Geschatte realtime
Cboe Europe
17:30:00 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.512
GBX
|
0,00%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
73.883
|
61.906
|
62.725
|
73.164
|
51.201
|
55.644
|
-
|
-
|
Bedrijfswaarde
1 |
116.600
|
101.357
|
99.118
|
112.445
|
85.841
|
88.522
|
86.996
|
85.410
|
K/w-verhouding
|
13
x
|
9,71
x
|
9,25
x
|
11,2
x
|
-3,55
x
|
7,96
x
|
7,42
x
|
6,92
x
|
Dividendrendement
|
6,28%
|
7,96%
|
7,89%
|
7,04%
|
10,3%
|
9,43%
|
9,82%
|
10,3%
|
Marktkapitalisatie/omzet
|
2,86
x
|
2,4
x
|
2,44
x
|
2,65
x
|
1,88
x
|
2,09
x
|
2,03
x
|
1,96
x
|
Bedrijfswaarde/omzet
|
4,51
x
|
3,93
x
|
3,86
x
|
4,07
x
|
3,15
x
|
3,33
x
|
3,17
x
|
3,01
x
|
Bedrijfswaarde/EBITDA
|
9,59
x
|
7,71
x
|
8,35
x
|
8,51
x
|
6,49
x
|
6,82
x
|
6,53
x
|
6,2
x
|
Bedrijfswaarde/FCF
|
14
x
|
10,9
x
|
10,8
x
|
11,4
x
|
8,37
x
|
10,9
x
|
10,4
x
|
10,3
x
|
FCF Yield
|
7,15%
|
9,15%
|
9,27%
|
8,78%
|
11,9%
|
9,19%
|
9,62%
|
9,74%
|
Price to Book
|
1,16
x
|
0,99
x
|
0,96
x
|
1
x
|
0,97
x
|
1,05
x
|
1,03
x
|
1,01
x
|
Aantal aandelen (in duizenden)
|
2.286.331
|
2.286.035
|
2.294.686
|
2.229.591
|
2.230.487
|
2.216.010
|
-
|
-
|
Referentieprijs
2 |
32,32
|
27,08
|
27,34
|
32,82
|
22,96
|
25,11
|
25,11
|
25,11
|
Datum van publicatie
|
27/02/20
|
17/02/21
|
11/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.827
|
25.776
|
25.684
|
27.655
|
27.283
|
26.610
|
27.418
|
28.365
|
EBITDA
1 |
12.161
|
13.154
|
11.874
|
13.208
|
13.223
|
12.971
|
13.323
|
13.774
|
Bedrijfsresultaat (EBIT)
1 |
11.130
|
11.365
|
11.150
|
12.408
|
12.465
|
11.842
|
12.167
|
12.701
|
Operationele Marge
|
43,09%
|
44,09%
|
43,41%
|
44,87%
|
45,69%
|
44,5%
|
44,37%
|
44,78%
|
Resultaat voor belastingen (EBT)
1 |
7.912
|
8.672
|
9.163
|
9.324
|
-17.061
|
10.267
|
11.000
|
11.619
|
Nettowinst (verlies)
1 |
5.704
|
6.400
|
6.801
|
6.666
|
-14.367
|
7.238
|
7.604
|
8.052
|
Nettomarge
|
22,09%
|
24,83%
|
26,48%
|
24,1%
|
-52,66%
|
27,2%
|
27,73%
|
28,39%
|
WPA
2 |
2,490
|
2,789
|
2,956
|
2,919
|
-6,466
|
3,156
|
3,383
|
3,627
|
Free Cash Flow
1 |
8.332
|
9.275
|
9.190
|
9.871
|
10.254
|
8.133
|
8.370
|
8.323
|
FCF-marge
|
32,26%
|
35,98%
|
35,78%
|
35,69%
|
37,58%
|
30,56%
|
30,53%
|
29,34%
|
Kasstroomconversie (ebitda)
|
68,51%
|
70,51%
|
77,4%
|
74,74%
|
77,55%
|
62,7%
|
62,82%
|
60,42%
|
Kasstroomconversie (nettowinst)
|
146,07%
|
144,92%
|
135,13%
|
148,08%
|
-
|
112,36%
|
110,08%
|
103,37%
|
Dividend per aandeel
2 |
2,030
|
2,156
|
2,156
|
2,309
|
2,355
|
2,367
|
2,465
|
2,588
|
Datum van publicatie
|
27/02/20
|
17/02/21
|
11/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
13.688
|
12.271
|
13.505
|
12.175
|
13.509
|
12.869
|
14.786
|
13.441
|
13.842
|
12.348
|
13.890
|
-
|
-
|
EBITDA
1 |
6.606
|
5.730
|
7.424
|
5.557
|
6.317
|
5.988
|
7.220
|
6.500
|
6.723
|
5.914
|
6.970
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.921
|
5.368
|
5.997
|
5.235
|
5.915
|
5.490
|
6.918
|
6.020
|
6.445
|
5.527
|
6.587
|
-
|
-
|
Operationele Marge
|
43,26%
|
43,75%
|
44,41%
|
43%
|
43,79%
|
42,66%
|
46,79%
|
44,79%
|
46,56%
|
44,76%
|
47,42%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
4.047
|
4.592
|
4.080
|
4.384
|
4.779
|
-
|
6.263
|
5.303
|
-22.364
|
4.890
|
5.934
|
-
|
-
|
Nettowinst (verlies)
1 |
2.890
|
3.457
|
2.943
|
3.250
|
3.551
|
1.836
|
4.830
|
3.937
|
-18.326
|
3.645
|
4.390
|
-
|
-
|
Nettomarge
|
21,11%
|
28,17%
|
21,79%
|
26,69%
|
26,29%
|
14,27%
|
32,67%
|
29,29%
|
-132,39%
|
29,52%
|
31,61%
|
-
|
-
|
WPA
2 |
1,262
|
1,507
|
1,282
|
1,416
|
1,540
|
-
|
2,111
|
1,760
|
-8,226
|
1,596
|
1,866
|
1,591
|
1,769
|
Dividend per aandeel
2 |
1,015
|
1,034
|
1,122
|
1,065
|
1,091
|
1,084
|
1,226
|
1,122
|
1,233
|
1,168
|
1,172
|
1,193
|
1,185
|
Datum van publicatie
|
27/02/20
|
31/07/20
|
17/02/21
|
28/07/21
|
11/02/22
|
27/07/22
|
9/02/23
|
26/07/23
|
8/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
42.717
|
39.451
|
36.393
|
39.281
|
34.640
|
32.878
|
31.352
|
29.766
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,513
x
|
2,999
x
|
3,065
x
|
2,974
x
|
2,62
x
|
2,535
x
|
2,353
x
|
2,161
x
|
Free Cash Flow
1 |
8.332
|
9.275
|
9.190
|
9.871
|
10.254
|
8.133
|
8.370
|
8.323
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
12%
|
11,8%
|
12,1%
|
13,1%
|
15,1%
|
15,8%
|
16,7%
|
ROA (netto-inkomsten/totale activa)
|
5,16%
|
5,46%
|
5,49%
|
5,79%
|
6,17%
|
6,38%
|
6,67%
|
7,01%
|
Totale activa
1 |
110.476
|
117.152
|
123.786
|
115.155
|
-232.751
|
113.531
|
114.028
|
114.834
|
Nettoactief per aandeel
2 |
28,00
|
27,40
|
28,60
|
32,70
|
23,60
|
24,00
|
24,40
|
24,90
|
Cashflow per aandeel
2 |
3,930
|
4,260
|
4,230
|
4,580
|
4,810
|
4,030
|
4,270
|
3,900
|
Capex
1 |
664
|
511
|
527
|
523
|
460
|
574
|
631
|
650
|
Capex/omzet
|
2,57%
|
1,98%
|
2,05%
|
1,89%
|
1,69%
|
2,16%
|
2,3%
|
2,29%
|
Datum van publicatie
|
27/02/20
|
17/02/21
|
11/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
25,11
GBP Gemiddelde koersdoel
31,05
GBP Spread / Gemiddelde doel +23,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,38% | 159 mld. | | +51,54% | 7,95 mld. | | +109,85% | 2,75 mld. | | -1,02% | 1,83 mld. | | -4,26% | 1,72 mld. | | -28,64% | 1,17 mld. | | 0,00% | 646 mln. | | +23,33% | 568 mln. | | -40,40% | 426 mln. |
Tabak - Andere
|