Beurs gesloten -
Euronext Amsterdam
17:35:19 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
76,6
EUR
|
-0,58%
|
|
+2,68%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
24.886
|
22.193
|
23.374
|
20.753
|
22.063
|
21.668
|
-
|
Bedrijfswaarde
1 |
40.117
|
36.389
|
36.999
|
34.050
|
22.063
|
21.668
|
21.668
|
K/w-verhouding
|
22,9
x
|
-214
x
|
14,1
x
|
15,5
x
|
18,6
x
|
17,6
x
|
13,7
x
|
Dividendrendement
|
1,94%
|
0,91%
|
1,53%
|
2,4%
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
872.543
x
|
933.644
x
|
879.271
x
|
598.471
x
|
-
|
-
|
-
|
Bedrijfswaarde/omzet
|
872.544
x
|
933.645
x
|
879.271
x
|
598.471
x
|
-
|
-
|
-
|
Bedrijfswaarde/EBITDA
|
4.162.205
x
|
4.191.263
x
|
4.350.207
x
|
3.248.683
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
10.274.906
x
|
14.668.036
x
|
9.297.399
x
|
8.614.606
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
3,11
x
|
3,36
x
|
2,72
x
|
2,12
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
288.030
|
288.030
|
288.030
|
288.030
|
288.030
|
282.873
|
-
|
Referentieprijs
2 |
86,40
|
77,05
|
81,15
|
72,05
|
76,60
|
76,60
|
76,60
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
16-02-22
|
15-02-23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
|
28.521
|
23.770
|
26.583
|
34.676
|
-
|
-
|
-
|
EBITDA
|
5.979
|
5.295
|
5.373
|
6.388
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
3.633
|
2.421
|
3.414
|
4.502
|
-
|
-
|
-
|
Operationele Marge
|
12,74%
|
10,19%
|
12,84%
|
12,98%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
3.284
|
157
|
4.334
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.087
|
-102
|
1.663
|
1.343
|
-
|
-
|
-
|
Nettomarge
|
3,81%
|
-0,43%
|
6,26%
|
3,87%
|
-
|
-
|
-
|
WPA
1 |
3,770
|
-0,3600
|
5,770
|
4,660
|
4,120
|
4,360
|
5,600
|
Free Cash Flow
|
2.422
|
1.513
|
2.514
|
2.409
|
-
|
-
|
-
|
FCF-marge
|
8,49%
|
6,37%
|
9,46%
|
6,95%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
40,51%
|
28,57%
|
46,79%
|
37,71%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
222,82%
|
-
|
151,17%
|
179,37%
|
-
|
-
|
-
|
Dividend per aandeel
|
1,680
|
0,7000
|
1,240
|
1,730
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
16-02-22
|
15-02-23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Nettoschuldpositie
1 |
12.083
|
15.231
|
14.196
|
13.625
|
13.612
|
15.861
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,534
x
|
2,912
x
|
4,033
x
|
3,016
x
|
2,479
x
|
2,774
x
|
Free Cash Flow
1 |
1.769
|
1.953
|
1.420
|
2.167
|
2.103
|
732
|
ROE (netto-inkomsten/eigen vermogen)
|
13,9%
|
14,4%
|
-0,56%
|
20,7%
|
14,6%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
4,96%
|
5,17%
|
2,81%
|
4,15%
|
4,75%
|
4,7%
|
Totale activa
1 |
19.358
|
21.018
|
-3.628
|
40.063
|
28.265
|
24.963
|
Nettoactief per aandeel
2 |
24,90
|
27,80
|
22,90
|
29,80
|
33,70
|
34,40
|
Cashflow per aandeel
2 |
10,10
|
6,320
|
13,90
|
11,30
|
9,600
|
8,400
|
Capex
1 |
1.888
|
1.915
|
1.501
|
1.324
|
1.791
|
2.434
|
Capex/omzet
|
8,4%
|
7,99%
|
7,61%
|
6,03%
|
6,24%
|
8,02%
|
Datum van publicatie
|
20-02-19
|
21-02-20
|
19-02-21
|
25-02-22
|
23-02-23
|
22-02-24
|
Laatste slotkoers
76,6
EUR Gemiddelde koersdoel
117,5
EUR Spread / Gemiddelde doel +53,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| 0,00% | 23,13 mld. | | +384,45% | 67,41 mld. | | -0,59% | 55,17 mld. | | +7,57% | 47,58 mld. | | -12,53% | 36,89 mld. | | +12,68% | 19,06 mld. | | -25,17% | 18,42 mld. | | +3,94% | 17,59 mld. | | +6,29% | 15,06 mld. | | +2,17% | 13,27 mld. |
Brouwers - Andere
|