Beurs gesloten -
Borsa Italiana
17:44:59 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,174
EUR
|
+0,97%
|
|
-3,88%
|
-10,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.375
|
10.514
|
14.452
|
10.626
|
11.555
|
11.025
|
-
|
-
|
Bedrijfswaarde
1 |
10.153
|
11.423
|
15.283
|
12.179
|
13.409
|
13.410
|
13.243
|
12.947
|
K/w-verhouding
|
30,1
x
|
55,8
x
|
51,5
x
|
32,5
x
|
35,2
x
|
26,4
x
|
23,3
x
|
20,6
x
|
Dividendrendement
|
0,68%
|
0,59%
|
0,47%
|
0,63%
|
0,64%
|
0,76%
|
0,8%
|
0,86%
|
Marktkapitalisatie/omzet
|
5,09
x
|
5,93
x
|
6,65
x
|
3,94
x
|
3,96
x
|
3,46
x
|
3,16
x
|
2,95
x
|
Bedrijfswaarde/omzet
|
5,51
x
|
6,45
x
|
7,03
x
|
4,51
x
|
4,59
x
|
4,21
x
|
3,8
x
|
3,46
x
|
Bedrijfswaarde/EBITDA
|
21,2
x
|
28,6
x
|
29,7
x
|
18,4
x
|
18,4
x
|
16,6
x
|
14,4
x
|
12,8
x
|
Bedrijfswaarde/FCF
|
39,3
x
|
59,4
x
|
46
x
|
64,5
x
|
-74,5
x
|
265
x
|
49,2
x
|
23,9
x
|
FCF Yield
|
2,55%
|
1,68%
|
2,17%
|
1,55%
|
-1,34%
|
0,38%
|
2,03%
|
4,18%
|
Price to Book
|
3,91
x
|
5,25
x
|
6,14
x
|
3,98
x
|
6,17
x
|
2,91
x
|
2,64
x
|
2,31
x
|
Aantal aandelen (in duizenden)
|
1.151.737
|
1.125.648
|
1.124.241
|
1.120.449
|
1.131.192
|
1.201.770
|
-
|
-
|
Referentieprijs
2 |
8,140
|
9,340
|
12,86
|
9,484
|
10,22
|
9,174
|
9,174
|
9,174
|
Datum van publicatie
|
18/02/20
|
18/02/21
|
23/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.842
|
1.772
|
2.173
|
2.698
|
2.919
|
3.186
|
3.489
|
3.740
|
EBITDA
1 |
479,8
|
399,9
|
514,9
|
660,3
|
728,9
|
805,7
|
921,2
|
1.008
|
Bedrijfsresultaat (EBIT)
1 |
408
|
321,9
|
435,2
|
569,9
|
618,7
|
679,3
|
781
|
858,8
|
Operationele Marge
|
22,14%
|
18,17%
|
20,03%
|
21,13%
|
21,2%
|
21,32%
|
22,38%
|
22,96%
|
Resultaat voor belastingen (EBT)
1 |
354,6
|
209,6
|
388,6
|
475
|
466,5
|
595,6
|
684,4
|
777,6
|
Nettowinst (verlies)
1 |
308,4
|
187,9
|
284,8
|
333
|
330,5
|
419,7
|
482,8
|
542,7
|
Nettomarge
|
16,74%
|
10,6%
|
13,11%
|
12,34%
|
11,32%
|
13,17%
|
13,84%
|
14,51%
|
WPA
2 |
0,2700
|
0,1674
|
0,2497
|
0,2920
|
0,2900
|
0,3474
|
0,3930
|
0,4446
|
Free Cash Flow
1 |
258,5
|
192,4
|
332,3
|
188,7
|
-180
|
50,68
|
269
|
541,4
|
FCF-marge
|
14,03%
|
10,86%
|
15,29%
|
7%
|
-6,17%
|
1,59%
|
7,71%
|
14,48%
|
Kasstroomconversie (ebitda)
|
53,88%
|
48,11%
|
64,54%
|
28,58%
|
-
|
6,29%
|
29,2%
|
53,7%
|
Kasstroomconversie (nettowinst)
|
83,82%
|
102,39%
|
116,68%
|
56,67%
|
-
|
12,08%
|
55,71%
|
99,75%
|
Dividend per aandeel
2 |
0,0550
|
0,0550
|
0,0600
|
0,0600
|
0,0650
|
0,0693
|
0,0738
|
0,0785
|
Datum van publicatie
|
18/02/20
|
18/02/21
|
23/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
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
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
994,3
|
768,7
|
1.003
|
1.001
|
574,8
|
597
|
1.172
|
534,8
|
722,1
|
1.257
|
748,8
|
691,9
|
1.441
|
667,9
|
789,9
|
1.458
|
743,5
|
717,3
|
1.461
|
663,5
|
867,3
|
1.515
|
855,4
|
799
|
1.645
|
744,5
|
1.634
|
1.701
|
EBITDA
1 |
-
|
169,7
|
-
|
261,7
|
156,3
|
96,9
|
-
|
134,7
|
218,3
|
353
|
204,8
|
102,5
|
-
|
-
|
226,9
|
411,1
|
190,3
|
127,5
|
317,8
|
181,1
|
233
|
-
|
220,6
|
160,6
|
-
|
196,7
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
227,7
|
130,4
|
191,5
|
223,2
|
136,6
|
75
|
212
|
114,3
|
196,6
|
310,9
|
181,3
|
77,6
|
259
|
159,3
|
200,4
|
359,7
|
160,8
|
98,2
|
259
|
151,5
|
211,1
|
366
|
197,7
|
122,9
|
319
|
163,4
|
-
|
-
|
Operationele Marge
|
22,9%
|
16,96%
|
19,09%
|
22,3%
|
23,76%
|
12,56%
|
18,09%
|
21,37%
|
27,23%
|
24,74%
|
24,21%
|
11,22%
|
17,98%
|
23,85%
|
25,37%
|
24,67%
|
21,63%
|
13,69%
|
17,73%
|
22,83%
|
24,34%
|
24,16%
|
23,11%
|
15,38%
|
19,39%
|
21,95%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
200,9
|
101
|
108,6
|
214,4
|
126,6
|
47,6
|
174
|
107,4
|
174,9
|
282,3
|
171,1
|
21,3
|
192,7
|
-
|
177,5
|
311,1
|
133,3
|
22,1
|
155,4
|
144,3
|
197,2
|
296,1
|
159,4
|
86,7
|
244
|
-
|
291,5
|
296,5
|
Nettowinst (verlies)
|
185,6
|
73
|
114,9
|
159,6
|
-
|
-
|
125
|
-
|
-
|
199,1
|
-
|
-
|
133,9
|
-
|
-
|
216,9
|
-
|
-
|
113,6
|
-
|
-
|
212,4
|
-
|
-
|
171,8
|
-
|
209,9
|
213,5
|
Nettomarge
|
18,67%
|
9,5%
|
11,45%
|
15,95%
|
-
|
-
|
10,67%
|
-
|
-
|
15,84%
|
-
|
-
|
9,29%
|
-
|
-
|
14,88%
|
-
|
-
|
7,78%
|
-
|
-
|
14,02%
|
-
|
-
|
10,45%
|
-
|
12,84%
|
12,55%
|
WPA
|
0,1600
|
0,0600
|
0,1015
|
0,1400
|
-
|
-
|
0,1097
|
-
|
-
|
-
|
-
|
-
|
0,1220
|
-
|
-
|
-
|
-
|
-
|
0,1000
|
-
|
-
|
0,1833
|
-
|
-
|
0,1467
|
-
|
0,1300
|
0,1300
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,0600
|
-
|
-
|
-
|
-
|
-
|
0,0600
|
-
|
-
|
-
|
-
|
-
|
0,0650
|
-
|
0,008120
|
0,0162
|
0,0500
|
0,0162
|
0,0162
|
-
|
0,0162
|
0,0600
|
-
|
Datum van publicatie
|
18/02/20
|
28/07/20
|
18/02/21
|
28/07/21
|
26/10/21
|
23/02/22
|
23/02/22
|
3/05/22
|
27/07/22
|
27/07/22
|
27/10/22
|
21/02/23
|
21/02/23
|
2/05/23
|
26/07/23
|
26/07/23
|
26/10/23
|
27/02/24
|
27/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
777
|
910
|
831
|
1.553
|
1.854
|
2.385
|
2.218
|
1.922
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,62
x
|
2,275
x
|
1,614
x
|
2,351
x
|
2,543
x
|
2,96
x
|
2,408
x
|
1,906
x
|
Free Cash Flow
1 |
259
|
192
|
332
|
189
|
-180
|
50,7
|
269
|
541
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
9,22%
|
14,1%
|
15,4%
|
13,9%
|
12,8%
|
12,3%
|
12,3%
|
ROA (netto-inkomsten/totale activa)
|
5,68%
|
4,3%
|
6,38%
|
6,99%
|
6,15%
|
5,31%
|
5,26%
|
5,78%
|
Totale activa
1 |
5.434
|
4.367
|
4.463
|
4.766
|
5.372
|
7.897
|
9.181
|
9.383
|
Nettoactief per aandeel
2 |
2,080
|
1,780
|
2,090
|
2,380
|
1,660
|
3,160
|
3,480
|
3,980
|
Cashflow per aandeel
2 |
0,3200
|
0,2400
|
0,4200
|
0,3700
|
0,1400
|
0,4600
|
0,5100
|
0,6100
|
Capex
1 |
82,4
|
79,8
|
136
|
213
|
296
|
427
|
340
|
194
|
Capex/omzet
|
4,47%
|
4,5%
|
6,25%
|
7,91%
|
10,13%
|
13,41%
|
9,76%
|
5,18%
|
Datum van publicatie
|
18/02/20
|
18/02/21
|
23/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
9,174
EUR Gemiddelde koersdoel
10,3
EUR Spread / Gemiddelde doel +12,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,19% | 11,96 mld. | | -4,49% | 286 mld. | | +4,55% | 78,63 mld. | | +4,60% | 40,65 mld. | | -2,55% | 35,54 mld. | | -15,08% | 19,41 mld. | | +7,69% | 16,01 mld. | | +3,73% | 9,86 mld. | | +8,80% | 9,13 mld. | | +4,95% | 7,69 mld. |
Distilleerderijen
|