Beurs gesloten -
London S.E.
17:30:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
54,12
EUR
|
-2,36%
|
|
-1,92%
|
-7,60%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
159.729
|
136.433
|
122.332
|
119.403
|
128.108
|
117.774
|
-
|
-
|
Bedrijfswaarde
1 |
255.441
|
219.349
|
198.494
|
189.116
|
195.681
|
179.977
|
173.928
|
167.304
|
K/w-verhouding
|
17,6
x
|
99,5
x
|
26,5
x
|
20,7
x
|
24,3
x
|
17,5
x
|
15
x
|
13,4
x
|
Dividendrendement
|
1,79%
|
0,88%
|
0,92%
|
1,32%
|
1,37%
|
1,95%
|
2,35%
|
2,6%
|
Marktkapitalisatie/omzet
|
3,05
x
|
2,91
x
|
2,25
x
|
2,07
x
|
2,16
x
|
1,9
x
|
1,82
x
|
1,74
x
|
Bedrijfswaarde/omzet
|
4,88
x
|
4,68
x
|
3,66
x
|
3,27
x
|
3,3
x
|
2,9
x
|
2,68
x
|
2,47
x
|
Bedrijfswaarde/EBITDA
|
12,1
x
|
12,7
x
|
10,3
x
|
9,53
x
|
9,8
x
|
8,35
x
|
7,61
x
|
6,9
x
|
Bedrijfswaarde/FCF
|
31,1
x
|
30,9
x
|
21,7
x
|
23,2
x
|
22,7
x
|
19
x
|
16,4
x
|
14,6
x
|
FCF Yield
|
3,22%
|
3,24%
|
4,61%
|
4,3%
|
4,41%
|
5,26%
|
6,09%
|
6,84%
|
Price to Book
|
2,14
x
|
2,05
x
|
1,77
x
|
1,65
x
|
1,59
x
|
1,36
x
|
1,29
x
|
1,21
x
|
Aantal aandelen (in duizenden)
|
1.959.379
|
1.959.378
|
2.023.621
|
1.982.782
|
1.986.774
|
2.031.018
|
-
|
-
|
Referentieprijs
2 |
81,52
|
69,63
|
60,45
|
60,22
|
64,48
|
57,99
|
57,99
|
57,99
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
52.329
|
46.881
|
54.304
|
57.786
|
59.380
|
62.093
|
64.812
|
67.705
|
EBITDA
1 |
21.078
|
17.321
|
19.209
|
19.843
|
19.976
|
21.551
|
22.868
|
24.259
|
Bedrijfsresultaat (EBIT)
1 |
16.421
|
12.723
|
14.438
|
14.768
|
14.590
|
15.989
|
17.223
|
18.427
|
Operationele Marge
|
31,38%
|
27,14%
|
26,59%
|
25,56%
|
24,57%
|
25,75%
|
26,57%
|
27,22%
|
Resultaat voor belastingen (EBT)
1 |
12.776
|
2.079
|
8.463
|
9.525
|
9.125
|
11.517
|
13.226
|
14.897
|
Nettowinst (verlies)
1 |
9.171
|
1.405
|
4.670
|
5.969
|
5.341
|
6.715
|
7.785
|
8.795
|
Nettomarge
|
17,53%
|
3%
|
8,6%
|
10,33%
|
8,99%
|
10,81%
|
12,01%
|
12,99%
|
WPA
2 |
4,620
|
0,7000
|
2,280
|
2,910
|
2,650
|
3,319
|
3,862
|
4,322
|
Free Cash Flow
1 |
8.222
|
7.110
|
9.159
|
8.138
|
8.627
|
9.464
|
10.597
|
11.444
|
FCF-marge
|
15,71%
|
15,17%
|
16,87%
|
14,08%
|
14,53%
|
15,24%
|
16,35%
|
16,9%
|
Kasstroomconversie (ebitda)
|
39,01%
|
41,05%
|
47,68%
|
41,01%
|
43,19%
|
43,91%
|
46,34%
|
47,17%
|
Kasstroomconversie (nettowinst)
|
89,65%
|
506,05%
|
196,12%
|
136,34%
|
161,52%
|
140,92%
|
136,11%
|
130,11%
|
Dividend per aandeel
2 |
1,460
|
0,6112
|
0,5570
|
0,7950
|
0,8864
|
1,130
|
1,362
|
1,510
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
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 |
25.777
|
21.298
|
25.583
|
25.832
|
14.274
|
14.198
|
28.472
|
13.235
|
14.793
|
28.027
|
15.091
|
14.668
|
29.759
|
14.213
|
15.120
|
29.333
|
15.574
|
14.473
|
30.047
|
14.547
|
15.608
|
30.351
|
16.277
|
15.402
|
31.727
|
15.272
|
32.024
|
33.546
|
EBITDA
1 |
10.229
|
7.363
|
9.958
|
9.114
|
5.214
|
4.881
|
10.095
|
4.486
|
5.096
|
9.583
|
5.313
|
4.947
|
10.260
|
4.759
|
4.909
|
9.668
|
5.431
|
4.877
|
10.308
|
4.987
|
5.310
|
10.273
|
5.935
|
5.407
|
11.522
|
5.263
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.872
|
5.102
|
7.621
|
6.768
|
4.020
|
3.650
|
7.670
|
3.294
|
3.811
|
7.105
|
4.055
|
3.608
|
7.663
|
3.503
|
3.569
|
7.072
|
4.027
|
3.491
|
11.099
|
3.642
|
3.963
|
7.632
|
4.494
|
3.961
|
8.508
|
3.857
|
-
|
-
|
Operationele Marge
|
30,54%
|
23,96%
|
29,79%
|
26,2%
|
28,16%
|
25,71%
|
26,94%
|
24,89%
|
25,76%
|
25,35%
|
26,87%
|
24,6%
|
25,75%
|
24,65%
|
23,6%
|
24,11%
|
25,86%
|
24,12%
|
36,94%
|
25,04%
|
25,39%
|
25,15%
|
27,61%
|
25,72%
|
26,82%
|
25,26%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
4.468
|
-3.252
|
5.331
|
4.305
|
1.374
|
2.784
|
4.158
|
1.023
|
2.696
|
3.718
|
2.513
|
3.294
|
5.807
|
-
|
1.202
|
3.847
|
2.632
|
2.646
|
5.278
|
2.279
|
2.807
|
4.922
|
3.320
|
2.919
|
6.239
|
-
|
6.385
|
8.093
|
Nettowinst (verlies)
1 |
3.116
|
-1.900
|
3.305
|
2.458
|
250
|
1.962
|
2.212
|
95
|
1.597
|
1.692
|
1.433
|
2.844
|
4.277
|
1.639
|
339
|
1.977
|
1.472
|
1.891
|
3.364
|
1.091
|
1.785
|
2.876
|
1.924
|
1.926
|
3.745
|
-
|
-
|
-
|
Nettomarge
|
12,09%
|
-8,92%
|
12,92%
|
9,52%
|
1,75%
|
13,82%
|
7,77%
|
0,72%
|
10,8%
|
6,04%
|
9,5%
|
19,39%
|
14,37%
|
11,53%
|
2,24%
|
6,74%
|
9,45%
|
13,07%
|
11,2%
|
7,5%
|
11,44%
|
9,48%
|
11,82%
|
12,5%
|
11,8%
|
-
|
-
|
-
|
WPA
2 |
1,560
|
-0,9500
|
1,650
|
1,200
|
0,1200
|
0,9600
|
1,080
|
0,0500
|
0,7900
|
0,8400
|
0,7100
|
1,360
|
-
|
0,8100
|
0,1700
|
0,9800
|
0,7300
|
0,9400
|
1,670
|
0,5400
|
-
|
1,660
|
-
|
-
|
2,020
|
-
|
1,830
|
2,360
|
Dividend per aandeel
2 |
0,5616
|
-
|
-
|
-
|
-
|
0,5570
|
0,5570
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,7500
|
0,2200
|
-
|
-
|
-
|
-
|
-
|
0,4540
|
0,5676
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
30/07/20
|
25/02/21
|
29/07/21
|
28/10/21
|
24/02/22
|
24/02/22
|
5/05/22
|
28/07/22
|
28/07/22
|
27/10/22
|
2/03/23
|
2/03/23
|
4/05/23
|
3/08/23
|
3/08/23
|
31/10/23
|
29/02/24
|
29/02/24
|
8/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
95.712
|
82.916
|
76.162
|
69.713
|
67.573
|
62.203
|
56.154
|
49.529
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,541
x
|
4,787
x
|
3,965
x
|
3,513
x
|
3,383
x
|
2,886
x
|
2,456
x
|
2,042
x
|
Free Cash Flow
1 |
8.222
|
7.110
|
9.159
|
8.138
|
8.627
|
9.464
|
10.597
|
11.444
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
5,3%
|
8,37%
|
8,4%
|
6,88%
|
8,23%
|
9,16%
|
9,66%
|
ROA (netto-inkomsten/totale activa)
|
3,9%
|
0,61%
|
2,58%
|
2,77%
|
2,47%
|
3,22%
|
4,02%
|
4,38%
|
Totale activa
1 |
235.274
|
231.531
|
181.169
|
215.285
|
216.147
|
208.366
|
193.553
|
200.812
|
Nettoactief per aandeel
2 |
38,20
|
34,00
|
34,20
|
36,50
|
40,60
|
42,70
|
45,10
|
47,90
|
Cashflow per aandeel
2 |
6,610
|
5,450
|
7,370
|
6,610
|
6,580
|
6,270
|
7,170
|
8,060
|
Capex
1 |
5.174
|
3.781
|
5.640
|
5.160
|
4.638
|
4.566
|
5.031
|
5.181
|
Capex/omzet
|
9,89%
|
8,07%
|
10,39%
|
8,93%
|
7,81%
|
7,35%
|
7,76%
|
7,65%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
57,99
USD Gemiddelde koersdoel
72,48
USD Spread / Gemiddelde doel +25,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,42% | 46,92 mld. | | -16,90% | 32,32 mld. | | -3,85% | 22,32 mld. | | +6,71% | 17,87 mld. | | -1,32% | 16,91 mld. | | -37,07% | 15,53 mld. | | -0,57% | 11,47 mld. | | -23,25% | 10,91 mld. | | -16,96% | 10,79 mld. |
Brouwers - Andere
|