Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
258,9
USD
|
+2,71%
|
|
+0,30%
|
-12,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
148.819
|
159.886
|
200.314
|
193.016
|
215.071
|
186.577
|
-
|
-
|
Bedrijfswaarde
1 |
182.038
|
191.634
|
231.228
|
226.335
|
247.645
|
222.177
|
222.723
|
224.374
|
K/w-verhouding
|
25,1
x
|
34
x
|
26,7
x
|
31,6
x
|
25,6
x
|
21,3
x
|
19,5
x
|
17,8
x
|
Dividendrendement
|
2,44%
|
2,35%
|
1,96%
|
2,15%
|
2,1%
|
2,58%
|
2,72%
|
3%
|
Marktkapitalisatie/omzet
|
7,06
x
|
8,32
x
|
8,63
x
|
8,33
x
|
8,44
x
|
7
x
|
6,62
x
|
6,24
x
|
Bedrijfswaarde/omzet
|
8,64
x
|
9,98
x
|
9,96
x
|
9,76
x
|
9,71
x
|
8,34
x
|
7,9
x
|
7,51
x
|
Bedrijfswaarde/EBITDA
|
16,9
x
|
21,8
x
|
19,4
x
|
21,1
x
|
17,7
x
|
15,4
x
|
14,5
x
|
13,6
x
|
Bedrijfswaarde/FCF
|
31,8
x
|
41,4
x
|
32,6
x
|
41,2
x
|
34,1
x
|
25,9
x
|
24,7
x
|
21,4
x
|
FCF Yield
|
3,15%
|
2,41%
|
3,07%
|
2,42%
|
2,93%
|
3,87%
|
4,04%
|
4,68%
|
Price to Book
|
-18
x
|
-20,4
x
|
-43,4
x
|
-32,5
x
|
-46,1
x
|
-39,5
x
|
-38,8
x
|
-44,2
x
|
Aantal aandelen (in duizenden)
|
753.093
|
745.111
|
747.245
|
732.424
|
725.342
|
720.682
|
-
|
-
|
Referentieprijs
2 |
197,6
|
214,6
|
268,1
|
263,5
|
296,5
|
258,9
|
258,9
|
258,9
|
Datum van publicatie
|
29/01/20
|
28/01/21
|
27/01/22
|
31/01/23
|
5/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.076
|
19.208
|
23.223
|
23.183
|
25.494
|
26.648
|
28.184
|
29.879
|
EBITDA
1 |
10.762
|
8.807
|
11.939
|
10.751
|
13.991
|
14.426
|
15.352
|
16.485
|
Bedrijfsresultaat (EBIT)
1 |
9.144
|
7.056
|
10.071
|
10.381
|
12.009
|
12.353
|
13.166
|
14.025
|
Operationele Marge
|
43,38%
|
36,74%
|
43,37%
|
44,78%
|
47,1%
|
46,36%
|
46,71%
|
46,94%
|
Resultaat voor belastingen (EBT)
1 |
8.018
|
6.141
|
9.128
|
7.825
|
10.522
|
11.014
|
11.885
|
12.762
|
Nettowinst (verlies)
1 |
6.025
|
4.730
|
7.545
|
6.177
|
8.469
|
8.735
|
9.409
|
10.050
|
Nettomarge
|
28,59%
|
24,63%
|
32,49%
|
26,65%
|
33,22%
|
32,78%
|
33,38%
|
33,63%
|
WPA
2 |
7,880
|
6,310
|
10,04
|
8,330
|
11,56
|
12,14
|
13,29
|
14,57
|
Free Cash Flow
1 |
5.728
|
4.624
|
7.102
|
5.488
|
7.254
|
8.591
|
9.006
|
10.494
|
FCF-marge
|
27,18%
|
24,08%
|
30,58%
|
23,67%
|
28,46%
|
32,24%
|
31,95%
|
35,12%
|
Kasstroomconversie (ebitda)
|
53,23%
|
52,51%
|
59,48%
|
51,04%
|
51,85%
|
59,55%
|
58,66%
|
63,66%
|
Kasstroomconversie (nettowinst)
|
95,07%
|
97,76%
|
94,12%
|
88,83%
|
85,66%
|
98,35%
|
95,71%
|
104,42%
|
Dividend per aandeel
2 |
4,820
|
5,040
|
5,250
|
5,660
|
6,230
|
6,691
|
7,053
|
7,775
|
Datum van publicatie
|
29/01/20
|
28/01/21
|
27/01/22
|
31/01/23
|
5/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 Q2
|
---|
Omzet
1 |
6.009
|
5.666
|
5.718
|
5.872
|
5.926
|
5.898
|
6.498
|
6.692
|
6.406
|
6.169
|
6.664
|
6.988
|
6.804
|
6.487
|
7.007
|
EBITDA
1 |
2.933
|
2.405
|
3.103
|
3.230
|
2.674
|
2.632
|
3.217
|
3.331
|
3.437
|
2.870
|
3.663
|
3.868
|
3.595
|
3.462
|
3.879
|
Bedrijfsresultaat (EBIT)
1 |
2.451
|
2.313
|
2.641
|
2.764
|
2.583
|
2.532
|
3.122
|
3.234
|
2.940
|
2.771
|
3.153
|
3.347
|
3.082
|
2.949
|
3.347
|
Operationele Marge
|
40,79%
|
40,82%
|
46,18%
|
47,07%
|
43,58%
|
42,94%
|
48,05%
|
48,33%
|
45,89%
|
44,92%
|
47,31%
|
47,9%
|
45,29%
|
45,46%
|
47,77%
|
Resultaat voor belastingen (EBT)
1 |
2.108
|
1.541
|
1.409
|
2.536
|
2.339
|
2.267
|
2.817
|
2.924
|
2.515
|
2.409
|
2.818
|
3.003
|
2.748
|
2.621
|
3.034
|
Nettowinst (verlies)
1 |
1.639
|
1.104
|
1.188
|
1.982
|
1.903
|
1.802
|
2.310
|
2.317
|
2.039
|
1.929
|
2.246
|
2.392
|
2.194
|
2.076
|
2.407
|
Nettomarge
|
27,27%
|
19,49%
|
20,78%
|
33,75%
|
32,12%
|
30,56%
|
35,56%
|
34,62%
|
31,83%
|
31,27%
|
33,71%
|
34,23%
|
32,25%
|
32%
|
34,36%
|
WPA
2 |
2,180
|
1,480
|
1,600
|
2,680
|
2,590
|
2,450
|
3,150
|
3,170
|
2,800
|
2,660
|
3,105
|
3,316
|
3,048
|
2,899
|
3,389
|
Dividend per aandeel
2 |
1,380
|
1,380
|
1,380
|
1,380
|
1,520
|
1,520
|
1,520
|
1,520
|
1,670
|
1,670
|
1,670
|
1,670
|
1,732
|
1,711
|
1,709
|
Datum van publicatie
|
27/01/22
|
28/04/22
|
26/07/22
|
27/10/22
|
31/01/23
|
25/04/23
|
27/07/23
|
30/10/23
|
5/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
33.220
|
31.748
|
30.914
|
33.320
|
32.574
|
35.600
|
36.146
|
37.797
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,087
x
|
3,605
x
|
2,589
x
|
3,099
x
|
2,328
x
|
2,468
x
|
2,355
x
|
2,293
x
|
Free Cash Flow
1 |
5.728
|
4.624
|
7.102
|
5.488
|
7.255
|
8.591
|
9.006
|
10.494
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
14,9%
|
9,45%
|
14,2%
|
11,8%
|
15,9%
|
15,4%
|
16,3%
|
17,5%
|
Totale activa
1 |
40.353
|
50.069
|
53.117
|
52.145
|
53.291
|
56.838
|
57.602
|
57.356
|
Nettoactief per aandeel
2 |
-11,00
|
-10,50
|
-6,180
|
-8,100
|
-6,430
|
-6,550
|
-6,670
|
-5,850
|
Cashflow per aandeel
2 |
10,60
|
8,350
|
12,20
|
9,960
|
13,10
|
15,20
|
16,50
|
17,70
|
Capex
1 |
2.394
|
1.641
|
2.040
|
1.899
|
2.357
|
2.571
|
2.804
|
3.325
|
Capex/omzet
|
11,36%
|
8,54%
|
8,78%
|
8,19%
|
9,25%
|
9,65%
|
9,95%
|
11,13%
|
Datum van publicatie
|
29/01/20
|
28/01/21
|
27/01/22
|
31/01/23
|
5/02/24
|
-
|
-
|
-
|
Laatste slotkoers
258,9
USD Gemiddelde koersdoel
312,1
USD Spread / Gemiddelde doel +20,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,69% | 187 mld. | | +36,84% | 85,96 mld. | | +5,18% | 38,7 mld. | | -12,40% | 22,26 mld. | | -12,22% | 21,7 mld. | | +23,37% | 17,71 mld. | | -15,72% | 13,89 mld. | | +43,68% | 10,83 mld. | | +3,51% | 7,43 mld. | | +5,40% | 5,45 mld. |
Snelle service restaurants
|