Beurs gesloten -
London S.E.
17:35:17 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.625
GBX
|
+1,37%
|
|
+2,46%
|
-7,85%
|
Fiscaal tijdperk: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.502
|
5.369
|
6.166
|
5.599
|
5.924
|
5.604
|
-
|
-
|
Bedrijfswaarde
1 |
7.722
|
6.533
|
7.263
|
5.709
|
6.311
|
5.939
|
5.817
|
5.609
|
K/w-verhouding
|
29,1
x
|
20,4
x
|
21,8
x
|
5,8
x
|
26,1
x
|
18
x
|
16
x
|
14,9
x
|
Dividendrendement
|
2,8%
|
2,58%
|
2,42%
|
2,57%
|
2,45%
|
2,71%
|
2,86%
|
3,01%
|
Marktkapitalisatie/omzet
|
2,6
x
|
2,11
x
|
2,56
x
|
2,18
x
|
1,95
x
|
1,77
x
|
1,68
x
|
1,61
x
|
Bedrijfswaarde/omzet
|
3,09
x
|
2,56
x
|
3,02
x
|
2,22
x
|
2,08
x
|
1,88
x
|
1,75
x
|
1,61
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
10,7
x
|
15,9
x
|
11,5
x
|
10,8
x
|
9,48
x
|
8,56
x
|
7,68
x
|
Bedrijfswaarde/FCF
|
33,3
x
|
20,4
x
|
17,3
x
|
29,4
x
|
29,5
x
|
18,4
x
|
16,2
x
|
13,7
x
|
FCF Yield
|
3%
|
4,9%
|
5,78%
|
3,4%
|
3,39%
|
5,44%
|
6,18%
|
7,3%
|
Price to Book
|
2,75
x
|
2,26
x
|
2,57
x
|
2,21
x
|
2,51
x
|
2,28
x
|
2,15
x
|
1,98
x
|
Aantal aandelen (in duizenden)
|
395.956
|
396.211
|
396.376
|
362.982
|
348.648
|
344.850
|
-
|
-
|
Referentieprijs
2 |
16,42
|
13,55
|
15,56
|
15,42
|
16,99
|
16,25
|
16,25
|
16,25
|
Datum van publicatie
|
20-09-19
|
24-09-20
|
28-09-21
|
23-09-22
|
26-09-23
|
-
|
-
|
-
|
Fiscaal tijdperk: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.498
|
2.548
|
2.406
|
2.566
|
3.037
|
3.158
|
3.332
|
3.490
|
EBITDA
1 |
666
|
610
|
458
|
495
|
584
|
626,6
|
679,5
|
730,6
|
Bedrijfsresultaat (EBIT)
1 |
427
|
327
|
372
|
417
|
501
|
535,3
|
583,5
|
627,8
|
Operationele Marge
|
17,09%
|
12,83%
|
15,46%
|
16,25%
|
16,5%
|
16,95%
|
17,51%
|
17,99%
|
Resultaat voor belastingen (EBT)
1 |
304
|
133
|
240
|
103
|
360
|
438,7
|
500,2
|
535,1
|
Nettowinst (verlies)
1 |
225
|
265
|
284
|
1.033
|
231
|
282,1
|
337,9
|
379,8
|
Nettomarge
|
9,01%
|
10,4%
|
11,8%
|
40,26%
|
7,61%
|
8,93%
|
10,14%
|
10,88%
|
WPA
2 |
0,5650
|
0,6640
|
0,7130
|
2,660
|
0,6510
|
0,9042
|
1,016
|
1,091
|
Free Cash Flow
1 |
232
|
320
|
420
|
194
|
214
|
323,3
|
359,5
|
409,2
|
FCF-marge
|
9,29%
|
12,56%
|
17,46%
|
7,56%
|
7,05%
|
10,24%
|
10,79%
|
11,73%
|
Kasstroomconversie (ebitda)
|
34,83%
|
52,46%
|
91,7%
|
39,19%
|
36,64%
|
51,59%
|
52,91%
|
56,01%
|
Kasstroomconversie (nettowinst)
|
103,11%
|
120,75%
|
147,89%
|
18,78%
|
92,64%
|
114,59%
|
106,39%
|
107,74%
|
Dividend per aandeel
2 |
0,4590
|
0,3500
|
0,3770
|
0,3960
|
0,4160
|
0,4408
|
0,4652
|
0,4886
|
Datum van publicatie
|
20-09-19
|
24-09-20
|
28-09-21
|
23-09-22
|
26-09-23
|
-
|
-
|
-
|
Fiscaal tijdperk: July |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
---|
Omzet
1 |
1.240
|
1.308
|
1.150
|
1.256
|
1.192
|
1.374
|
1.497
|
1.540
|
1.507
|
1.655
|
1.584
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
186
|
141
|
166
|
206
|
189
|
228
|
241
|
260
|
246
|
294,7
|
271,1
|
Operationele Marge
|
15%
|
10,78%
|
14,43%
|
16,4%
|
15,86%
|
16,59%
|
16,1%
|
16,88%
|
16,32%
|
17,8%
|
17,11%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,2400
|
0,1170
|
0,2600
|
0,1230
|
0,2730
|
0,1290
|
0,2870
|
-
|
0,3010
|
-
|
Datum van publicatie
|
06-04-20
|
24-09-20
|
26-03-21
|
28-09-21
|
25-03-22
|
23-09-22
|
24-03-23
|
26-09-23
|
26-03-24
|
-
|
-
|
Fiscaal tijdperk: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.220
|
1.164
|
1.097
|
110
|
387
|
335
|
213
|
4,99
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,832
x
|
1,908
x
|
2,395
x
|
0,2222
x
|
0,6627
x
|
0,5342
x
|
0,3137
x
|
0,006834
x
|
Free Cash Flow
1 |
232
|
320
|
420
|
194
|
214
|
323
|
360
|
409
|
ROE (netto-inkomsten/eigen vermogen)
|
16,5%
|
11,2%
|
11,9%
|
12,5%
|
13,5%
|
15%
|
15,5%
|
15,7%
|
ROA (netto-inkomsten/totale activa)
|
7,3%
|
4,94%
|
5,3%
|
6,04%
|
7,18%
|
8,19%
|
8,85%
|
9,33%
|
Totale activa
1 |
3.082
|
5.365
|
5.356
|
17.098
|
3.216
|
3.444
|
3.819
|
4.072
|
Nettoactief per aandeel
2 |
5,960
|
5,990
|
6,060
|
6,980
|
6,760
|
7,130
|
7,570
|
8,200
|
Cashflow per aandeel
2 |
0,8700
|
1,080
|
1,340
|
0,7200
|
0,8300
|
1,170
|
1,340
|
1,520
|
Capex
1 |
114
|
109
|
115
|
85
|
79
|
84,9
|
77,8
|
81,3
|
Capex/omzet
|
4,56%
|
4,28%
|
4,78%
|
3,31%
|
2,6%
|
2,69%
|
2,34%
|
2,33%
|
Datum van publicatie
|
20-09-19
|
24-09-20
|
28-09-21
|
23-09-22
|
26-09-23
|
-
|
-
|
-
|
Laatste slotkoers
16,25
GBP Gemiddelde koersdoel
19,93
GBP Spread / Gemiddelde doel +22,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,85% | 6,98 mld. | | +11,85% | 869 mld. | | 0,00% | 239 mld. | | +27,20% | 178 mld. | | -7,75% | 126 mld. | | +32,50% | 79,32 mld. | | -5,21% | 74,17 mld. | | -16,00% | 50,82 mld. | | -24,57% | 38,6 mld. | | +19,71% | 31,74 mld. |
consumenten goederen conglomeraten
|