Beurs gesloten -
BME
17:35:18 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
66
EUR
|
-.--%
|
|
-2,80%
|
+9,27%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.378
|
17.933
|
22.383
|
23.510
|
27.636
|
30.706
|
-
|
-
|
Bedrijfswaarde
1 |
26.483
|
23.597
|
34.058
|
33.716
|
37.093
|
40.412
|
39.626
|
38.766
|
K/w-verhouding
|
19,2
x
|
36,2
x
|
22,5
x
|
15,6
x
|
16,6
x
|
17
x
|
15,4
x
|
13,7
x
|
Dividendrendement
|
2,78%
|
2,15%
|
2,85%
|
3,27%
|
3,06%
|
2,97%
|
3,23%
|
3,54%
|
Marktkapitalisatie/omzet
|
1,7
x
|
1,69
x
|
1,63
x
|
1,36
x
|
1,51
x
|
1,47
x
|
1,4
x
|
1,35
x
|
Bedrijfswaarde/omzet
|
2,2
x
|
2,22
x
|
2,47
x
|
1,95
x
|
2,03
x
|
1,93
x
|
1,81
x
|
1,7
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
13,2
x
|
12,7
x
|
11,6
x
|
11,9
x
|
11,3
x
|
10,2
x
|
9,47
x
|
Bedrijfswaarde/FCF
|
18,9
x
|
20,7
x
|
19,3
x
|
13,9
x
|
17,4
x
|
24,3
x
|
20
x
|
17,5
x
|
FCF Yield
|
5,28%
|
4,84%
|
5,19%
|
7,21%
|
5,75%
|
4,11%
|
5,01%
|
5,72%
|
Price to Book
|
3,4
x
|
2,99
x
|
3,19
x
|
3,16
x
|
3,46
x
|
3,44
x
|
3,14
x
|
2,9
x
|
Aantal aandelen (in duizenden)
|
456.391
|
454.588
|
456.043
|
456.958
|
459.073
|
460.355
|
-
|
-
|
Referentieprijs
2 |
44,65
|
39,45
|
49,08
|
51,45
|
60,20
|
66,70
|
66,70
|
66,70
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
16-02-22
|
16-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.017
|
10.606
|
13.763
|
17.320
|
18.302
|
20.900
|
21.894
|
22.769
|
EBITDA
1 |
2.277
|
1.789
|
2.688
|
2.910
|
3.127
|
3.573
|
3.871
|
4.095
|
Bedrijfsresultaat (EBIT)
1 |
1.676
|
1.194
|
1.886
|
1.772
|
2.373
|
2.646
|
2.839
|
3.070
|
Operationele Marge
|
13,95%
|
11,26%
|
13,7%
|
10,23%
|
12,97%
|
12,66%
|
12,97%
|
13,48%
|
Resultaat voor belastingen (EBT)
1 |
1.454
|
695
|
1.411
|
1.957
|
2.203
|
2.440
|
2.677
|
2.933
|
Nettowinst (verlies)
1 |
1.090
|
498
|
998
|
1.508
|
1.669
|
1.801
|
1.966
|
2.182
|
Nettomarge
|
9,07%
|
4,7%
|
7,25%
|
8,71%
|
9,12%
|
8,62%
|
8,98%
|
9,58%
|
WPA
2 |
2,320
|
1,090
|
2,180
|
3,290
|
3,630
|
3,930
|
4,328
|
4,873
|
Free Cash Flow
1 |
1.398
|
1.142
|
1.768
|
2.432
|
2.134
|
1.661
|
1.986
|
2.216
|
FCF-marge
|
11,63%
|
10,77%
|
12,85%
|
14,04%
|
11,66%
|
7,95%
|
9,07%
|
9,73%
|
Kasstroomconversie (ebitda)
|
61,4%
|
63,83%
|
65,77%
|
83,57%
|
68,24%
|
46,5%
|
51,29%
|
54,11%
|
Kasstroomconversie (nettowinst)
|
128,26%
|
229,32%
|
177,15%
|
161,27%
|
127,86%
|
92,26%
|
100,99%
|
101,56%
|
Dividend per aandeel
2 |
1,240
|
0,8500
|
1,400
|
1,680
|
1,840
|
1,983
|
2,158
|
2,359
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
16-02-22
|
16-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
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 S1
|
2025 S2
|
---|
Omzet
1 |
6.215
|
4.837
|
5.769
|
5.918
|
3.949
|
3.896
|
7.845
|
3.709
|
4.571
|
8.280
|
4.520
|
4.295
|
9.040
|
4.154
|
4.823
|
8.977
|
4.807
|
4.518
|
9.325
|
4.950
|
5.497
|
10.001
|
5.437
|
5.112
|
10.645
|
4.876
|
10.670
|
11.169
|
EBITDA
|
1.218
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.678
|
-
|
-
|
1.903
|
-
|
1.936
|
2.068
|
Bedrijfsresultaat (EBIT)
|
906
|
398
|
796
|
691
|
-
|
-
|
1.195
|
-
|
-
|
1.051
|
-
|
-
|
721
|
-
|
-
|
1.165
|
-
|
-
|
1.208
|
-
|
-
|
1.269
|
-
|
-
|
1.390
|
-
|
1.441
|
1.511
|
Operationele Marge
|
14,58%
|
8,23%
|
13,8%
|
11,68%
|
-
|
-
|
15,23%
|
-
|
-
|
12,69%
|
-
|
-
|
7,98%
|
-
|
-
|
12,98%
|
-
|
-
|
12,95%
|
-
|
-
|
12,69%
|
-
|
-
|
13,06%
|
-
|
13,51%
|
13,53%
|
Resultaat voor belastingen (EBT)
|
776
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.111
|
-
|
-
|
1.332
|
-
|
1.352
|
1.489
|
Nettowinst (verlies)
|
582
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
813
|
-
|
-
|
979
|
-
|
992
|
1.094
|
Nettomarge
|
9,36%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,13%
|
-
|
-
|
9,2%
|
-
|
9,3%
|
9,79%
|
WPA
|
1,250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,770
|
-
|
-
|
2,130
|
-
|
2,160
|
2,380
|
Dividend per aandeel
|
0,6200
|
-
|
0,8500
|
-
|
-
|
-
|
1,400
|
-
|
-
|
0,5600
|
-
|
-
|
1,120
|
-
|
-
|
0,6700
|
-
|
-
|
1,170
|
-
|
-
|
0,6950
|
-
|
-
|
1,275
|
-
|
0,8600
|
1,430
|
Datum van publicatie
|
13-02-20
|
06-08-20
|
11-02-21
|
02-09-21
|
09-11-21
|
16-02-22
|
16-02-22
|
27-04-22
|
04-08-22
|
04-08-22
|
17-03-23
|
16-02-23
|
16-02-23
|
02-05-23
|
02-08-23
|
02-08-23
|
01-11-23
|
23-02-24
|
23-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.105
|
5.664
|
11.675
|
10.206
|
9.457
|
9.707
|
8.920
|
8.061
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,681
x
|
3,166
x
|
4,343
x
|
3,507
x
|
3,024
x
|
2,717
x
|
2,304
x
|
1,969
x
|
Free Cash Flow
1 |
1.398
|
1.142
|
1.768
|
2.432
|
2.134
|
1.661
|
1.986
|
2.216
|
ROE (netto-inkomsten/eigen vermogen)
|
18,6%
|
13,5%
|
20,8%
|
21,4%
|
22,1%
|
21,3%
|
20,8%
|
20,8%
|
ROA (netto-inkomsten/totale activa)
|
6,42%
|
4,33%
|
5,6%
|
5,31%
|
5,81%
|
5,96%
|
6,4%
|
6,81%
|
Totale activa
1 |
16.971
|
11.501
|
17.821
|
28.394
|
28.733
|
30.193
|
30.732
|
32.017
|
Nettoactief per aandeel
2 |
13,10
|
13,20
|
15,40
|
16,30
|
17,40
|
19,40
|
21,20
|
23,00
|
Cashflow per aandeel
2 |
4,060
|
3,270
|
4,630
|
6,400
|
6,110
|
6,030
|
6,210
|
6,530
|
Capex
1 |
506
|
348
|
349
|
500
|
672
|
958
|
979
|
1.018
|
Capex/omzet
|
4,21%
|
3,28%
|
2,54%
|
2,89%
|
3,67%
|
4,59%
|
4,47%
|
4,47%
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
16-02-22
|
16-02-23
|
23-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
66,7
EUR Gemiddelde koersdoel
71,98
EUR Spread / Gemiddelde doel +7,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,04% | 19,68 mld. | | -.--% | 12,72 mld. | | -9,48% | 2,09 mld. | | +3,64% | 1,86 mld. | | +21,44% | 880 mln. | | +48,58% | 198 mln. |
Koolzuurhoudende frisdranken
|