Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
99,61
USD
|
+0,95%
|
|
+6,66%
|
+5,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.735
|
9.685
|
11.510
|
14.260
|
19.882
|
20.926
|
-
|
-
|
Bedrijfswaarde
1 |
15.321
|
11.859
|
13.453
|
16.497
|
19.882
|
22.909
|
22.812
|
22.644
|
K/w-verhouding
|
20,1
x
|
19,6
x
|
15,1
x
|
13,8
x
|
17,4
x
|
16,1
x
|
14,4
x
|
13
x
|
Dividendrendement
|
4,19%
|
5,13%
|
4,6%
|
4,72%
|
-
|
3,83%
|
4,33%
|
4,44%
|
Marktkapitalisatie/omzet
|
1,25
x
|
1,1
x
|
1,22
x
|
1,16
x
|
1,38
x
|
1,35
x
|
1,24
x
|
1,17
x
|
Bedrijfswaarde/omzet
|
1,5
x
|
1,35
x
|
1,42
x
|
1,34
x
|
1,38
x
|
1,48
x
|
1,35
x
|
1,27
x
|
Bedrijfswaarde/EBITDA
|
7,9
x
|
6,61
x
|
7,14
x
|
7,07
x
|
7,31
x
|
7,63
x
|
6,87
x
|
6,31
x
|
Bedrijfswaarde/FCF
|
11,4
x
|
10,1
x
|
14,3
x
|
18,9
x
|
-
|
23,3
x
|
18
x
|
16,4
x
|
FCF Yield
|
8,76%
|
9,94%
|
7,01%
|
5,29%
|
-
|
4,29%
|
5,57%
|
6,11%
|
Price to Book
|
2,45
x
|
1,67
x
|
1,95
x
|
2,06
x
|
-
|
2,61
x
|
2,32
x
|
2,13
x
|
Aantal aandelen (in duizenden)
|
210.083
|
210.083
|
210.083
|
210.083
|
210.083
|
210.083
|
-
|
-
|
Referentieprijs
2 |
60,62
|
46,10
|
54,79
|
67,88
|
94,64
|
99,61
|
99,61
|
99,61
|
Datum van publicatie
|
26-02-20
|
25-02-21
|
24-02-22
|
24-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.194
|
8.816
|
9.449
|
12.308
|
14.368
|
15.518
|
16.915
|
17.816
|
EBITDA
1 |
1.939
|
1.793
|
1.884
|
2.334
|
2.721
|
3.004
|
3.322
|
3.587
|
Bedrijfsresultaat (EBIT)
1 |
1.325
|
1.212
|
1.329
|
1.674
|
2.004
|
2.179
|
2.426
|
2.614
|
Operationele Marge
|
13%
|
13,75%
|
14,07%
|
13,6%
|
13,95%
|
14,04%
|
14,34%
|
14,67%
|
Resultaat voor belastingen (EBT)
1 |
958,1
|
758,4
|
1.113
|
1.421
|
1.701
|
1.946
|
2.180
|
2.414
|
Nettowinst (verlies)
1 |
634,3
|
494,9
|
761,9
|
1.033
|
1.145
|
1.305
|
1.494
|
1.659
|
Nettomarge
|
6,22%
|
5,61%
|
8,06%
|
8,39%
|
7,97%
|
8,41%
|
8,83%
|
9,31%
|
WPA
2 |
3,019
|
2,356
|
3,627
|
4,918
|
5,452
|
6,180
|
6,924
|
7,666
|
Free Cash Flow
1 |
1.342
|
1.178
|
942,4
|
873,3
|
-
|
983,2
|
1.270
|
1.384
|
FCF-marge
|
13,17%
|
13,37%
|
9,97%
|
7,1%
|
-
|
6,34%
|
7,51%
|
7,77%
|
Kasstroomconversie (ebitda)
|
69,22%
|
65,72%
|
50,01%
|
37,41%
|
-
|
32,73%
|
38,24%
|
38,59%
|
Kasstroomconversie (nettowinst)
|
211,57%
|
238,1%
|
123,68%
|
84,52%
|
-
|
75,32%
|
85,02%
|
83,45%
|
Dividend per aandeel
2 |
2,540
|
2,367
|
2,519
|
3,201
|
-
|
3,813
|
4,309
|
4,419
|
Datum van publicatie
|
26-02-20
|
25-02-21
|
24-02-22
|
24-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
2.392
|
2.584
|
2.488
|
2.799
|
2.861
|
3.323
|
3.168
|
3.643
|
3.437
|
3.874
|
3.733
|
3.797
|
3.898
|
4.090
|
3.841
|
EBITDA
1 |
461,5
|
516,5
|
477,7
|
518
|
532,5
|
648,9
|
581,1
|
678,4
|
634,8
|
770,9
|
698,8
|
788,5
|
774,6
|
775,6
|
753,1
|
Bedrijfsresultaat (EBIT)
1 |
320,7
|
377,3
|
332,7
|
373,7
|
367,6
|
489,3
|
426,6
|
507,8
|
450,6
|
567,1
|
504,1
|
571,4
|
550,6
|
588,8
|
560,4
|
Operationele Marge
|
13,4%
|
14,6%
|
13,37%
|
13,35%
|
12,85%
|
14,72%
|
13,47%
|
13,94%
|
13,11%
|
14,64%
|
13,51%
|
15,05%
|
14,12%
|
14,39%
|
14,59%
|
Resultaat voor belastingen (EBT)
1 |
256
|
342,1
|
217,5
|
343,5
|
334,3
|
434,7
|
335,1
|
410,7
|
425,7
|
496,5
|
439,1
|
543,6
|
497,1
|
497,5
|
500,3
|
Nettowinst (verlies)
1 |
169,3
|
281,8
|
140,7
|
226
|
219,2
|
387,8
|
216,3
|
292,1
|
294,2
|
316,1
|
292,9
|
366,2
|
334,7
|
327,2
|
331,5
|
Nettomarge
|
7,08%
|
10,9%
|
5,65%
|
8,07%
|
7,66%
|
11,67%
|
6,83%
|
8,02%
|
8,56%
|
8,16%
|
7,85%
|
9,64%
|
8,59%
|
8%
|
8,63%
|
WPA
2 |
0,8061
|
1,344
|
0,6693
|
1,075
|
1,043
|
1,846
|
1,030
|
1,391
|
1,400
|
1,505
|
1,394
|
1,542
|
1,303
|
1,542
|
1,336
|
Dividend per aandeel
2 |
-
|
2,519
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,034
|
-
|
2,021
|
-
|
Datum van publicatie
|
27-10-21
|
24-02-22
|
28-04-22
|
25-07-22
|
24-10-22
|
24-02-23
|
26-04-23
|
25-07-23
|
25-10-23
|
22-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.586
|
2.174
|
1.942
|
2.236
|
-
|
1.983
|
1.885
|
1.718
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,334
x
|
1,213
x
|
1,031
x
|
0,9581
x
|
-
|
0,6601
x
|
0,5675
x
|
0,4789
x
|
Free Cash Flow
1 |
1.342
|
1.178
|
942
|
873
|
-
|
983
|
1.270
|
1.384
|
ROE (netto-inkomsten/eigen vermogen)
|
9,76%
|
8,6%
|
13,2%
|
15,4%
|
-
|
16,7%
|
17,6%
|
17,8%
|
ROA (netto-inkomsten/totale activa)
|
4,64%
|
3,96%
|
5,88%
|
6,93%
|
-
|
8,17%
|
8,47%
|
7,98%
|
Totale activa
1 |
13.672
|
12.506
|
12.967
|
14.916
|
-
|
15.980
|
17.646
|
20.799
|
Nettoactief per aandeel
2 |
24,70
|
27,70
|
28,10
|
32,90
|
-
|
38,10
|
42,90
|
46,70
|
Cashflow per aandeel
2 |
9,240
|
8,340
|
7,790
|
9,320
|
-
|
10,50
|
11,80
|
13,50
|
Capex
1 |
599
|
504
|
673
|
1.085
|
-
|
1.320
|
1.375
|
1.335
|
Capex/omzet
|
5,88%
|
5,72%
|
7,12%
|
8,82%
|
-
|
8,5%
|
8,13%
|
7,49%
|
Datum van publicatie
|
26-02-20
|
25-02-21
|
24-02-22
|
24-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
99,61
USD Gemiddelde koersdoel
108,4
USD Spread / Gemiddelde doel +8,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,25% | 20,93 mld. | | +3,38% | 241 mld. | | +11,79% | 33,07 mld. | | -.--% | 12,72 mld. | | +8,32% | 2,5 mld. | | +10,33% | 782 mln. | | +36,79% | 186 mln. |
Koolzuurhoudende frisdranken
|