Beurs gesloten -
Euronext Paris
17:35:16 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,92
EUR
|
+1,43%
|
|
+1,02%
|
-3,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.927
|
11.339
|
12.343
|
12.040
|
11.582
|
11.004
|
-
|
-
|
Bedrijfswaarde
1 |
14.542
|
18.644
|
19.538
|
20.911
|
19.681
|
19.975
|
19.487
|
19.534
|
K/w-verhouding
|
10,5
x
|
17,6
x
|
11,8
x
|
8,69
x
|
7,13
x
|
9,86
x
|
7,86
x
|
6,92
x
|
Dividendrendement
|
3,08%
|
3,42%
|
3,23%
|
3,58%
|
5,25%
|
5,85%
|
5,89%
|
6,51%
|
Marktkapitalisatie/omzet
|
0,15
x
|
0,16
x
|
0,17
x
|
0,15
x
|
0,14
x
|
0,13
x
|
0,12
x
|
0,12
x
|
Bedrijfswaarde/omzet
|
0,18
x
|
0,26
x
|
0,27
x
|
0,26
x
|
0,24
x
|
0,23
x
|
0,22
x
|
0,21
x
|
Bedrijfswaarde/EBITDA
|
3,29
x
|
4,18
x
|
4,29
x
|
4,53
x
|
4,32
x
|
4,09
x
|
3,71
x
|
3,49
x
|
Bedrijfswaarde/FCF
|
9,55
x
|
8,39
x
|
9,73
x
|
8,95
x
|
12,1
x
|
15,1
x
|
11,5
x
|
10,9
x
|
FCF Yield
|
10,5%
|
11,9%
|
10,3%
|
11,2%
|
8,24%
|
6,64%
|
8,71%
|
9,19%
|
Price to Book
|
1,21
x
|
1,16
x
|
1,22
x
|
1,04
x
|
0,99
x
|
0,97
x
|
0,85
x
|
0,83
x
|
Aantal aandelen (in duizenden)
|
797.808
|
808.166
|
766.438
|
769.845
|
699.183
|
691.181
|
-
|
-
|
Referentieprijs
2 |
14,95
|
14,03
|
16,10
|
15,64
|
16,56
|
15,92
|
15,92
|
15,92
|
Datum van publicatie
|
27/02/20
|
18/02/21
|
16/02/22
|
14/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
80.672
|
70.719
|
72.958
|
81.385
|
83.270
|
85.920
|
89.451
|
91.988
|
EBITDA
1 |
4.417
|
4.465
|
4.550
|
4.613
|
4.559
|
4.883
|
5.246
|
5.596
|
Bedrijfsresultaat (EBIT)
1 |
2.088
|
2.173
|
2.272
|
2.377
|
2.264
|
2.524
|
2.807
|
3.038
|
Operationele Marge
|
2,59%
|
3,07%
|
3,11%
|
2,92%
|
2,72%
|
2,94%
|
3,14%
|
3,3%
|
Resultaat voor belastingen (EBT)
1 |
722
|
1.351
|
1.632
|
1.973
|
1.339
|
1.856
|
2.136
|
2.348
|
Nettowinst (verlies)
1 |
1.129
|
641
|
1.072
|
1.348
|
1.659
|
1.093
|
1.326
|
1.453
|
Nettomarge
|
1,4%
|
0,91%
|
1,47%
|
1,66%
|
1,99%
|
1,27%
|
1,48%
|
1,58%
|
WPA
2 |
1,426
|
0,7953
|
1,362
|
1,800
|
2,324
|
1,615
|
2,025
|
2,301
|
Free Cash Flow
1 |
1.522
|
2.223
|
2.008
|
2.337
|
1.622
|
1.326
|
1.698
|
1.796
|
FCF-marge
|
1,89%
|
3,14%
|
2,75%
|
2,87%
|
1,95%
|
1,54%
|
1,9%
|
1,95%
|
Kasstroomconversie (ebitda)
|
34,46%
|
49,79%
|
44,13%
|
50,66%
|
35,58%
|
27,15%
|
32,36%
|
32,09%
|
Kasstroomconversie (nettowinst)
|
134,81%
|
346,8%
|
187,31%
|
173,37%
|
97,77%
|
121,28%
|
128,05%
|
123,64%
|
Dividend per aandeel
2 |
0,4600
|
0,4800
|
0,5200
|
0,5600
|
0,8700
|
0,9311
|
0,9379
|
1,037
|
Datum van publicatie
|
27/02/20
|
18/02/21
|
16/02/22
|
14/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
41.824
|
38.155
|
32.564
|
34.462
|
20.468
|
-
|
23.158
|
43.420
|
23.729
|
42.331
|
40.302
|
42.968
|
22.230
|
42.746
|
45.357
|
EBITDA
|
2.647
|
-
|
-
|
-
|
-
|
-
|
747,5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.464
|
718
|
-
|
740
|
-
|
1.532
|
-
|
-
|
-
|
1.563
|
700
|
1.564
|
-
|
-
|
-
|
Operationele Marge
|
3,5%
|
1,88%
|
-
|
2,15%
|
-
|
-
|
-
|
-
|
-
|
3,69%
|
1,74%
|
3,64%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
308
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-23
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-0,06%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
28/07/20
|
18/02/21
|
28/07/21
|
20/10/21
|
16/02/22
|
27/07/22
|
27/07/22
|
26/10/22
|
14/02/23
|
26/07/23
|
20/02/24
|
24/04/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.615
|
7.305
|
7.195
|
8.871
|
8.099
|
8.971
|
8.483
|
8.530
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,592
x
|
1,636
x
|
1,581
x
|
1,923
x
|
1,776
x
|
1,837
x
|
1,617
x
|
1,524
x
|
Free Cash Flow
1 |
1.522
|
2.223
|
2.008
|
2.337
|
1.622
|
1.326
|
1.698
|
1.796
|
ROE (netto-inkomsten/eigen vermogen)
|
9,01%
|
10,2%
|
11,4%
|
12,1%
|
11,5%
|
11,1%
|
12%
|
13,5%
|
ROA (netto-inkomsten/totale activa)
|
2,3%
|
1,29%
|
2,25%
|
2,59%
|
2,94%
|
2,4%
|
2,5%
|
2,65%
|
Totale activa
1 |
49.090
|
49.526
|
47.630
|
52.109
|
56.365
|
45.530
|
53.131
|
54.828
|
Nettoactief per aandeel
2 |
12,30
|
12,10
|
13,20
|
15,00
|
16,70
|
16,50
|
18,80
|
19,20
|
Cashflow per aandeel
2 |
4,100
|
4,210
|
4,840
|
5,650
|
6,510
|
4,970
|
4,800
|
5,260
|
Capex
1 |
1.725
|
1.241
|
1.653
|
1.882
|
1.850
|
1.928
|
1.921
|
1.950
|
Capex/omzet
|
2,14%
|
1,75%
|
2,27%
|
2,31%
|
2,22%
|
2,24%
|
2,15%
|
2,12%
|
Datum van publicatie
|
27/02/20
|
18/02/21
|
16/02/22
|
14/02/23
|
20/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
15,92
EUR Gemiddelde koersdoel
18,81
EUR Spread / Gemiddelde doel +18,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,89% | 11,75 mld. | | -7,21% | 38,45 mld. | | +11,52% | 35,53 mld. | | +9,36% | 33,86 mld. | | +9,52% | 20,2 mld. | | +1,92% | 14,29 mld. | | -17,40% | 12,77 mld. | | -.--% | 11,82 mld. | | +16,48% | 11,85 mld. | | -16,41% | 9,33 mld. |
Supermarkten & Gemakswinkels
|