Beurs gesloten -
Xetra
17:35:18 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,07
EUR
|
+1,50%
|
|
+0,20%
|
-19,65%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.253
|
3.095
|
4.082
|
2.600
|
2.372
|
1.844
|
-
|
-
|
Bedrijfswaarde
1 |
8.729
|
7.500
|
7.548
|
5.881
|
5.423
|
4.741
|
4.722
|
4.656
|
K/w-verhouding
|
10,1
x
|
-21,3
x
|
-74,9
x
|
-7,78
x
|
5,4
x
|
30,4
x
|
15,8
x
|
10,4
x
|
Dividendrendement
|
4,83%
|
8,22%
|
-
|
-
|
8,42%
|
1,97%
|
2,8%
|
4,44%
|
Marktkapitalisatie/omzet
|
0,18
x
|
0,12
x
|
0,16
x
|
0,09
x
|
0,08
x
|
0,06
x
|
0,06
x
|
0,06
x
|
Bedrijfswaarde/omzet
|
0,29
x
|
0,29
x
|
0,3
x
|
0,2
x
|
0,18
x
|
0,15
x
|
0,15
x
|
0,14
x
|
Bedrijfswaarde/EBITDA
|
5,59
x
|
6,48
x
|
6,45
x
|
4,23
x
|
4,62
x
|
4,07
x
|
3,77
x
|
3,46
x
|
Bedrijfswaarde/FCF
|
12,6
x
|
8,81
x
|
7,17
x
|
8,8
x
|
31,5
x
|
15,2
x
|
22,3
x
|
14,7
x
|
FCF Yield
|
7,96%
|
11,3%
|
14%
|
11,4%
|
3,17%
|
6,59%
|
4,48%
|
6,81%
|
Price to Book
|
1,92
x
|
1,51
x
|
2,19
x
|
1,09
x
|
1,18
x
|
0,96
x
|
0,93
x
|
0,96
x
|
Aantal aandelen (in duizenden)
|
363.097
|
363.097
|
363.097
|
363.097
|
363.097
|
363.097
|
-
|
-
|
Referentieprijs
2 |
14,48
|
8,520
|
11,24
|
7,160
|
6,530
|
5,070
|
5,070
|
5,070
|
Datum van publicatie
|
12-12-19
|
15-12-20
|
16-12-21
|
15-12-22
|
13-12-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
29.928
|
25.632
|
24.765
|
29.754
|
30.551
|
31.138
|
32.271
|
33.158
|
EBITDA
1 |
1.561
|
1.158
|
1.171
|
1.389
|
1.174
|
1.164
|
1.254
|
1.345
|
Bedrijfsresultaat (EBIT)
1 |
985
|
302
|
197
|
429
|
598
|
278,7
|
346,6
|
428,5
|
Operationele Marge
|
3,29%
|
1,18%
|
0,8%
|
1,44%
|
1,96%
|
0,9%
|
1,07%
|
1,29%
|
Resultaat voor belastingen (EBT)
1 |
874
|
-32
|
40
|
-134
|
609
|
119,9
|
180,7
|
271,4
|
Nettowinst (verlies)
1 |
523
|
-146
|
-56
|
-334
|
439
|
59,62
|
115,4
|
179,1
|
Nettomarge
|
1,75%
|
-0,57%
|
-0,23%
|
-1,12%
|
1,44%
|
0,19%
|
0,36%
|
0,54%
|
WPA
2 |
1,440
|
-0,4000
|
-0,1500
|
-0,9200
|
1,210
|
0,1666
|
0,3214
|
0,4878
|
Free Cash Flow
1 |
695
|
851
|
1.053
|
668
|
172
|
312,3
|
211,6
|
317
|
FCF-marge
|
2,32%
|
3,32%
|
4,25%
|
2,25%
|
0,56%
|
1%
|
0,66%
|
0,96%
|
Kasstroomconversie (ebitda)
|
44,52%
|
73,49%
|
89,92%
|
48,09%
|
14,65%
|
26,83%
|
16,87%
|
23,58%
|
Kasstroomconversie (nettowinst)
|
132,89%
|
-
|
-
|
-
|
39,18%
|
523,84%
|
183,37%
|
176,97%
|
Dividend per aandeel
2 |
0,7000
|
0,7000
|
-
|
-
|
0,5500
|
0,1000
|
0,1420
|
0,2250
|
Datum van publicatie
|
12-12-19
|
15-12-20
|
16-12-21
|
15-12-22
|
13-12-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Omzet
1 |
13.555
|
11.388
|
7.130
|
7.604
|
7.911
|
7.993
|
8.107
|
6.897
|
15.004
|
7.642
|
7.904
|
8.115
|
6.850
|
EBITDA
1 |
659
|
490
|
-
|
521
|
441
|
270
|
465
|
111
|
577
|
332
|
266
|
404
|
90
|
Bedrijfsresultaat (EBIT)
|
184
|
-
|
-
|
-
|
-
|
-
|
256
|
-
|
-
|
126
|
-
|
-
|
-
|
Operationele Marge
|
1,36%
|
-
|
-
|
-
|
-
|
-
|
3,16%
|
-
|
-
|
1,65%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
201
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-05-20
|
05-05-21
|
16-12-21
|
10-02-22
|
10-08-22
|
15-12-22
|
08-02-23
|
11-05-23
|
11-05-23
|
11-08-23
|
13-12-23
|
06-02-24
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.476
|
4.405
|
3.466
|
3.281
|
3.051
|
2.897
|
2.879
|
2.812
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,227
x
|
3,804
x
|
2,96
x
|
2,362
x
|
2,599
x
|
2,489
x
|
2,296
x
|
2,091
x
|
Free Cash Flow
1 |
695
|
851
|
1.053
|
668
|
172
|
312
|
212
|
317
|
ROE (netto-inkomsten/eigen vermogen)
|
17,8%
|
-6,69%
|
-2,88%
|
-15,9%
|
20,2%
|
1,87%
|
5,6%
|
9,17%
|
ROA (netto-inkomsten/totale activa)
|
3,52%
|
-
|
-0,43%
|
-2,6%
|
3,53%
|
0,2%
|
1,03%
|
1,9%
|
Totale activa
1 |
14.851
|
-
|
12.996
|
12.836
|
12.425
|
30.417
|
11.152
|
9.429
|
Nettoactief per aandeel
2 |
7,530
|
5,620
|
5,130
|
6,570
|
5,540
|
5,290
|
5,480
|
5,280
|
Cashflow per aandeel
2 |
2,620
|
2,910
|
3,310
|
2,560
|
1,990
|
1,340
|
1,800
|
1,960
|
Capex
1 |
258
|
211
|
330
|
414
|
549
|
583
|
542
|
537
|
Capex/omzet
|
0,86%
|
0,82%
|
1,33%
|
1,39%
|
1,8%
|
1,87%
|
1,68%
|
1,62%
|
Datum van publicatie
|
12-12-19
|
15-12-20
|
16-12-21
|
15-12-22
|
13-12-23
|
-
|
-
|
-
|
Laatste slotkoers
5,07
EUR Gemiddelde koersdoel
6,182
EUR Spread / Gemiddelde doel +21,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,65% | 1,97 mld. | | +14,48% | 485 mld. | | +21,40% | 40,05 mld. | | +5,39% | 38,37 mld. | | +7,63% | 28,47 mld. | | -15,08% | 25,16 mld. | | -0,55% | 25,08 mld. | | +4,35% | 17,88 mld. | | +11,96% | 17,99 mld. | | +1,34% | 13,77 mld. |
Levensmiddelenhandel & -distributie - Andere
|