Geschatte realtime
Tradegate
15:07:34 24-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
44,5
EUR
|
+1,97%
|
|
-2,42%
|
+6,62%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.623
|
6.769
|
6.890
|
5.019
|
3.447
|
5.486
|
-
|
-
|
Bedrijfswaarde
1 |
8.477
|
6.673
|
7.087
|
5.843
|
4.418
|
5.453
|
5.823
|
5.811
|
K/w-verhouding
|
23,7
x
|
15,7
x
|
16,6
x
|
17,4
x
|
17,1
x
|
5,14
x
|
14,9
x
|
14,1
x
|
Dividendrendement
|
1,99%
|
2,74%
|
2,89%
|
2,93%
|
2,97%
|
5,1%
|
3,11%
|
3,16%
|
Marktkapitalisatie/omzet
|
0,91
x
|
0,71
x
|
0,69
x
|
0,5
x
|
0,32
x
|
0,5
x
|
0,48
x
|
0,46
x
|
Bedrijfswaarde/omzet
|
0,9
x
|
0,7
x
|
0,71
x
|
0,58
x
|
0,41
x
|
0,5
x
|
0,5
x
|
0,49
x
|
Bedrijfswaarde/EBITDA
|
11,2
x
|
9,03
x
|
8,34
x
|
7,89
x
|
6,45
x
|
6,11
x
|
6,42
x
|
6,2
x
|
Bedrijfswaarde/FCF
|
45,3
x
|
15,9
x
|
29,3
x
|
409
x
|
18,3
x
|
23
x
|
30,2
x
|
22,4
x
|
FCF Yield
|
2,21%
|
6,29%
|
3,42%
|
0,24%
|
5,47%
|
4,35%
|
3,31%
|
4,47%
|
Price to Book
|
4,29
x
|
2,87
x
|
2,72
x
|
2,02
x
|
1,37
x
|
1,75
x
|
1,67
x
|
1,59
x
|
Aantal aandelen (in duizenden)
|
130.856
|
137.386
|
135.470
|
133.839
|
128.056
|
124.789
|
-
|
-
|
Referentieprijs
2 |
65,90
|
49,27
|
50,86
|
37,50
|
26,92
|
43,96
|
43,96
|
43,96
|
Datum van publicatie
|
18-06-19
|
16-06-20
|
15-06-21
|
14-06-22
|
13-06-23
|
11-06-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.434
|
9.581
|
9.931
|
10.049
|
10.820
|
10.845
|
11.548
|
11.940
|
EBITDA
1 |
758
|
739
|
850
|
741
|
685
|
893
|
907
|
937,1
|
Bedrijfsresultaat (EBIT)
1 |
485,4
|
467
|
523,5
|
375,2
|
279
|
469,8
|
485,1
|
509,3
|
Operationele Marge
|
5,15%
|
4,87%
|
5,27%
|
3,73%
|
2,58%
|
4,33%
|
4,2%
|
4,27%
|
Resultaat voor belastingen (EBT)
1 |
519,2
|
561,4
|
520,9
|
382,7
|
270
|
1.176
|
492,4
|
511,5
|
Nettowinst (verlies)
1 |
382,5
|
431
|
415,3
|
287,3
|
201
|
1.072
|
373,5
|
389
|
Nettomarge
|
4,05%
|
4,5%
|
4,18%
|
2,86%
|
1,86%
|
9,88%
|
3,23%
|
3,26%
|
WPA
2 |
2,780
|
3,140
|
3,060
|
2,160
|
1,570
|
8,330
|
2,960
|
3,125
|
Free Cash Flow
1 |
187,3
|
419,5
|
242,1
|
14,3
|
241,7
|
251
|
193
|
259,7
|
FCF-marge
|
1,99%
|
4,38%
|
2,44%
|
0,14%
|
2,23%
|
2,32%
|
1,67%
|
2,18%
|
Kasstroomconversie (ebitda)
|
24,71%
|
56,77%
|
28,48%
|
1,93%
|
35,28%
|
30,54%
|
21,28%
|
27,72%
|
Kasstroomconversie (nettowinst)
|
48,97%
|
97,33%
|
58,3%
|
4,98%
|
120,25%
|
24,19%
|
51,67%
|
66,76%
|
Dividend per aandeel
2 |
1,310
|
1,350
|
1,470
|
1,100
|
0,8000
|
2,242
|
1,368
|
1,390
|
Datum van publicatie
|
18-06-19
|
16-06-20
|
15-06-21
|
14-06-22
|
13-06-23
|
11-06-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
4.722
|
4.859
|
4.990
|
4.941
|
4.981
|
5.068
|
5.266
|
5.553
|
-
|
5.363
|
EBITDA
1 |
410,8
|
-
|
468
|
-
|
389
|
352
|
311
|
374
|
-
|
443
|
Bedrijfsresultaat (EBIT)
1 |
264,8
|
-
|
311
|
-
|
210,9
|
164,3
|
123,3
|
155,7
|
-
|
223,4
|
Operationele Marge
|
5,61%
|
-
|
6,23%
|
-
|
4,23%
|
3,24%
|
2,34%
|
2,8%
|
-
|
4,17%
|
Resultaat voor belastingen (EBT)
|
268,3
|
-
|
314
|
-
|
212,4
|
170,3
|
115,9
|
154,1
|
-
|
-
|
Nettowinst (verlies)
1 |
194,1
|
-
|
246
|
-
|
161,4
|
125,9
|
88,9
|
112,1
|
897
|
172,9
|
Nettomarge
|
4,11%
|
-
|
4,93%
|
-
|
3,24%
|
2,48%
|
1,69%
|
2,02%
|
-
|
3,22%
|
WPA
2 |
-
|
-
|
1,810
|
-
|
1,210
|
0,9500
|
-
|
0,8800
|
7,070
|
1,260
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-12-19
|
16-06-20
|
15-12-20
|
15-06-21
|
14-12-21
|
14-06-22
|
13-12-22
|
13-06-23
|
12-12-23
|
11-06-24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
197
|
825
|
971
|
281
|
338
|
325
|
Nettokaspositie
1 |
147
|
96,2
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,2318
x
|
1,113
x
|
1,417
x
|
0,3418
x
|
0,3723
x
|
0,3473
x
|
Free Cash Flow
1 |
187
|
420
|
242
|
14,3
|
242
|
251
|
193
|
260
|
ROE (netto-inkomsten/eigen vermogen)
|
18%
|
17%
|
15,8%
|
11,5%
|
8,08%
|
11,1%
|
11,6%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
9,33%
|
8,05%
|
7,88%
|
5,32%
|
3,42%
|
16,4%
|
6,1%
|
6,8%
|
Totale activa
1 |
4.101
|
5.355
|
5.274
|
5.404
|
5.881
|
6.314
|
6.122
|
5.721
|
Nettoactief per aandeel
2 |
15,40
|
17,20
|
18,70
|
18,60
|
19,60
|
25,10
|
26,30
|
27,60
|
Cashflow per aandeel
2 |
4,100
|
6,050
|
5,230
|
3,760
|
5,510
|
8,500
|
6,000
|
6,230
|
Capex
1 |
378
|
410
|
466
|
485
|
463
|
483
|
526
|
524
|
Capex/omzet
|
4,01%
|
4,28%
|
4,69%
|
4,82%
|
4,28%
|
4,47%
|
4,56%
|
4,39%
|
Datum van publicatie
|
18-06-19
|
16-06-20
|
15-06-21
|
14-06-22
|
13-06-23
|
11-06-24
|
-
|
-
|
Laatste slotkoers
43,96
EUR Gemiddelde koersdoel
44,17
EUR Spread / Gemiddelde doel +0,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +29,23% | 546 mld. | | +0,30% | 36,53 mld. | | +9,84% | 36,24 mld. | | +20,24% | 34,32 mld. | | +8,59% | 28,45 mld. | | -10,13% | 27,24 mld. | | +6,54% | 26,75 mld. | | +8,16% | 18,27 mld. | | +14,13% | 18,2 mld. |
Levensmiddelenhandel & -distributie - Andere
|