Beurs gesloten -
Xetra
17:35:57 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
51,84
EUR
|
+0,58%
|
|
-0,31%
|
-17,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
43.487
|
46.583
|
45.305
|
41.183
|
38.697
|
31.275
|
-
|
-
|
Bedrijfswaarde
1 |
54.236
|
55.537
|
53.683
|
49.167
|
45.987
|
38.772
|
38.553
|
38.222
|
K/w-verhouding
|
-11,8
x
|
39,3
x
|
-1.409
x
|
17,7
x
|
23,7
x
|
13,8
x
|
13,3
x
|
12
x
|
Dividendrendement
|
2,85%
|
2,67%
|
2,75%
|
3,19%
|
3,55%
|
4,48%
|
4,72%
|
4,91%
|
Marktkapitalisatie/omzet
|
3,39
x
|
3,33
x
|
3,42
x
|
2,85
x
|
2,65
x
|
2,13
x
|
2,05
x
|
1,97
x
|
Bedrijfswaarde/omzet
|
4,22
x
|
3,97
x
|
4,06
x
|
3,4
x
|
3,15
x
|
2,64
x
|
2,52
x
|
2,4
x
|
Bedrijfswaarde/EBITDA
|
14,3
x
|
14,7
x
|
16,3
x
|
12,2
x
|
12
x
|
10
x
|
9,49
x
|
8,98
x
|
Bedrijfswaarde/FCF
|
25,3
x
|
18,2
x
|
42,7
x
|
24,2
x
|
20,4
x
|
17,2
x
|
15,4
x
|
14,7
x
|
FCF Yield
|
3,95%
|
5,5%
|
2,34%
|
4,13%
|
4,91%
|
5,83%
|
6,51%
|
6,8%
|
Price to Book
|
4,64
x
|
5,12
x
|
6,12
x
|
4,36
x
|
4,6
x
|
3,74
x
|
3,58
x
|
3,42
x
|
Aantal aandelen (in duizenden)
|
709.522
|
712.054
|
714.366
|
715.728
|
713.972
|
702.490
|
-
|
-
|
Referentieprijs
2 |
61,29
|
65,42
|
63,42
|
57,54
|
54,20
|
44,52
|
44,52
|
44,52
|
Datum van publicatie
|
27-02-20
|
24-02-21
|
17-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.846
|
13.993
|
13.234
|
14.453
|
14.607
|
14.669
|
15.290
|
15.904
|
EBITDA
1 |
3.805
|
3.773
|
3.300
|
4.046
|
3.817
|
3.876
|
4.061
|
4.257
|
Bedrijfsresultaat (EBIT)
1 |
3.367
|
3.301
|
2.877
|
3.439
|
3.373
|
3.421
|
3.578
|
3.742
|
Operationele Marge
|
26,21%
|
23,59%
|
21,74%
|
23,79%
|
23,09%
|
23,32%
|
23,4%
|
23,53%
|
Resultaat voor belastingen (EBT)
1 |
-2.107
|
1.873
|
-260
|
3.067
|
2.401
|
3.090
|
3.162
|
3.535
|
Nettowinst (verlies)
1 |
-2.785
|
1.137
|
-32
|
2.330
|
1.643
|
2.294
|
2.296
|
2.549
|
Nettomarge
|
-21,68%
|
8,13%
|
-0,24%
|
16,12%
|
11,25%
|
15,64%
|
15,02%
|
16,03%
|
WPA
2 |
-5,197
|
1,663
|
-0,0450
|
3,247
|
2,287
|
3,235
|
3,351
|
3,723
|
Free Cash Flow
1 |
2.145
|
3.052
|
1.258
|
2.031
|
2.258
|
2.260
|
2.509
|
2.599
|
FCF-marge
|
16,7%
|
21,81%
|
9,51%
|
14,05%
|
15,46%
|
15,41%
|
16,41%
|
16,34%
|
Kasstroomconversie (ebitda)
|
56,37%
|
80,89%
|
38,12%
|
50,2%
|
59,16%
|
58,32%
|
61,78%
|
61,06%
|
Kasstroomconversie (nettowinst)
|
-
|
268,43%
|
-
|
87,17%
|
137,43%
|
98,54%
|
109,26%
|
101,97%
|
Dividend per aandeel
2 |
1,746
|
1,746
|
1,746
|
1,833
|
1,925
|
1,994
|
2,103
|
2,188
|
Datum van publicatie
|
27-02-20
|
24-02-21
|
17-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
6.606
|
6.911
|
7.082
|
6.598
|
3.275
|
3.361
|
6.636
|
3.424
|
3.464
|
6.888
|
3.735
|
3.830
|
7.565
|
3.917
|
3.529
|
7.446
|
3.600
|
3.561
|
7.161
|
3.502
|
7.260
|
3.686
|
3.662
|
7.427
|
EBITDA
|
-
|
-
|
1.948
|
1.640
|
-
|
-
|
1.660
|
-
|
-
|
1.988
|
-
|
-
|
2.058
|
-
|
-
|
2.003
|
-
|
-
|
1.814
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.892
|
1.696
|
1.605
|
1.424
|
-
|
-
|
1.453
|
-
|
-
|
1.765
|
-
|
-
|
1.674
|
-
|
-
|
1.769
|
-
|
-
|
1.604
|
-
|
1.688
|
-
|
-
|
1.725
|
Operationele Marge
|
28,64%
|
24,54%
|
22,66%
|
21,58%
|
-
|
-
|
21,9%
|
-
|
-
|
25,62%
|
-
|
-
|
22,13%
|
-
|
-
|
23,76%
|
-
|
-
|
22,4%
|
-
|
23,25%
|
-
|
-
|
23,23%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
435
|
-1.944
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-1.725
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-26,14%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
1,442
|
-
|
-2,458
|
-
|
-
|
-
|
-
|
-
|
1,878
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
1,016
|
0,7300
|
-
|
-
|
1,016
|
-
|
-
|
0,7300
|
-
|
-
|
1,103
|
-
|
-
|
0,7660
|
-
|
-
|
1,159
|
-
|
0,7200
|
-
|
-
|
1,205
|
Datum van publicatie
|
27-02-20
|
28-07-20
|
24-02-21
|
27-07-21
|
26-10-21
|
17-02-22
|
17-02-22
|
27-04-22
|
27-07-22
|
27-07-22
|
26-10-22
|
01-03-23
|
01-03-23
|
26-04-23
|
26-07-23
|
26-07-23
|
25-10-23
|
28-02-24
|
28-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.749
|
8.954
|
8.378
|
7.984
|
7.290
|
7.497
|
7.278
|
6.947
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,825
x
|
2,373
x
|
2,539
x
|
1,973
x
|
1,91
x
|
1,934
x
|
1,792
x
|
1,632
x
|
Free Cash Flow
1 |
2.145
|
3.052
|
1.258
|
2.031
|
2.258
|
2.260
|
2.509
|
2.599
|
ROE (netto-inkomsten/eigen vermogen)
|
20,5%
|
25,3%
|
24,9%
|
27,7%
|
18,3%
|
27,4%
|
28,8%
|
29,5%
|
ROA (netto-inkomsten/totale activa)
|
7,06%
|
7,36%
|
7,07%
|
8,37%
|
5,88%
|
8,66%
|
9,04%
|
9,6%
|
Totale activa
1 |
-39.468
|
15.450
|
-452,6
|
27.844
|
27.939
|
26.500
|
25.394
|
26.545
|
Nettoactief per aandeel
2 |
13,20
|
12,80
|
10,40
|
13,20
|
11,80
|
11,90
|
12,50
|
13,00
|
Cashflow per aandeel
2 |
1,990
|
4,930
|
2,380
|
3,340
|
3,670
|
3,810
|
4,040
|
4,530
|
Capex
1 |
306
|
486
|
450
|
362
|
449
|
477
|
490
|
520
|
Capex/omzet
|
2,38%
|
3,47%
|
3,4%
|
2,5%
|
3,07%
|
3,25%
|
3,2%
|
3,27%
|
Datum van publicatie
|
27-02-20
|
24-02-21
|
17-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
44,52
GBP Gemiddelde koersdoel
56,04
GBP Spread / Gemiddelde doel +25,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,17% | 26,17 mld. | | -7,74% | 16,34 mld. | | -11,61% | 7,33 mld. | | +5,96% | 5,98 mld. | | -6,01% | 3,05 mld. | | -3,55% | 2,22 mld. | | -15,86% | 1,77 mld. | | +39,33% | 1,05 mld. | | +2,74% | 663 mln. |
Huishoudelijke producten - Andere
|