Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
39,65
USD
|
+1,56%
|
|
+6,87%
|
-6,55%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.092
|
23.940
|
21.338
|
22.871
|
17.281
|
15.487
|
-
|
-
|
Bedrijfswaarde
1 |
16.435
|
19.705
|
17.382
|
19.761
|
14.893
|
13.466
|
12.980
|
12.689
|
K/w-verhouding
|
26,1
x
|
29,3
x
|
21,9
x
|
52,5
x
|
21,5
x
|
18,2
x
|
15,9
x
|
13,7
x
|
Dividendrendement
|
1%
|
0,42%
|
0,96%
|
0,88%
|
1,23%
|
1,59%
|
1,72%
|
1,91%
|
Marktkapitalisatie/omzet
|
2,06
x
|
2,9
x
|
2,17
x
|
2,39
x
|
1,57
x
|
1,3
x
|
1,18
x
|
1,07
x
|
Bedrijfswaarde/omzet
|
1,87
x
|
2,38
x
|
1,76
x
|
2,07
x
|
1,36
x
|
1,13
x
|
0,98
x
|
0,88
x
|
Bedrijfswaarde/EBITDA
|
11,9
x
|
15,8
x
|
13,1
x
|
15,4
x
|
9,24
x
|
7,63
x
|
6,59
x
|
5,73
x
|
Bedrijfswaarde/FCF
|
21,9
x
|
28,4
x
|
39,3
x
|
26,9
x
|
19,5
x
|
17,8
x
|
13,6
x
|
12,1
x
|
FCF Yield
|
4,56%
|
3,53%
|
2,54%
|
3,71%
|
5,12%
|
5,61%
|
7,33%
|
8,28%
|
Price to Book
|
5,87
x
|
3,59
x
|
3,02
x
|
3,53
x
|
2,7
x
|
2,59
x
|
2,37
x
|
2,23
x
|
Aantal aandelen (in duizenden)
|
376.829
|
419.344
|
428.127
|
418.494
|
407.291
|
390.589
|
-
|
-
|
Referentieprijs
2 |
48,01
|
57,09
|
49,84
|
54,65
|
42,43
|
39,65
|
39,65
|
39,65
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.776
|
8.263
|
9.853
|
9.569
|
10.978
|
11.946
|
13.179
|
14.442
|
EBITDA
1 |
1.378
|
1.248
|
1.330
|
1.286
|
1.611
|
1.766
|
1.968
|
2.216
|
Bedrijfsresultaat (EBIT)
1 |
912
|
732
|
1.386
|
629
|
1.106
|
1.210
|
1.386
|
1.526
|
Operationele Marge
|
10,39%
|
8,86%
|
14,07%
|
6,57%
|
10,07%
|
10,13%
|
10,52%
|
10,56%
|
Resultaat voor belastingen (EBT)
1 |
1.003
|
1.108
|
1.392
|
687
|
1.226
|
1.336
|
1.489
|
1.643
|
Nettowinst (verlies)
1 |
713
|
784
|
990
|
442
|
827
|
894,6
|
1.003
|
1.119
|
Nettomarge
|
8,12%
|
9,49%
|
10,05%
|
4,62%
|
7,53%
|
7,49%
|
7,61%
|
7,75%
|
WPA
2 |
1,840
|
1,950
|
2,280
|
1,040
|
1,970
|
2,180
|
2,492
|
2,895
|
Free Cash Flow
1 |
750
|
695
|
442
|
734
|
763
|
754,8
|
952
|
1.051
|
FCF-marge
|
8,55%
|
8,41%
|
4,49%
|
7,67%
|
6,95%
|
6,32%
|
7,22%
|
7,27%
|
Kasstroomconversie (ebitda)
|
54,43%
|
55,69%
|
33,23%
|
57,08%
|
47,36%
|
42,74%
|
48,37%
|
47,4%
|
Kasstroomconversie (nettowinst)
|
105,19%
|
88,65%
|
44,65%
|
166,06%
|
92,26%
|
84,37%
|
94,94%
|
93,92%
|
Dividend per aandeel
2 |
0,4800
|
0,2400
|
0,4800
|
0,4800
|
0,5200
|
0,6301
|
0,6805
|
0,7580
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
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 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
1 |
4.348
|
3.656
|
4.607
|
5.008
|
2.554
|
2.291
|
4.845
|
2.668
|
2.128
|
4.796
|
2.685
|
2.088
|
4.773
|
2.917
|
2.654
|
5.571
|
2.914
|
2.493
|
5.407
|
3.041
|
2.875
|
5.707
|
3.237
|
2.812
|
6.024
|
3.687
|
EBITDA
1 |
-
|
-
|
-
|
-
|
300
|
177
|
-
|
365
|
257
|
-
|
475
|
189
|
-
|
539
|
388
|
-
|
441
|
243
|
684
|
540
|
479,7
|
-
|
560,3
|
314,2
|
-
|
613
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
582
|
178
|
633
|
811
|
191
|
81
|
272
|
316
|
41
|
357
|
416
|
257
|
673
|
323
|
110
|
433
|
364,6
|
281,1
|
582,8
|
382,1
|
167,5
|
586,1
|
429,7
|
Operationele Marge
|
-
|
-
|
-
|
11,62%
|
6,97%
|
27,63%
|
16,74%
|
7,16%
|
3,81%
|
5,67%
|
11,77%
|
1,96%
|
7,48%
|
14,26%
|
9,68%
|
12,08%
|
11,08%
|
4,41%
|
8,01%
|
11,99%
|
9,78%
|
10,21%
|
11,8%
|
5,95%
|
9,73%
|
11,65%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
155
|
635
|
-
|
166
|
115
|
-
|
326
|
80
|
-
|
437
|
286
|
-
|
365
|
138
|
503
|
408,9
|
323,5
|
-
|
422,7
|
178
|
-
|
447,2
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
104
|
475
|
-
|
100
|
83
|
-
|
206
|
53
|
-
|
289
|
197
|
-
|
244
|
97
|
341
|
270,9
|
221,1
|
-
|
282,5
|
113,6
|
-
|
290,6
|
Nettomarge
|
-
|
-
|
-
|
-
|
4,07%
|
20,73%
|
-
|
3,75%
|
3,9%
|
-
|
7,67%
|
2,54%
|
-
|
9,91%
|
7,42%
|
-
|
8,37%
|
3,89%
|
6,31%
|
8,91%
|
7,69%
|
-
|
8,73%
|
4,04%
|
-
|
7,88%
|
WPA
2 |
0,8100
|
0,5000
|
1,450
|
0,9500
|
0,2400
|
1,100
|
1,330
|
0,2300
|
0,2000
|
0,4300
|
0,4900
|
0,1300
|
0,6100
|
0,6800
|
0,4700
|
1,150
|
0,5800
|
0,2300
|
0,8200
|
0,6500
|
0,5315
|
1,130
|
0,6710
|
0,3084
|
1,120
|
0,7201
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,1200
|
0,1200
|
-
|
0,1200
|
0,1200
|
-
|
0,1200
|
0,1200
|
-
|
0,1300
|
0,1300
|
-
|
0,1300
|
0,1300
|
-
|
0,1646
|
0,1649
|
-
|
0,1649
|
0,1650
|
-
|
0,1875
|
Datum van publicatie
|
05-02-20
|
29-07-20
|
03-02-21
|
28-07-21
|
27-10-21
|
08-02-22
|
08-02-22
|
03-05-22
|
28-07-22
|
28-07-22
|
01-11-22
|
07-02-23
|
07-02-23
|
02-05-23
|
31-07-23
|
31-07-23
|
31-10-23
|
06-02-24
|
06-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.657
|
4.235
|
3.956
|
3.110
|
2.388
|
2.021
|
2.507
|
2.798
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
750
|
695
|
442
|
734
|
763
|
755
|
952
|
1.051
|
ROE (netto-inkomsten/eigen vermogen)
|
24%
|
16,9%
|
14,9%
|
6,53%
|
12,8%
|
13,4%
|
14,2%
|
15,2%
|
ROA (netto-inkomsten/totale activa)
|
12,3%
|
8,8%
|
8,22%
|
3,53%
|
6,93%
|
7,32%
|
7,75%
|
8,08%
|
Totale activa
1 |
5.780
|
8.913
|
12.049
|
12.525
|
11.928
|
12.220
|
12.946
|
13.846
|
Nettoactief per aandeel
2 |
8,180
|
15,90
|
16,50
|
15,50
|
15,70
|
15,30
|
16,70
|
17,80
|
Cashflow per aandeel
2 |
3,050
|
2,770
|
2,610
|
3,320
|
3,510
|
4,030
|
4,680
|
5,420
|
Capex
1 |
435
|
419
|
689
|
679
|
710
|
781
|
814
|
846
|
Capex/omzet
|
4,96%
|
5,07%
|
6,99%
|
7,1%
|
6,47%
|
6,53%
|
6,18%
|
5,86%
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Laatste slotkoers
39,65
USD Gemiddelde koersdoel
56,11
USD Spread / Gemiddelde doel +41,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,55% | 15,49 mld. | | +39,35% | 87,54 mld. | | +8,50% | 39,89 mld. | | -5,41% | 23,95 mld. | | -5,52% | 23,36 mld. | | +21,07% | 17,38 mld. | | +49,10% | 11,24 mld. | | +4,47% | 7,5 mld. | | +12,44% | 5,8 mld. | | +3,39% | 4,14 mld. |
Snelle service restaurants
|