Beurs gesloten -
London S.E.
17:35:18 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
870
GBX
|
+0,75%
|
|
+2,96%
|
+3,51%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.604
|
2.186
|
2.385
|
1.889
|
2.197
|
2.152
|
-
|
-
|
Bedrijfswaarde
1 |
3.170
|
2.822
|
2.893
|
2.406
|
2.758
|
2.725
|
2.709
|
2.681
|
K/w-verhouding
|
32,5
x
|
23,2
x
|
23,1
x
|
13,7
x
|
18,2
x
|
15,2
x
|
13,5
x
|
12,1
x
|
Dividendrendement
|
3,05%
|
2,63%
|
2,71%
|
4,04%
|
3,53%
|
3,63%
|
3,96%
|
4,33%
|
Marktkapitalisatie/omzet
|
1,69
x
|
1,55
x
|
1,7
x
|
1,17
x
|
1,26
x
|
1,16
x
|
1,11
x
|
1,08
x
|
Bedrijfswaarde/omzet
|
2,05
x
|
2
x
|
2,06
x
|
1,49
x
|
1,58
x
|
1,46
x
|
1,4
x
|
1,34
x
|
Bedrijfswaarde/EBITDA
|
11,7
x
|
12,9
x
|
12,7
x
|
9,46
x
|
9,97
x
|
8,97
x
|
8,39
x
|
7,82
x
|
Bedrijfswaarde/FCF
|
28,7
x
|
22,6
x
|
21,8
x
|
18,7
x
|
21,2
x
|
20,1
x
|
17,9
x
|
16
x
|
FCF Yield
|
3,48%
|
4,43%
|
4,59%
|
5,35%
|
4,71%
|
4,97%
|
5,59%
|
6,26%
|
Price to Book
|
6,34
x
|
5,82
x
|
5,67
x
|
3,92
x
|
5,72
x
|
5,72
x
|
5,12
x
|
4,57
x
|
Aantal aandelen (in duizenden)
|
264.781
|
266.311
|
266.959
|
263.232
|
251.988
|
247.300
|
-
|
-
|
Referentieprijs
2 |
9,835
|
8,210
|
8,935
|
7,175
|
8,720
|
8,700
|
8,700
|
8,700
|
Datum van publicatie
|
27/11/19
|
26/11/20
|
24/11/21
|
23/11/22
|
22/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.545
|
1.412
|
1.405
|
1.618
|
1.749
|
1.862
|
1.930
|
2.001
|
EBITDA
1 |
270,1
|
218,9
|
228,5
|
254,5
|
276,7
|
303,7
|
322,9
|
342,7
|
Bedrijfsresultaat (EBIT)
1 |
214,1
|
165,8
|
176,5
|
206
|
218,4
|
236
|
251,7
|
268,9
|
Operationele Marge
|
13,86%
|
11,74%
|
12,56%
|
12,73%
|
12,49%
|
12,67%
|
13,04%
|
13,44%
|
Resultaat voor belastingen (EBT)
1 |
110,3
|
111,2
|
142,9
|
175,1
|
156,8
|
188,5
|
203,9
|
218,8
|
Nettowinst (verlies)
1 |
80,9
|
94,6
|
103,2
|
140,2
|
124
|
143,6
|
157,5
|
171,5
|
Nettomarge
|
5,24%
|
6,7%
|
7,34%
|
8,66%
|
7,09%
|
7,71%
|
8,16%
|
8,57%
|
WPA
2 |
0,3030
|
0,3540
|
0,3860
|
0,5250
|
0,4790
|
0,5728
|
0,6440
|
0,7186
|
Free Cash Flow
1 |
110,3
|
125,1
|
132,7
|
128,8
|
129,8
|
135,6
|
151,4
|
167,9
|
FCF-marge
|
7,14%
|
8,86%
|
9,44%
|
7,96%
|
7,42%
|
7,28%
|
7,84%
|
8,39%
|
Kasstroomconversie (ebitda)
|
40,84%
|
57,15%
|
58,07%
|
50,61%
|
46,91%
|
44,65%
|
46,87%
|
49,01%
|
Kasstroomconversie (nettowinst)
|
136,34%
|
132,24%
|
128,59%
|
91,87%
|
104,68%
|
94,38%
|
96,1%
|
97,92%
|
Dividend per aandeel
2 |
0,3000
|
0,2160
|
0,2420
|
0,2900
|
0,3080
|
0,3162
|
0,3444
|
0,3767
|
Datum van publicatie
|
27/11/19
|
26/11/20
|
24/11/21
|
23/11/22
|
22/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
1 |
775,8
|
698,8
|
713,6
|
617,1
|
788
|
359,6
|
719,3
|
431,1
|
899
|
411
|
794
|
476,7
|
954,6
|
410,3
|
860,2
|
504,2
|
512,1
|
1.013
|
451
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
130,4
|
75,7
|
90,1
|
60,1
|
116,4
|
-
|
73,5
|
-
|
132,5
|
-
|
85,3
|
-
|
133,1
|
-
|
89,6
|
-
|
-
|
148,5
|
-
|
Operationele Marge
|
16,81%
|
10,83%
|
12,63%
|
9,74%
|
14,77%
|
-
|
10,22%
|
-
|
14,74%
|
-
|
10,74%
|
-
|
13,94%
|
-
|
10,42%
|
-
|
-
|
14,66%
|
-
|
Resultaat voor belastingen (EBT)
|
65,1
|
53,6
|
57,6
|
42,7
|
100,2
|
-
|
59,3
|
-
|
115,8
|
-
|
69,3
|
-
|
87,5
|
-
|
65,1
|
-
|
-
|
123
|
-
|
Nettowinst (verlies)
|
46
|
38,9
|
55,7
|
33,2
|
70
|
-
|
45,9
|
-
|
94,3
|
-
|
54,4
|
-
|
69,6
|
-
|
48
|
-
|
-
|
92,3
|
-
|
Nettomarge
|
5,93%
|
5,57%
|
7,81%
|
5,38%
|
8,88%
|
-
|
6,38%
|
-
|
10,49%
|
-
|
6,85%
|
-
|
7,29%
|
-
|
5,58%
|
-
|
-
|
9,11%
|
-
|
WPA
|
0,1720
|
0,1460
|
0,2080
|
0,1240
|
0,2620
|
-
|
0,1710
|
-
|
0,3540
|
-
|
0,2090
|
-
|
0,2700
|
-
|
0,1930
|
-
|
-
|
0,3720
|
-
|
Dividend per aandeel
|
0,2170
|
-
|
0,2160
|
0,0650
|
0,1770
|
-
|
0,0780
|
-
|
0,2120
|
-
|
0,0820
|
-
|
0,2260
|
-
|
0,0850
|
-
|
-
|
0,2340
|
-
|
Datum van publicatie
|
27/11/19
|
27/05/20
|
26/11/20
|
18/05/21
|
24/11/21
|
17/02/22
|
17/05/22
|
23/08/22
|
23/11/22
|
16/02/23
|
16/05/23
|
22/08/23
|
22/11/23
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
566
|
635
|
508
|
518
|
561
|
573
|
557
|
529
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,096
x
|
2,902
x
|
2,223
x
|
2,034
x
|
2,026
x
|
1,889
x
|
1,726
x
|
1,545
x
|
Free Cash Flow
1 |
110
|
125
|
133
|
129
|
130
|
136
|
151
|
168
|
ROE (netto-inkomsten/eigen vermogen)
|
40,1%
|
29%
|
25,9%
|
31,2%
|
28,2%
|
40,8%
|
42,9%
|
43,2%
|
ROA (netto-inkomsten/totale activa)
|
9,04%
|
6,65%
|
5,99%
|
7,57%
|
8,08%
|
8,4%
|
9,08%
|
9,64%
|
Totale activa
1 |
894,9
|
1.423
|
1.723
|
1.851
|
1.534
|
1.709
|
1.734
|
1.780
|
Nettoactief per aandeel
2 |
1,550
|
1,410
|
1,580
|
1,830
|
1,520
|
1,520
|
1,700
|
1,910
|
Cashflow per aandeel
2 |
0,6900
|
0,6300
|
0,8700
|
0,9000
|
0,9200
|
0,8800
|
1,080
|
0,9500
|
Capex
1 |
74,8
|
43,7
|
73,7
|
84,6
|
77,9
|
83,3
|
89,5
|
92,9
|
Capex/omzet
|
4,84%
|
3,09%
|
5,25%
|
5,23%
|
4,45%
|
4,48%
|
4,64%
|
4,64%
|
Datum van publicatie
|
27/11/19
|
26/11/20
|
24/11/21
|
23/11/22
|
22/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
8,7
GBP Gemiddelde koersdoel
9,761
GBP Spread / Gemiddelde doel +12,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,51% | 2,68 mld. | | +4,77% | 266 mld. | | +18,01% | 22,74 mld. | | +34,19% | 17,05 mld. | | -9,31% | 16,6 mld. | | +11,50% | 11,7 mld. | | -1,51% | 10,8 mld. | | +8,37% | 9,89 mld. | | -11,41% | 7,71 mld. | | +32,64% | 5,46 mld. |
Niet-alcoholische dranken - Andere
|