Beurs gesloten -
London S.E.
17:35:07 19-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
96,5
USD
|
0,00%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
132.389
|
128.930
|
147.899
|
156.896
|
146.050
|
157.383
|
-
|
-
|
Bedrijfswaarde
1 |
156.573
|
153.186
|
171.209
|
196.812
|
190.899
|
200.469
|
198.383
|
198.044
|
K/w-verhouding
|
18,5
x
|
16
x
|
16,3
x
|
17,4
x
|
18,7
x
|
16,8
x
|
15,1
x
|
14
x
|
Dividendrendement
|
5,43%
|
5,73%
|
5,16%
|
4,98%
|
5,53%
|
5,21%
|
5,43%
|
5,56%
|
Marktkapitalisatie/omzet
|
4,44
x
|
4,49
x
|
4,71
x
|
4,94
x
|
4,15
x
|
4,25
x
|
3,99
x
|
3,75
x
|
Bedrijfswaarde/omzet
|
5,25
x
|
5,34
x
|
5,45
x
|
6,2
x
|
5,43
x
|
5,41
x
|
5,03
x
|
4,72
x
|
Bedrijfswaarde/EBITDA
|
12,3
x
|
12,1
x
|
11,8
x
|
14,3
x
|
13,5
x
|
12,8
x
|
11,8
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
16,9
x
|
16,6
x
|
15,3
x
|
20,2
x
|
24,2
x
|
19,8
x
|
18,4
x
|
17,3
x
|
FCF Yield
|
5,9%
|
6,01%
|
6,55%
|
4,94%
|
4,13%
|
5,05%
|
5,45%
|
5,79%
|
Price to Book
|
-11,4
x
|
-10,3
x
|
-14,6
x
|
-17,5
x
|
-13
x
|
-16,1
x
|
-21,5
x
|
-26,2
x
|
Aantal aandelen (in duizenden)
|
1.555.875
|
1.557.316
|
1.556.828
|
1.550.202
|
1.552.406
|
1.554.557
|
-
|
-
|
Referentieprijs
2 |
85,09
|
82,79
|
95,00
|
101,2
|
94,08
|
101,2
|
101,2
|
101,2
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
29.805
|
28.694
|
31.405
|
31.762
|
35.174
|
37.032
|
39.419
|
41.954
|
EBITDA
1 |
12.724
|
12.679
|
14.486
|
13.802
|
14.193
|
15.614
|
16.755
|
17.830
|
Bedrijfsresultaat (EBIT)
1 |
11.760
|
11.698
|
13.488
|
12.908
|
13.337
|
14.325
|
15.617
|
16.669
|
Operationele Marge
|
39,46%
|
40,77%
|
42,95%
|
40,64%
|
37,92%
|
38,68%
|
39,62%
|
39,73%
|
Resultaat voor belastingen (EBT)
1 |
9.872
|
10.953
|
12.232
|
11.634
|
10.450
|
12.610
|
13.770
|
14.948
|
Nettowinst (verlies)
1 |
7.185
|
8.056
|
9.109
|
9.048
|
7.813
|
9.388
|
10.297
|
11.211
|
Nettomarge
|
24,11%
|
28,08%
|
29%
|
28,49%
|
22,21%
|
25,35%
|
26,12%
|
26,72%
|
WPA
2 |
4,610
|
5,160
|
5,830
|
5,810
|
5,020
|
6,034
|
6,692
|
7,251
|
Free Cash Flow
1 |
9.238
|
9.210
|
11.219
|
9.726
|
7.883
|
10.126
|
10.803
|
11.465
|
FCF-marge
|
30,99%
|
32,1%
|
35,72%
|
30,62%
|
22,41%
|
27,34%
|
27,41%
|
27,33%
|
Kasstroomconversie (ebitda)
|
72,6%
|
72,64%
|
77,45%
|
70,47%
|
55,54%
|
64,85%
|
64,48%
|
64,3%
|
Kasstroomconversie (nettowinst)
|
128,57%
|
114,32%
|
123,16%
|
107,49%
|
100,9%
|
107,86%
|
104,91%
|
102,27%
|
Dividend per aandeel
2 |
4,620
|
4,740
|
4,900
|
5,040
|
5,200
|
5,278
|
5,497
|
5,630
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
8.104
|
7.746
|
7.832
|
8.032
|
8.152
|
8.019
|
8.967
|
9.141
|
9.047
|
8.793
|
9.191
|
9.503
|
9.428
|
9.377
|
9.837
|
EBITDA
1 |
3.272
|
3.589
|
3.470
|
3.542
|
3.201
|
3.215
|
3.745
|
3.950
|
3.283
|
3.592
|
3.836
|
4.188
|
3.586
|
4.055
|
4.267
|
Bedrijfsresultaat (EBIT)
1 |
2.993
|
3.340
|
3.224
|
3.330
|
2.976
|
3.019
|
3.532
|
3.734
|
3.052
|
3.360
|
3.609
|
3.880
|
3.460
|
3.802
|
4.017
|
Operationele Marge
|
36,93%
|
43,12%
|
41,16%
|
41,46%
|
36,51%
|
37,65%
|
39,39%
|
40,85%
|
33,73%
|
38,21%
|
39,27%
|
40,83%
|
36,7%
|
40,54%
|
40,84%
|
Resultaat voor belastingen (EBT)
1 |
2.768
|
3.140
|
2.925
|
2.823
|
2.746
|
2.479
|
2.263
|
3.101
|
2.607
|
2.731
|
3.180
|
3.430
|
2.957
|
3.204
|
3.521
|
Nettowinst (verlies)
1 |
2.093
|
2.331
|
2.233
|
2.087
|
2.397
|
1.995
|
1.568
|
2.054
|
2.196
|
2.148
|
2.208
|
2.471
|
2.443
|
2.474
|
2.586
|
Nettomarge
|
25,83%
|
30,09%
|
28,51%
|
25,98%
|
29,4%
|
24,88%
|
17,49%
|
22,47%
|
24,27%
|
24,43%
|
24,02%
|
26%
|
25,92%
|
26,38%
|
26,29%
|
WPA
2 |
1,340
|
1,500
|
1,430
|
1,340
|
1,540
|
1,280
|
1,010
|
1,320
|
1,410
|
1,380
|
1,445
|
1,641
|
1,572
|
1,644
|
1,672
|
Dividend per aandeel
2 |
1,250
|
1,250
|
1,250
|
1,270
|
1,270
|
1,270
|
1,270
|
1,300
|
1,300
|
1,300
|
1,335
|
1,287
|
1,332
|
1,338
|
1,349
|
Datum van publicatie
|
10-02-22
|
21-04-22
|
21-07-22
|
20-10-22
|
09-02-23
|
20-04-23
|
20-07-23
|
19-10-23
|
08-02-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
24.184
|
24.256
|
23.310
|
39.916
|
44.849
|
43.085
|
41.000
|
40.661
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,901
x
|
1,913
x
|
1,609
x
|
2,892
x
|
3,16
x
|
2,759
x
|
2,447
x
|
2,28
x
|
Free Cash Flow
1 |
9.238
|
9.210
|
11.219
|
9.726
|
7.883
|
10.126
|
10.803
|
11.465
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
17,4%
|
18,4%
|
21,2%
|
18%
|
14,7%
|
14,7%
|
15,9%
|
17,2%
|
Totale activa
1 |
41.341
|
43.845
|
43.052
|
50.193
|
53.149
|
63.867
|
64.633
|
65.246
|
Nettoactief per aandeel
2 |
-7,450
|
-8,070
|
-6,490
|
-5,770
|
-7,230
|
-6,270
|
-4,710
|
-3,860
|
Cashflow per aandeel
2 |
6,480
|
6,300
|
7,680
|
6,960
|
5,930
|
7,070
|
7,720
|
7,930
|
Capex
1 |
852
|
602
|
748
|
1.077
|
1.321
|
1.274
|
1.275
|
1.307
|
Capex/omzet
|
2,86%
|
2,1%
|
2,38%
|
3,39%
|
3,76%
|
3,44%
|
3,23%
|
3,12%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
101,2
USD Gemiddelde koersdoel
109,8
USD Spread / Gemiddelde doel +8,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,29% | 68,81 mld. | | +11,54% | 21,78 mld. | | +100,08% | 2,61 mld. | | -1,79% | 1,83 mld. | | -5,76% | 1,67 mld. | | -30,54% | 1,15 mld. | | 0,00% | 652 mln. | | +23,59% | 573 mln. | | -40,64% | 406 mln. |
Tabak - Andere
|