Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,72
USD
|
-0,35%
|
|
+7,05%
|
+1,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
40.726
|
45.032
|
52.266
|
50.565
|
46.593
|
45.710
|
-
|
-
|
Bedrijfswaarde
1 |
55.071
|
58.280
|
63.581
|
61.997
|
59.517
|
59.081
|
58.079
|
57.268
|
K/w-verhouding
|
32,9
x
|
34,4
x
|
24,6
x
|
35,3
x
|
21,5
x
|
18,7
x
|
18,4
x
|
17,4
x
|
Dividendrendement
|
2,07%
|
1,88%
|
1,93%
|
2,17%
|
2,49%
|
2,6%
|
2,74%
|
2,91%
|
Marktkapitalisatie/omzet
|
3,66
x
|
3,88
x
|
4,12
x
|
3,6
x
|
3,15
x
|
2,96
x
|
2,86
x
|
2,76
x
|
Bedrijfswaarde/omzet
|
4,95
x
|
5,02
x
|
5,01
x
|
4,41
x
|
4,02
x
|
3,82
x
|
3,63
x
|
3,46
x
|
Bedrijfswaarde/EBITDA
|
17,1
x
|
15,8
x
|
16
x
|
15,2
x
|
14
x
|
12,9
x
|
12,3
x
|
11,8
x
|
Bedrijfswaarde/FCF
|
25,7
x
|
29,2
x
|
25,9
x
|
25
x
|
65,8
x
|
24,4
x
|
20,8
x
|
18,6
x
|
FCF Yield
|
3,89%
|
3,42%
|
3,85%
|
4,01%
|
1,52%
|
4,1%
|
4,8%
|
5,36%
|
Price to Book
|
1,75
x
|
1,89
x
|
2,11
x
|
2,03
x
|
1,83
x
|
1,79
x
|
1,72
x
|
1,64
x
|
Aantal aandelen (in duizenden)
|
1.406.787
|
1.407.253
|
1.417.962
|
1.417.962
|
1.398.336
|
1.355.574
|
-
|
-
|
Referentieprijs
2 |
28,95
|
32,00
|
36,86
|
35,66
|
33,32
|
33,72
|
33,72
|
33,72
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.120
|
11.618
|
12.683
|
14.057
|
14.814
|
15.469
|
15.997
|
16.553
|
EBITDA
1 |
3.223
|
3.691
|
3.971
|
4.078
|
4.244
|
4.596
|
4.706
|
4.840
|
Bedrijfsresultaat (EBIT)
1 |
2.890
|
3.191
|
3.421
|
3.538
|
3.657
|
4.022
|
4.184
|
4.349
|
Operationele Marge
|
25,99%
|
27,47%
|
26,97%
|
25,17%
|
24,69%
|
26%
|
26,15%
|
26,28%
|
Resultaat voor belastingen (EBT)
1 |
1.694
|
1.753
|
2.798
|
1.719
|
2.757
|
3.224
|
3.192
|
3.506
|
Nettowinst (verlies)
1 |
1.254
|
1.325
|
2.146
|
1.436
|
2.181
|
2.479
|
2.473
|
2.577
|
Nettomarge
|
11,28%
|
11,4%
|
16,92%
|
10,22%
|
14,72%
|
16,03%
|
15,46%
|
15,57%
|
WPA
2 |
0,8800
|
0,9300
|
1,500
|
1,010
|
1,550
|
1,800
|
1,829
|
1,938
|
Free Cash Flow
1 |
2.144
|
1.995
|
2.451
|
2.484
|
904
|
2.420
|
2.786
|
3.072
|
FCF-marge
|
19,28%
|
17,17%
|
19,33%
|
17,67%
|
6,1%
|
15,64%
|
17,42%
|
18,56%
|
Kasstroomconversie (ebitda)
|
66,52%
|
54,05%
|
61,72%
|
60,91%
|
21,3%
|
52,66%
|
59,19%
|
63,48%
|
Kasstroomconversie (nettowinst)
|
170,97%
|
150,57%
|
114,21%
|
172,98%
|
41,45%
|
97,62%
|
112,64%
|
119,22%
|
Dividend per aandeel
2 |
0,6000
|
0,6000
|
0,7125
|
0,7750
|
0,8300
|
0,8777
|
0,9253
|
0,9813
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
3.391
|
3.078
|
3.554
|
3.622
|
3.803
|
3.353
|
3.789
|
3.805
|
3.867
|
3.468
|
3.933
|
3.988
|
4.068
|
3.609
|
4.069
|
EBITDA
1 |
1.054
|
870
|
967
|
1.080
|
1.161
|
833
|
1.006
|
1.116
|
1.289
|
965
|
1.097
|
1.193
|
1.316
|
976,1
|
1.117
|
Bedrijfsresultaat (EBIT)
1 |
910
|
732
|
832
|
947
|
1.027
|
699
|
873
|
984
|
1.101
|
825
|
949,7
|
1.066
|
1.162
|
850,7
|
988,2
|
Operationele Marge
|
26,84%
|
23,78%
|
23,41%
|
26,15%
|
27%
|
20,85%
|
23,04%
|
25,86%
|
28,47%
|
23,79%
|
24,14%
|
26,74%
|
28,56%
|
23,57%
|
24,29%
|
Resultaat voor belastingen (EBT)
1 |
1.109
|
765
|
213
|
183
|
558
|
581
|
613
|
664
|
899
|
594
|
777
|
885
|
968
|
-
|
-
|
Nettowinst (verlies)
1 |
843
|
585
|
218
|
180
|
453
|
467
|
503
|
518
|
693
|
454
|
599
|
681
|
745
|
-
|
-
|
Nettomarge
|
24,86%
|
19,01%
|
6,13%
|
4,97%
|
11,91%
|
13,93%
|
13,28%
|
13,61%
|
17,92%
|
13,09%
|
15,23%
|
17,07%
|
18,31%
|
-
|
-
|
WPA
2 |
0,5900
|
0,4100
|
0,1500
|
0,1300
|
0,3200
|
0,3300
|
0,3600
|
0,3700
|
0,4900
|
0,3300
|
0,4400
|
0,5000
|
0,5500
|
-
|
-
|
Dividend per aandeel
2 |
0,1875
|
0,1875
|
0,1875
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2300
|
-
|
0,2155
|
0,2218
|
0,2270
|
0,2290
|
0,2267
|
Datum van publicatie
|
24-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
23-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
22-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
14.345
|
13.248
|
11.315
|
11.432
|
12.924
|
13.371
|
12.369
|
11.558
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,451
x
|
3,589
x
|
2,849
x
|
2,803
x
|
3,045
x
|
2,91
x
|
2,628
x
|
2,388
x
|
Free Cash Flow
1 |
2.144
|
1.995
|
2.451
|
2.484
|
904
|
2.420
|
2.786
|
3.072
|
ROE (netto-inkomsten/eigen vermogen)
|
7,54%
|
8,44%
|
9,34%
|
9,57%
|
9,91%
|
10,2%
|
10,6%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
3,51%
|
4%
|
4,54%
|
4,68%
|
4,84%
|
5,05%
|
5,04%
|
5,1%
|
Totale activa
1 |
35.738
|
33.091
|
47.239
|
30.671
|
45.027
|
49.119
|
49.119
|
50.564
|
Nettoactief per aandeel
2 |
16,50
|
16,90
|
17,50
|
17,60
|
18,20
|
18,80
|
19,60
|
20,50
|
Cashflow per aandeel
2 |
1,740
|
1,730
|
2,010
|
1,990
|
0,9400
|
1,720
|
2,330
|
2,500
|
Capex
1 |
330
|
461
|
423
|
353
|
425
|
575
|
516
|
539
|
Capex/omzet
|
2,97%
|
3,97%
|
3,34%
|
2,51%
|
2,87%
|
3,72%
|
3,23%
|
3,25%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,72
USD Gemiddelde koersdoel
35,71
USD Spread / Gemiddelde doel +5,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,20% | 45,71 mld. | | +4,77% | 266 mld. | | +18,01% | 22,74 mld. | | -9,31% | 16,6 mld. | | +34,19% | 17,05 mld. | | +11,50% | 11,7 mld. | | -1,51% | 10,8 mld. | | +8,37% | 9,89 mld. | | -11,41% | 7,71 mld. | | +32,64% | 5,46 mld. |
Niet-alcoholische dranken - Andere
|