Geschatte realtime
Tradegate
22:00:01 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
126,4
EUR
|
-0,71%
|
|
-4,00%
|
+7,79%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.467
|
32.749
|
40.704
|
36.079
|
36.625
|
38.312
|
-
|
-
|
Bedrijfswaarde
1 |
40.424
|
42.744
|
51.464
|
47.563
|
47.308
|
48.860
|
48.805
|
48.696
|
K/w-verhouding
|
24,3
x
|
36,9
x
|
26,7
x
|
28
x
|
23,4
x
|
24,1
x
|
21,3
x
|
18,6
x
|
Dividendrendement
|
1,67%
|
1,73%
|
1,44%
|
1,78%
|
1,85%
|
1,96%
|
2,06%
|
2,35%
|
Marktkapitalisatie/omzet
|
5,44
x
|
5,79
x
|
6,18
x
|
5,27
x
|
5,18
x
|
4,97
x
|
4,63
x
|
4,31
x
|
Bedrijfswaarde/omzet
|
7,22
x
|
7,56
x
|
7,82
x
|
6,95
x
|
6,69
x
|
6,34
x
|
5,9
x
|
5,48
x
|
Bedrijfswaarde/EBITDA
|
19,7
x
|
22,3
x
|
22,4
x
|
20,7
x
|
18,5
x
|
18
x
|
16,5
x
|
15,2
x
|
Bedrijfswaarde/FCF
|
36,1
x
|
37,3
x
|
34,9
x
|
41,4
x
|
35,9
x
|
29,4
x
|
26,5
x
|
26,6
x
|
FCF Yield
|
2,77%
|
2,68%
|
2,87%
|
2,41%
|
2,79%
|
3,4%
|
3,78%
|
3,76%
|
Price to Book
|
-3,77
x
|
-4,22
x
|
-5,01
x
|
-4,04
x
|
-4,67
x
|
-5,06
x
|
-5,12
x
|
-4,8
x
|
Aantal aandelen (in duizenden)
|
302.462
|
301.668
|
293.133
|
281.688
|
280.308
|
281.336
|
-
|
-
|
Referentieprijs
2 |
100,7
|
108,6
|
138,9
|
128,1
|
130,7
|
136,2
|
136,2
|
136,2
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.597
|
5.652
|
6.584
|
6.842
|
7.076
|
7.709
|
8.273
|
8.882
|
EBITDA
1 |
2.053
|
1.916
|
2.294
|
2.295
|
2.559
|
2.718
|
2.955
|
3.208
|
Bedrijfsresultaat (EBIT)
1 |
1.941
|
1.770
|
2.130
|
2.149
|
2.406
|
2.550
|
2.770
|
3.021
|
Operationele Marge
|
34,68%
|
31,32%
|
32,35%
|
31,41%
|
34%
|
33,08%
|
33,49%
|
34,01%
|
Resultaat voor belastingen (EBT)
1 |
1.373
|
1.020
|
1.674
|
1.662
|
1.818
|
2.035
|
2.277
|
2.487
|
Nettowinst (verlies)
1 |
1.294
|
904
|
1.575
|
1.325
|
1.597
|
1.610
|
1.789
|
1.951
|
Nettomarge
|
23,12%
|
15,99%
|
23,92%
|
19,37%
|
22,57%
|
20,89%
|
21,63%
|
21,96%
|
WPA
2 |
4,140
|
2,940
|
5,210
|
4,570
|
5,590
|
5,651
|
6,401
|
7,336
|
Free Cash Flow
1 |
1.119
|
1.145
|
1.476
|
1.148
|
1.318
|
1.662
|
1.843
|
1.830
|
FCF-marge
|
19,99%
|
20,26%
|
22,42%
|
16,78%
|
18,63%
|
21,55%
|
22,28%
|
20,6%
|
Kasstroomconversie (ebitda)
|
54,51%
|
59,76%
|
64,34%
|
50,02%
|
51,5%
|
61,12%
|
62,37%
|
57,05%
|
Kasstroomconversie (nettowinst)
|
86,48%
|
126,66%
|
93,71%
|
86,64%
|
82,53%
|
103,18%
|
103,01%
|
93,8%
|
Dividend per aandeel
2 |
1,680
|
1,880
|
2,000
|
2,280
|
2,420
|
2,670
|
2,810
|
3,203
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
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
|
2025 S1
|
---|
Omzet
1 |
1.606
|
1.890
|
1.547
|
1.636
|
1.640
|
2.019
|
1.645
|
1.687
|
1.708
|
2.036
|
1.598
|
1.808
|
1.917
|
2.383
|
1.804
|
440.467
|
EBITDA
1 |
569
|
541
|
536
|
597
|
564
|
621
|
582
|
643
|
656
|
678
|
590
|
651,2
|
697,1
|
799,8
|
637
|
-
|
Bedrijfsresultaat (EBIT)
1 |
530
|
494
|
499
|
549
|
531
|
579
|
553
|
605
|
619
|
629
|
555
|
608,5
|
653,1
|
749,5
|
594
|
-
|
Operationele Marge
|
33%
|
26,14%
|
32,26%
|
33,56%
|
32,38%
|
28,68%
|
33,62%
|
35,86%
|
36,24%
|
30,89%
|
34,73%
|
33,66%
|
34,07%
|
31,45%
|
32,93%
|
-
|
Resultaat voor belastingen (EBT)
1 |
451
|
407
|
398
|
390
|
447
|
427
|
371
|
478
|
505
|
464
|
383
|
489,3
|
531,4
|
617,5
|
487,1
|
-
|
Nettowinst (verlies)
1 |
528
|
330
|
399
|
224
|
331
|
371
|
300
|
418
|
416
|
463
|
314
|
383,2
|
413,3
|
483,7
|
386,6
|
-
|
Nettomarge
|
32,88%
|
17,46%
|
25,79%
|
13,69%
|
20,18%
|
18,38%
|
18,24%
|
24,78%
|
24,36%
|
22,74%
|
19,65%
|
21,2%
|
21,56%
|
20,3%
|
21,43%
|
-
|
WPA
2 |
1,750
|
1,110
|
1,360
|
0,7700
|
1,140
|
1,290
|
1,050
|
1,460
|
1,460
|
1,620
|
1,100
|
1,344
|
1,458
|
1,718
|
1,370
|
-
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,5700
|
0,5700
|
0,5700
|
0,5700
|
0,6050
|
0,6050
|
0,6050
|
0,6050
|
0,6700
|
0,6690
|
0,5350
|
0,8030
|
0,7256
|
-
|
Datum van publicatie
|
28-10-21
|
09-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
08-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
07-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.957
|
9.995
|
10.760
|
11.484
|
10.683
|
10.547
|
10.492
|
10.384
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,85
x
|
5,217
x
|
4,69
x
|
5,004
x
|
4,175
x
|
3,88
x
|
3,551
x
|
3,237
x
|
Free Cash Flow
1 |
1.119
|
1.145
|
1.476
|
1.148
|
1.318
|
1.662
|
1.843
|
1.830
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-14%
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
27,6%
|
16,3%
|
26,7%
|
22,4%
|
26,4%
|
26,6%
|
26,4%
|
25,2%
|
Totale activa
1 |
4.688
|
5.541
|
5.910
|
5.907
|
6.038
|
6.059
|
6.767
|
7.731
|
Nettoactief per aandeel
2 |
-26,70
|
-25,70
|
-27,70
|
-31,70
|
-28,00
|
-26,90
|
-26,60
|
-28,40
|
Cashflow per aandeel
2 |
4,200
|
4,250
|
5,650
|
4,920
|
5,620
|
6,780
|
7,500
|
8,680
|
Capex
1 |
196
|
160
|
230
|
279
|
285
|
285
|
300
|
303
|
Capex/omzet
|
3,5%
|
2,83%
|
3,49%
|
4,08%
|
4,03%
|
3,69%
|
3,63%
|
3,41%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
136,2
USD Gemiddelde koersdoel
144,9
USD Spread / Gemiddelde doel +6,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,78% | 194 mld. | | +39,65% | 87,87 mld. | | -0,36% | 25,29 mld. | | -4,89% | 23,84 mld. | | +25,47% | 18,2 mld. | | -12,09% | 14,71 mld. | | 0,00% | 7,45 mld. | | +13,09% | 6,02 mld. | | +41,86% | 4,19 mld. |
Snelle service restaurants
|