Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
73,82
USD
|
+1,03%
|
|
+3,36%
|
-5,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.011
|
18.571
|
19.119
|
19.783
|
24.379
|
23.355
|
-
|
-
|
Bedrijfswaarde
1 |
29.626
|
29.834
|
31.515
|
31.993
|
36.629
|
34.863
|
34.669
|
35.390
|
K/w-verhouding
|
26,9
x
|
38,2
x
|
22,6
x
|
19,9
x
|
20,8
x
|
20,1
x
|
17,4
x
|
14,6
x
|
Dividendrendement
|
3,14%
|
3,4%
|
3,49%
|
3,34%
|
2,82%
|
3,16%
|
3,33%
|
3,72%
|
Marktkapitalisatie/omzet
|
3,39
x
|
3,74
x
|
3,33
x
|
3,04
x
|
3,47
x
|
3,12
x
|
2,95
x
|
2,8
x
|
Bedrijfswaarde/omzet
|
5,29
x
|
6,01
x
|
5,49
x
|
4,92
x
|
5,22
x
|
4,65
x
|
4,38
x
|
4,25
x
|
Bedrijfswaarde/EBITDA
|
12,9
x
|
16
x
|
14
x
|
13,5
x
|
14,3
x
|
12,6
x
|
11,5
x
|
11,2
x
|
Bedrijfswaarde/FCF
|
21
x
|
37,1
x
|
19,5
x
|
23
x
|
26,7
x
|
23,6
x
|
20,3
x
|
19,8
x
|
FCF Yield
|
4,77%
|
2,69%
|
5,14%
|
4,34%
|
3,74%
|
4,24%
|
4,92%
|
5,04%
|
Price to Book
|
12
x
|
13,2
x
|
12,6
x
|
11,8
x
|
12,4
x
|
9,02
x
|
8,48
x
|
8,03
x
|
Aantal aandelen (in duizenden)
|
298.114
|
303.903
|
315.072
|
305.905
|
312.029
|
316.382
|
-
|
-
|
Referentieprijs
2 |
63,77
|
61,11
|
60,68
|
64,67
|
78,13
|
73,82
|
73,82
|
73,82
|
Datum van publicatie
|
10-02-20
|
11-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.603
|
4.968
|
5.739
|
6.505
|
7.022
|
7.492
|
7.910
|
8.334
|
EBITDA
1 |
2.304
|
1.864
|
2.248
|
2.378
|
2.554
|
2.768
|
3.018
|
3.150
|
Bedrijfsresultaat (EBIT)
1 |
2.007
|
1.422
|
1.879
|
1.898
|
2.051
|
2.377
|
2.602
|
2.812
|
Operationele Marge
|
35,82%
|
28,62%
|
32,74%
|
29,18%
|
29,21%
|
31,73%
|
32,89%
|
33,73%
|
Resultaat voor belastingen (EBT)
1 |
1.452
|
816
|
1.363
|
1.365
|
1.453
|
1.752
|
2.024
|
2.308
|
Nettowinst (verlies)
1 |
1.111
|
750
|
1.253
|
1.482
|
1.718
|
1.492
|
1.693
|
1.888
|
Nettomarge
|
19,83%
|
15,1%
|
21,83%
|
22,78%
|
24,47%
|
19,92%
|
21,41%
|
22,65%
|
WPA
2 |
2,370
|
1,600
|
2,690
|
3,250
|
3,760
|
3,675
|
4,243
|
5,070
|
Free Cash Flow
1 |
1.414
|
804
|
1.620
|
1.390
|
1.370
|
1.478
|
1.705
|
1.784
|
FCF-marge
|
25,24%
|
16,18%
|
28,23%
|
21,37%
|
19,51%
|
19,72%
|
21,56%
|
21,4%
|
Kasstroomconversie (ebitda)
|
61,37%
|
43,13%
|
72,06%
|
58,45%
|
53,64%
|
53,39%
|
56,5%
|
56,63%
|
Kasstroomconversie (nettowinst)
|
127,27%
|
107,2%
|
129,29%
|
93,79%
|
79,74%
|
99,02%
|
100,69%
|
94,47%
|
Dividend per aandeel
2 |
2,000
|
2,080
|
2,120
|
2,160
|
2,200
|
2,329
|
2,456
|
2,746
|
Datum van publicatie
|
10-02-20
|
11-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
1.495
|
1.546
|
1.451
|
1.639
|
1.726
|
1.689
|
1.590
|
1.775
|
1.837
|
1.820
|
1.701
|
1.889
|
1.957
|
1.924
|
1.767
|
EBITDA
1 |
607
|
584
|
530
|
618
|
642
|
588
|
588
|
665
|
698
|
603
|
619,3
|
705
|
737
|
703,4
|
689,5
|
Bedrijfsresultaat (EBIT)
1 |
533
|
416
|
450
|
541
|
561
|
346
|
447
|
554
|
582
|
468
|
522,9
|
608,5
|
638
|
586,8
|
573,1
|
Operationele Marge
|
35,65%
|
26,91%
|
31,01%
|
33,01%
|
32,5%
|
20,49%
|
28,11%
|
31,21%
|
31,68%
|
25,71%
|
30,74%
|
32,21%
|
32,61%
|
30,49%
|
32,44%
|
Resultaat voor belastingen (EBT)
1 |
394
|
289
|
323
|
412
|
428
|
202
|
305
|
409
|
423
|
316
|
372,3
|
466
|
484
|
344
|
-
|
Nettowinst (verlies)
1 |
329
|
262
|
270
|
346
|
530
|
336
|
277
|
351
|
364
|
726
|
312,2
|
408
|
423
|
301
|
-
|
Nettomarge
|
22,01%
|
16,95%
|
18,61%
|
21,11%
|
30,71%
|
19,89%
|
17,42%
|
19,77%
|
19,81%
|
39,89%
|
18,35%
|
21,6%
|
21,62%
|
15,64%
|
-
|
WPA
2 |
0,7000
|
0,5700
|
0,5900
|
0,7600
|
1,170
|
0,7400
|
0,6100
|
0,7700
|
0,7900
|
1,600
|
0,6879
|
0,8870
|
0,9415
|
0,7813
|
0,8144
|
Dividend per aandeel
2 |
0,5300
|
0,5300
|
0,5400
|
0,5400
|
0,5400
|
0,5400
|
-
|
0,5500
|
0,5500
|
0,5500
|
0,5788
|
0,5788
|
0,5788
|
0,5788
|
0,6020
|
Datum van publicatie
|
25-10-21
|
15-02-22
|
03-05-22
|
04-08-22
|
03-11-22
|
14-02-23
|
02-05-23
|
08-08-23
|
03-11-23
|
13-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.615
|
11.263
|
12.396
|
12.210
|
12.250
|
11.507
|
11.314
|
12.034
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,607
x
|
6,042
x
|
5,514
x
|
5,135
x
|
4,796
x
|
4,158
x
|
3,749
x
|
3,821
x
|
Free Cash Flow
1 |
1.414
|
804
|
1.620
|
1.390
|
1.370
|
1.478
|
1.705
|
1.784
|
ROE (netto-inkomsten/eigen vermogen)
|
62,1%
|
40,7%
|
59,4%
|
62,6%
|
55,2%
|
41,5%
|
47,6%
|
51,1%
|
ROA (netto-inkomsten/totale activa)
|
6%
|
4,2%
|
5,68%
|
6,44%
|
6,42%
|
6,6%
|
7,7%
|
8,4%
|
Totale activa
1 |
18.531
|
17.855
|
22.044
|
22.996
|
26.778
|
22.608
|
21.993
|
22.476
|
Nettoactief per aandeel
2 |
5,310
|
4,630
|
4,820
|
5,490
|
6,290
|
8,180
|
8,710
|
9,190
|
Cashflow per aandeel
|
3,150
|
1,970
|
3,720
|
3,270
|
3,270
|
-
|
-
|
-
|
Capex
1 |
62
|
117
|
106
|
100
|
120
|
139
|
150
|
165
|
Capex/omzet
|
1,11%
|
2,36%
|
1,85%
|
1,54%
|
1,71%
|
1,86%
|
1,9%
|
1,98%
|
Datum van publicatie
|
10-02-20
|
11-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
73,82
USD Gemiddelde koersdoel
85,49
USD Spread / Gemiddelde doel +15,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,52% | 23,36 mld. | | -7,90% | 197 mld. | | +8,50% | 39,89 mld. | | -5,41% | 23,95 mld. | | +21,07% | 17,38 mld. | | -6,55% | 15,49 mld. | | +49,10% | 11,24 mld. | | +4,47% | 7,5 mld. | | +12,44% | 5,8 mld. | | +41,50% | 4,16 mld. |
Snelle service restaurants
|