Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
499,1
USD
|
+0,87%
|
|
+5,39%
|
+21,07%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.016
|
15.108
|
20.534
|
12.604
|
14.379
|
17.384
|
-
|
-
|
Bedrijfswaarde
1 |
15.940
|
19.058
|
25.456
|
17.566
|
19.255
|
22.183
|
22.127
|
22.092
|
K/w-verhouding
|
30,7
x
|
30,9
x
|
41,7
x
|
27,6
x
|
28,1
x
|
31,7
x
|
28,1
x
|
25,2
x
|
Dividendrendement
|
0,89%
|
0,81%
|
0,67%
|
-
|
1,17%
|
1,21%
|
1,33%
|
1,5%
|
Marktkapitalisatie/omzet
|
3,32
x
|
3,67
x
|
4,71
x
|
2,78
x
|
3,21
x
|
3,61
x
|
3,39
x
|
3,16
x
|
Bedrijfswaarde/omzet
|
4,4
x
|
4,63
x
|
5,84
x
|
3,87
x
|
4,3
x
|
4,61
x
|
4,31
x
|
4,02
x
|
Bedrijfswaarde/EBITDA
|
23,1
x
|
24,7
x
|
29,8
x
|
20,7
x
|
21,4
x
|
22,8
x
|
21
x
|
19,4
x
|
Bedrijfswaarde/FCF
|
38,7
x
|
37,8
x
|
45,5
x
|
45,3
x
|
39,7
x
|
38,3
x
|
35,3
x
|
30,8
x
|
FCF Yield
|
2,58%
|
2,64%
|
2,2%
|
2,21%
|
2,52%
|
2,61%
|
2,84%
|
3,24%
|
Price to Book
|
-3,61
x
|
-4,52
x
|
-4,84
x
|
-
|
-3,52
x
|
-4,3
x
|
-4,26
x
|
-4,33
x
|
Aantal aandelen (in duizenden)
|
40.900
|
39.400
|
36.387
|
36.387
|
34.881
|
34.832
|
-
|
-
|
Referentieprijs
2 |
293,8
|
383,5
|
564,3
|
346,4
|
412,2
|
499,1
|
499,1
|
499,1
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
01-03-22
|
23-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.619
|
4.117
|
4.357
|
4.537
|
4.479
|
4.809
|
5.131
|
5.498
|
EBITDA
1 |
689,8
|
771,5
|
853,8
|
848,2
|
900,2
|
971,8
|
1.052
|
1.138
|
Bedrijfsresultaat (EBIT)
1 |
629,9
|
706,5
|
780,9
|
767,9
|
819,5
|
884
|
958,3
|
1.037
|
Operationele Marge
|
17,41%
|
17,16%
|
17,92%
|
16,93%
|
18,3%
|
18,38%
|
18,68%
|
18,87%
|
Resultaat voor belastingen (EBT)
1 |
482,6
|
555,1
|
625,7
|
572,8
|
652,4
|
692,9
|
767,6
|
849,1
|
Nettowinst (verlies)
1 |
400,7
|
491,3
|
510,5
|
452,3
|
519,1
|
545,8
|
604,7
|
663,8
|
Nettomarge
|
11,07%
|
11,93%
|
11,72%
|
9,97%
|
11,59%
|
11,35%
|
11,79%
|
12,07%
|
WPA
2 |
9,560
|
12,39
|
13,54
|
12,53
|
14,66
|
15,76
|
17,79
|
19,83
|
Free Cash Flow
1 |
411,4
|
504
|
560
|
388,1
|
485,5
|
579,4
|
627,3
|
716,5
|
FCF-marge
|
11,37%
|
12,24%
|
12,85%
|
8,55%
|
10,84%
|
12,05%
|
12,23%
|
13,03%
|
Kasstroomconversie (ebitda)
|
59,63%
|
65,33%
|
65,59%
|
45,76%
|
53,93%
|
59,62%
|
59,61%
|
62,94%
|
Kasstroomconversie (nettowinst)
|
102,66%
|
102,59%
|
109,71%
|
85,81%
|
93,52%
|
106,15%
|
103,75%
|
107,94%
|
Dividend per aandeel
2 |
2,600
|
3,120
|
3,760
|
-
|
4,840
|
6,025
|
6,637
|
7,474
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
01-03-22
|
23-02-23
|
26-02-24
|
-
|
-
|
-
|
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 |
998
|
1.343
|
1.011
|
1.065
|
1.069
|
1.392
|
1.024
|
1.025
|
1.027
|
1.403
|
1.078
|
1.098
|
1.108
|
1.519
|
1.152
|
EBITDA
1 |
196,9
|
245,4
|
183,5
|
196,2
|
195,4
|
273
|
195,7
|
214
|
207,7
|
282,8
|
217,9
|
223,6
|
224,2
|
308,1
|
232,9
|
Bedrijfsresultaat (EBIT)
1 |
180,3
|
222,7
|
164,5
|
178,1
|
176,5
|
248,8
|
177,5
|
195,4
|
189,4
|
257,2
|
197,8
|
202,8
|
203,4
|
279,1
|
212,9
|
Operationele Marge
|
18,06%
|
16,58%
|
16,27%
|
16,72%
|
16,51%
|
17,87%
|
17,33%
|
19,07%
|
18,44%
|
18,33%
|
18,35%
|
18,47%
|
18,36%
|
18,37%
|
18,47%
|
Resultaat voor belastingen (EBT)
1 |
134,8
|
196,2
|
117,7
|
133,5
|
131,8
|
189,8
|
133,3
|
138
|
175,6
|
205,5
|
150,8
|
159,9
|
160,6
|
222,4
|
167,5
|
Nettowinst (verlies)
1 |
120,4
|
155,7
|
90,96
|
102,5
|
100,5
|
158,3
|
104,8
|
109,4
|
147,7
|
157,3
|
119,1
|
126,3
|
126,6
|
175
|
132,1
|
Nettomarge
|
12,06%
|
11,59%
|
9%
|
9,62%
|
9,41%
|
11,37%
|
10,23%
|
10,68%
|
14,37%
|
11,21%
|
11,05%
|
11,5%
|
11,43%
|
11,52%
|
11,46%
|
WPA
2 |
3,240
|
4,250
|
2,500
|
2,820
|
2,790
|
4,430
|
2,930
|
3,080
|
4,180
|
4,480
|
3,396
|
3,626
|
3,657
|
5,072
|
3,871
|
Dividend per aandeel
2 |
0,9400
|
0,9400
|
1,100
|
1,100
|
1,100
|
-
|
1,210
|
1,210
|
1,210
|
1,210
|
1,497
|
1,497
|
1,497
|
1,510
|
1,662
|
Datum van publicatie
|
14-10-21
|
01-03-22
|
28-04-22
|
21-07-22
|
13-10-22
|
23-02-23
|
27-04-23
|
24-07-23
|
12-10-23
|
26-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.924
|
3.950
|
4.922
|
4.962
|
4.876
|
4.800
|
4.743
|
4.708
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,688
x
|
5,12
x
|
5,765
x
|
5,85
x
|
5,417
x
|
4,939
x
|
4,507
x
|
4,136
x
|
Free Cash Flow
1 |
411
|
504
|
560
|
388
|
485
|
579
|
627
|
717
|
ROE (netto-inkomsten/eigen vermogen)
|
-12,4%
|
-14,6%
|
-
|
-
|
-
|
33,2%
|
35,7%
|
-
|
ROA (netto-inkomsten/totale activa)
|
35%
|
33,3%
|
31,5%
|
27,6%
|
31,7%
|
31,2%
|
34,6%
|
36,5%
|
Totale activa
1 |
1.145
|
1.475
|
1.619
|
1.637
|
1.639
|
1.752
|
1.749
|
1.816
|
Nettoactief per aandeel
2 |
-81,50
|
-84,90
|
-116,0
|
-
|
-117,0
|
-116,0
|
-117,0
|
-115,0
|
Cashflow per aandeel
2 |
11,90
|
15,00
|
17,40
|
13,20
|
16,70
|
22,70
|
21,90
|
24,30
|
Capex
1 |
85,6
|
88,8
|
94,2
|
87,2
|
105
|
109
|
112
|
115
|
Capex/omzet
|
2,36%
|
2,16%
|
2,16%
|
1,92%
|
2,35%
|
2,27%
|
2,18%
|
2,09%
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
01-03-22
|
23-02-23
|
26-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
499,1
USD Gemiddelde koersdoel
496,8
USD Spread / Gemiddelde doel -0,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,07% | 17,38 mld. | | +39,35% | 87,54 mld. | | +8,50% | 39,89 mld. | | -5,41% | 23,95 mld. | | -5,52% | 23,36 mld. | | -6,55% | 15,49 mld. | | +49,10% | 11,24 mld. | | +4,47% | 7,5 mld. | | +12,44% | 5,8 mld. | | +3,39% | 4,14 mld. |
Snelle service restaurants
|