Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
51,35
USD
|
+1,84%
|
|
+2,62%
|
+13,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.218
|
7.365
|
7.738
|
7.651
|
11.164
|
12.595
|
-
|
-
|
Bedrijfswaarde
1 |
13.856
|
12.285
|
12.601
|
12.294
|
15.569
|
16.734
|
16.342
|
15.553
|
K/w-verhouding
|
24
x
|
-29
x
|
64,3
x
|
33,7
x
|
22,5
x
|
19,5
x
|
16,4
x
|
14,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,36
x
|
0,32
x
|
0,26
x
|
0,22
x
|
0,31
x
|
0,33
x
|
0,32
x
|
0,3
x
|
Bedrijfswaarde/omzet
|
0,53
x
|
0,54
x
|
0,43
x
|
0,36
x
|
0,44
x
|
0,44
x
|
0,41
x
|
0,37
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
19
x
|
11,9
x
|
9,38
x
|
9,99
x
|
9,73
x
|
8,7
x
|
7,5
x
|
Bedrijfswaarde/FCF
|
27,6
x
|
54,8
x
|
86,9
x
|
24,6
x
|
18,7
x
|
19,3
x
|
17,7
x
|
14,6
x
|
FCF Yield
|
3,62%
|
1,82%
|
1,15%
|
4,07%
|
5,34%
|
5,19%
|
5,66%
|
6,84%
|
Price to Book
|
2,47
x
|
2,09
x
|
2,07
x
|
1,93
x
|
-
|
2,41
x
|
2,13
x
|
1,81
x
|
Aantal aandelen (in duizenden)
|
219.421
|
220.849
|
222.791
|
224.891
|
245.852
|
245.275
|
-
|
-
|
Referentieprijs
2 |
42,01
|
33,35
|
34,73
|
34,02
|
45,41
|
51,35
|
51,35
|
51,35
|
Datum van publicatie
|
11-02-20
|
16-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.939
|
22.885
|
29.487
|
34.057
|
35.597
|
37.797
|
39.682
|
42.007
|
EBITDA
1 |
1.194
|
648
|
1.057
|
1.310
|
1.559
|
1.719
|
1.879
|
2.075
|
Bedrijfsresultaat (EBIT)
1 |
699
|
205
|
679
|
938
|
1.164
|
1.322
|
1.474
|
1.652
|
Operationele Marge
|
2,69%
|
0,9%
|
2,3%
|
2,75%
|
3,27%
|
3,5%
|
3,72%
|
3,93%
|
Resultaat voor belastingen (EBT)
1 |
511
|
-294
|
214
|
361
|
678
|
886,5
|
1.044
|
1.130
|
Nettowinst (verlies)
1 |
385
|
-254
|
121
|
228
|
499
|
652,4
|
771,9
|
836
|
Nettomarge
|
1,48%
|
-1,11%
|
0,41%
|
0,67%
|
1,4%
|
1,73%
|
1,95%
|
1,99%
|
WPA
2 |
1,750
|
-1,150
|
0,5400
|
1,010
|
2,020
|
2,638
|
3,140
|
3,630
|
Free Cash Flow
1 |
502
|
224
|
145
|
500
|
831
|
868,3
|
925,1
|
1.064
|
FCF-marge
|
1,94%
|
0,98%
|
0,49%
|
1,47%
|
2,33%
|
2,3%
|
2,33%
|
2,53%
|
Kasstroomconversie (ebitda)
|
42,04%
|
34,57%
|
13,72%
|
38,17%
|
53,3%
|
50,5%
|
49,24%
|
51,31%
|
Kasstroomconversie (nettowinst)
|
130,39%
|
-
|
119,83%
|
219,3%
|
166,53%
|
133,09%
|
119,84%
|
127,32%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-02-20
|
16-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
7.890
|
7.639
|
7.798
|
8.827
|
8.917
|
8.515
|
8.542
|
9.013
|
9.106
|
8.936
|
8.906
|
9.643
|
9.746
|
9.534
|
9.404
|
EBITDA
1 |
291
|
262
|
241
|
368
|
351
|
350
|
337
|
432
|
402
|
388
|
351
|
482,4
|
454,6
|
432,1
|
397,6
|
Bedrijfsresultaat (EBIT)
1 |
200
|
170
|
152
|
276
|
254
|
251
|
239
|
337
|
316
|
283
|
253,7
|
381,2
|
352,8
|
332,9
|
304,1
|
Operationele Marge
|
2,53%
|
2,23%
|
1,95%
|
3,13%
|
2,85%
|
2,95%
|
2,8%
|
3,74%
|
3,47%
|
3,17%
|
2,85%
|
3,95%
|
3,62%
|
3,49%
|
3,23%
|
Resultaat voor belastingen (EBT)
1 |
91
|
89
|
-15
|
95
|
154
|
127
|
107
|
242
|
129
|
200
|
138,1
|
274,7
|
248,5
|
219,5
|
181,3
|
Nettowinst (verlies)
1 |
55
|
59
|
-16
|
61
|
100
|
83
|
75
|
182
|
95
|
147
|
102,4
|
203,4
|
184,5
|
162,5
|
134,8
|
Nettomarge
|
0,7%
|
0,77%
|
-0,21%
|
0,69%
|
1,12%
|
0,97%
|
0,88%
|
2,02%
|
1,04%
|
1,65%
|
1,15%
|
2,11%
|
1,89%
|
1,7%
|
1,43%
|
WPA
2 |
0,2400
|
0,2600
|
-0,0700
|
0,2700
|
0,4300
|
0,3700
|
0,3200
|
0,7300
|
0,3800
|
0,5900
|
0,4280
|
0,8200
|
0,7360
|
0,6540
|
0,5700
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
08-11-21
|
17-02-22
|
12-05-22
|
11-08-22
|
10-11-22
|
16-02-23
|
11-05-23
|
10-08-23
|
09-11-23
|
15-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.638
|
4.920
|
4.863
|
4.643
|
4.405
|
4.139
|
3.747
|
2.958
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,884
x
|
7,593
x
|
4,601
x
|
3,544
x
|
2,826
x
|
2,407
x
|
1,995
x
|
1,426
x
|
Free Cash Flow
1 |
502
|
224
|
145
|
500
|
831
|
868
|
925
|
1.065
|
ROE (netto-inkomsten/eigen vermogen)
|
11,1%
|
-7,02%
|
3,33%
|
14%
|
15,1%
|
14,7%
|
15,7%
|
16,4%
|
ROA (netto-inkomsten/totale activa)
|
3,76%
|
-2,14%
|
0,97%
|
4,25%
|
5,07%
|
5,63%
|
6,41%
|
7,1%
|
Totale activa
1 |
10.237
|
11.858
|
12.473
|
5.360
|
9.844
|
11.592
|
12.033
|
11.780
|
Nettoactief per aandeel
2 |
17,00
|
16,00
|
16,70
|
17,60
|
-
|
21,30
|
24,10
|
28,40
|
Cashflow per aandeel
2 |
3,460
|
1,880
|
1,860
|
3,380
|
4,560
|
5,090
|
5,630
|
6,680
|
Capex
1 |
258
|
189
|
274
|
265
|
309
|
350
|
389
|
410
|
Capex/omzet
|
0,99%
|
0,83%
|
0,93%
|
0,78%
|
0,87%
|
0,93%
|
0,98%
|
0,98%
|
Datum van publicatie
|
11-02-20
|
16-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
51,35
USD Gemiddelde koersdoel
58,45
USD Spread / Gemiddelde doel +13,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,08% | 12,59 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
|