6000
|
0,4105
|
0,4974
|
0,5420
|
0,4818
|
0,4637
|
Dividend per aandeel
2 |
0,1795
|
1,188
|
0,1885
|
0,1885
|
0,1885
|
0,2055
|
0,2055
|
0,2055
|
0,2055
|
0,2178
|
0,2187
|
0,2184
|
0,2217
|
0,2318
|
0,2306
|
Datum van publicatie
|
08-12-21
|
03-03-22
|
08-06-22
|
31-08-22
|
07-12-22
|
08-03-23
|
07-06-23
|
30-08-23
|
06-12-23
|
06-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.133
|
1.927
|
1.409
|
1.401
|
2.539
|
2.416
|
2.173
|
1.976
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,775
x
|
1,654
x
|
1,123
x
|
1,092
x
|
2,104
x
|
1,752
x
|
1,523
x
|
1,287
x
|
Free Cash Flow
1 |
681
|
611
|
755
|
798
|
457
|
703
|
787
|
890
|
ROE (netto-inkomsten/eigen vermogen)
|
56,4%
|
45,7%
|
33,2%
|
31,1%
|
26,1%
|
28%
|
25,7%
|
25,3%
|
ROA (netto-inkomsten/totale activa)
|
16,5%
|
15,2%
|
12,5%
|
13%
|
11,1%
|
11,8%
|
10,8%
|
11,3%
|
Totale activa
1 |
5.058
|
5.457
|
7.220
|
6.447
|
7.075
|
8.015
|
8.800
|
9.092
|
Nettoactief per aandeel
2 |
3,450
|
4,130
|
5,420
|
5,720
|
6,800
|
7,000
|
7,950
|
8,840
|
Cashflow per aandeel
2 |
1,660
|
1,510
|
1,700
|
1,950
|
1,330
|
2,290
|
2,300
|
2,620
|
Capex
1 |
119
|
113
|
62
|
138
|
183
|
234
|
231
|
237
|
Capex/omzet
|
3,58%
|
3,36%
|
1,79%
|
3,51%
|
4,33%
|
5,5%
|
5,28%
|
5,14%
|
Datum van publicatie
|
05-06-19
|
09-06-20
|
09-06-21
|
08-06-22
|
07-06-23
|
-
|
-
|
-
|
Laatste slotkoers
48,13
USD Gemiddelde koersdoel
58,18
USD Spread / Gemiddelde doel +20,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,71% | 22,97 mld. | | -10,80% | 38,38 mld. | | -9,52% | 8,76 mld. | | -8,49% | 5,2 mld. | | -21,91% | 4,88 mld. | | +5,70% | 4,49 mld. | | +4,25% | 2,77 mld. | | -18,25% | 1,77 mld. | | +4,19% | 1,59 mld. | | -17,07% | 1,27 mld. |
Distilleerders & Wijnmakerijen - NEC
|