Beurs gesloten -
Euronext Lisbonne
17:35:19 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,03
EUR
|
+2,15%
|
|
+7,03%
|
-17,40%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.216
|
8.685
|
12.632
|
12.682
|
14.479
|
11.959
|
-
|
-
|
Bedrijfswaarde
1 |
11.403
|
10.437
|
13.952
|
14.042
|
16.576
|
14.427
|
14.314
|
14.289
|
K/w-verhouding
|
23,7
x
|
27,6
x
|
27,2
x
|
21,5
x
|
19,2
x
|
16,2
x
|
14,5
x
|
13,5
x
|
Dividendrendement
|
2,35%
|
2,08%
|
3,91%
|
-
|
2,84%
|
3,48%
|
3,97%
|
4,07%
|
Marktkapitalisatie/omzet
|
0,49
x
|
0,45
x
|
0,6
x
|
0,5
x
|
0,47
x
|
0,35
x
|
0,33
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
0,61
x
|
0,54
x
|
0,67
x
|
0,55
x
|
0,54
x
|
0,43
x
|
0,4
x
|
0,37
x
|
Bedrijfswaarde/EBITDA
|
7,94
x
|
7,33
x
|
8,8
x
|
7,57
x
|
7,65
x
|
6,24
x
|
5,72
x
|
5,35
x
|
Bedrijfswaarde/FCF
|
12,4
x
|
11,2
x
|
11,9
x
|
-
|
48
x
|
32
x
|
21,4
x
|
16
x
|
FCF Yield
|
8,04%
|
8,96%
|
8,4%
|
-
|
2,08%
|
3,12%
|
4,66%
|
6,25%
|
Price to Book
|
4,67
x
|
4,33
x
|
5,54
x
|
-
|
5,15
x
|
3,74
x
|
3,3
x
|
3,18
x
|
Aantal aandelen (in duizenden)
|
628.434
|
628.434
|
628.434
|
628.434
|
628.434
|
628.434
|
-
|
-
|
Referentieprijs
2 |
14,66
|
13,82
|
20,10
|
20,18
|
23,04
|
19,03
|
19,03
|
19,03
|
Datum van publicatie
|
20-02-20
|
03-03-21
|
09-03-22
|
22-03-23
|
06-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.638
|
19.293
|
20.889
|
25.385
|
30.608
|
33.913
|
36.223
|
38.338
|
EBITDA
1 |
1.437
|
1.423
|
1.585
|
1.854
|
2.168
|
2.313
|
2.504
|
2.673
|
Bedrijfsresultaat (EBIT)
1 |
722
|
689
|
840
|
1.071
|
1.266
|
1.268
|
1.399
|
1.500
|
Operationele Marge
|
3,87%
|
3,57%
|
4,02%
|
4,22%
|
4,14%
|
3,74%
|
3,86%
|
3,91%
|
Resultaat voor belastingen (EBT)
1 |
549
|
459
|
652
|
814
|
1.012
|
1.016
|
1.142
|
1.216
|
Nettowinst (verlies)
1 |
390
|
312
|
463
|
590
|
756
|
737,1
|
828
|
899,4
|
Nettomarge
|
2,09%
|
1,62%
|
2,22%
|
2,32%
|
2,47%
|
2,17%
|
2,29%
|
2,35%
|
WPA
2 |
0,6200
|
0,5000
|
0,7400
|
0,9400
|
1,200
|
1,177
|
1,315
|
1,412
|
Free Cash Flow
1 |
916,6
|
935,2
|
1.172
|
-
|
345
|
450,7
|
667,7
|
892,6
|
FCF-marge
|
4,92%
|
4,85%
|
5,61%
|
-
|
1,13%
|
1,33%
|
1,84%
|
2,33%
|
Kasstroomconversie (ebitda)
|
63,78%
|
65,72%
|
73,94%
|
-
|
15,91%
|
19,49%
|
26,67%
|
33,4%
|
Kasstroomconversie (nettowinst)
|
235,02%
|
299,73%
|
253,13%
|
-
|
45,63%
|
61,14%
|
80,63%
|
99,24%
|
Dividend per aandeel
2 |
0,3450
|
0,2880
|
0,7850
|
-
|
0,6550
|
0,6616
|
0,7560
|
0,7738
|
Datum van publicatie
|
20-02-20
|
03-03-21
|
09-03-22
|
22-03-23
|
06-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
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
|
---|
Omzet
1 |
9.730
|
9.902
|
5.304
|
5.683
|
5.513
|
6.370
|
11.883
|
6.509
|
6.992
|
6.804
|
7.709
|
14.513
|
7.938
|
8.157
|
16.095
|
7.899
|
8.459
|
15.915
|
8.691
|
8.940
|
17.099
|
-
|
EBITDA
1 |
770
|
715
|
429
|
441
|
265
|
479
|
851
|
496
|
506
|
446
|
559
|
1.005
|
586
|
578
|
1.163
|
491,7
|
559,5
|
985
|
624,3
|
635,3
|
1.229
|
-
|
Bedrijfsresultaat (EBIT)
1 |
446
|
343
|
244
|
252
|
182
|
284
|
466
|
301
|
305
|
239
|
337
|
-
|
355
|
335
|
690
|
239,7
|
310,6
|
507
|
368,1
|
363,5
|
701
|
-
|
Operationele Marge
|
4,58%
|
3,46%
|
4,6%
|
4,43%
|
3,3%
|
4,46%
|
3,92%
|
4,62%
|
4,36%
|
3,51%
|
4,37%
|
-
|
4,47%
|
4,11%
|
4,29%
|
3,03%
|
3,67%
|
3,19%
|
4,24%
|
4,07%
|
4,1%
|
-
|
Resultaat voor belastingen (EBT)
1 |
292
|
264
|
198
|
191
|
124
|
232
|
356
|
220
|
238
|
192
|
288
|
480
|
272
|
259
|
-
|
143
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
209
|
186
|
137
|
139
|
88
|
173
|
261
|
157
|
171
|
140
|
217
|
356
|
202
|
198
|
-
|
96,57
|
190,8
|
-
|
225,4
|
214,5
|
-
|
-
|
Nettomarge
|
2,15%
|
1,88%
|
2,58%
|
2,45%
|
1,6%
|
2,72%
|
2,2%
|
2,41%
|
2,45%
|
2,06%
|
2,81%
|
2,45%
|
2,54%
|
2,43%
|
-
|
1,22%
|
2,26%
|
-
|
2,59%
|
2,4%
|
-
|
-
|
WPA
2 |
0,3300
|
-
|
0,2200
|
0,2200
|
0,1400
|
0,2800
|
-
|
0,2500
|
0,2700
|
0,2200
|
0,3400
|
-
|
0,3200
|
0,3200
|
-
|
0,1426
|
0,3036
|
-
|
0,3586
|
0,3413
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,7850
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,6550
|
-
|
-
|
-
|
-
|
-
|
0,6942
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
28-07-21
|
27-10-21
|
09-03-22
|
28-04-22
|
26-07-22
|
26-07-22
|
26-10-22
|
22-03-23
|
26-04-23
|
26-07-23
|
26-07-23
|
25-10-23
|
06-03-24
|
06-03-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.187
|
1.752
|
1.320
|
1.360
|
2.097
|
2.468
|
2.355
|
2.329
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,522
x
|
1,231
x
|
0,8328
x
|
0,7335
x
|
0,9673
x
|
1,067
x
|
0,9406
x
|
0,8716
x
|
Free Cash Flow
1 |
917
|
935
|
1.172
|
-
|
345
|
451
|
668
|
893
|
ROE (netto-inkomsten/eigen vermogen)
|
20,8%
|
15,7%
|
21,6%
|
-
|
29,4%
|
25,3%
|
24,7%
|
24,8%
|
ROA (netto-inkomsten/totale activa)
|
4,75%
|
3,43%
|
4,68%
|
-
|
5,78%
|
4,41%
|
4,55%
|
4,71%
|
Totale activa
1 |
8.211
|
9.092
|
9.898
|
-
|
13.071
|
16.717
|
18.210
|
19.111
|
Nettoactief per aandeel
2 |
3,140
|
3,200
|
3,620
|
-
|
4,480
|
5,090
|
5,770
|
5,980
|
Cashflow per aandeel
2 |
2,320
|
2,000
|
2,470
|
-
|
3,350
|
2,460
|
3,320
|
3,730
|
Capex
1 |
576
|
514
|
584
|
-
|
1.209
|
1.161
|
1.109
|
1.132
|
Capex/omzet
|
3,09%
|
2,66%
|
2,8%
|
-
|
3,95%
|
3,42%
|
3,06%
|
2,95%
|
Datum van publicatie
|
20-02-20
|
03-03-21
|
09-03-22
|
22-03-23
|
06-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
19,03
EUR Gemiddelde koersdoel
23,34
EUR Spread / Gemiddelde doel +22,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,40% | 12,77 mld. | | -7,21% | 38,45 mld. | | +11,52% | 35,53 mld. | | +9,36% | 33,86 mld. | | +9,52% | 20,2 mld. | | +1,92% | 14,29 mld. | | -.--% | 11,82 mld. | | +16,48% | 11,85 mld. | | -3,89% | 11,75 mld. | | -16,41% | 9,33 mld. |
Supermarkten & Gemakswinkels
|