Beurs gesloten -
London S.E.
17:35:20 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.614
GBX
|
-0,83%
|
|
+1,71%
|
+13,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.019
|
9.690
|
11.122
|
8.173
|
9.750
|
11.126
|
-
|
-
|
Bedrijfswaarde
1 |
12.786
|
11.399
|
13.277
|
9.809
|
11.345
|
12.667
|
12.586
|
12.385
|
K/w-verhouding
|
22,8
x
|
23,3
x
|
20,4
x
|
19,7
x
|
15,4
x
|
14,1
x
|
12,8
x
|
11,9
x
|
Dividendrendement
|
2,04%
|
2,41%
|
2,34%
|
3,5%
|
3,5%
|
3,25%
|
3,56%
|
3,95%
|
Marktkapitalisatie/omzet
|
1,57
x
|
1,58
x
|
1,55
x
|
0,89
x
|
0,96
x
|
1,07
x
|
1,01
x
|
0,96
x
|
Bedrijfswaarde/omzet
|
1,82
x
|
1,86
x
|
1,85
x
|
1,07
x
|
1,11
x
|
1,21
x
|
1,14
x
|
1,06
x
|
Bedrijfswaarde/EBITDA
|
11,1
x
|
10,6
x
|
11,2
x
|
7,3
x
|
7,63
x
|
7,71
x
|
7,09
x
|
6,51
x
|
Bedrijfswaarde/FCF
|
28,2
x
|
21
x
|
20,9
x
|
13,8
x
|
14,6
x
|
22,9
x
|
20,1
x
|
18
x
|
FCF Yield
|
3,54%
|
4,76%
|
4,79%
|
7,25%
|
6,84%
|
4,36%
|
4,97%
|
5,56%
|
Price to Book
|
4,09
x
|
3,68
x
|
3,56
x
|
2,49
x
|
3,15
x
|
3,31
x
|
2,97
x
|
2,59
x
|
Aantal aandelen (in duizenden)
|
363.272
|
364.323
|
365.892
|
366.699
|
366.909
|
365.328
|
-
|
-
|
Referentieprijs
2 |
30,33
|
26,60
|
30,40
|
22,29
|
26,57
|
30,46
|
30,46
|
30,46
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
22/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.026
|
6.132
|
7.168
|
9.198
|
10.184
|
10.431
|
11.022
|
11.632
|
EBITDA
1 |
1.153
|
1.071
|
1.183
|
1.344
|
1.488
|
1.643
|
1.776
|
1.903
|
Bedrijfsresultaat (EBIT)
1 |
758,7
|
672,3
|
831
|
929,7
|
1.084
|
1.147
|
1.242
|
1.333
|
Operationele Marge
|
10,8%
|
10,96%
|
11,59%
|
10,11%
|
10,64%
|
10,99%
|
11,27%
|
11,46%
|
Resultaat voor belastingen (EBT)
1 |
661,2
|
593,9
|
734,9
|
623,6
|
910,3
|
1.076
|
1.165
|
1.257
|
Nettowinst (verlies)
1 |
487,5
|
414,9
|
547,2
|
415,4
|
636,5
|
786,7
|
853,7
|
921,1
|
Nettomarge
|
6,94%
|
6,77%
|
7,63%
|
4,52%
|
6,25%
|
7,54%
|
7,75%
|
7,92%
|
WPA
2 |
1,330
|
1,140
|
1,490
|
1,130
|
1,730
|
2,163
|
2,383
|
2,565
|
Free Cash Flow
1 |
453
|
542,3
|
635,7
|
711,2
|
776
|
552
|
626,1
|
688,9
|
FCF-marge
|
6,45%
|
8,84%
|
8,87%
|
7,73%
|
7,62%
|
5,29%
|
5,68%
|
5,92%
|
Kasstroomconversie (ebitda)
|
39,29%
|
50,64%
|
53,74%
|
52,93%
|
52,16%
|
33,59%
|
35,25%
|
36,21%
|
Kasstroomconversie (nettowinst)
|
92,92%
|
130,71%
|
116,17%
|
171,21%
|
121,92%
|
70,16%
|
73,34%
|
74,79%
|
Dividend per aandeel
2 |
0,6200
|
0,6400
|
0,7100
|
0,7800
|
0,9300
|
0,9892
|
1,083
|
1,202
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
22/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
3.674
|
2.831
|
3.301
|
3.248
|
2.124
|
1.796
|
3.920
|
1.771
|
2.439
|
4.210
|
2.696
|
2.293
|
4.988
|
2.202
|
2.819
|
5.022
|
2.798
|
2.365
|
5.162
|
2.225
|
2.859
|
5.084
|
2.926
|
2.512
|
5.502
|
2.446
|
5.489
|
5.646
|
EBITDA
|
638,5
|
405,7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
722,2
|
-
|
-
|
795
|
-
|
-
|
876
|
-
|
873
|
915
|
Bedrijfsresultaat (EBIT)
|
433,6
|
208,8
|
463,5
|
350,3
|
-
|
-
|
480,7
|
-
|
-
|
462,5
|
-
|
-
|
467,2
|
-
|
-
|
560,7
|
-
|
-
|
523,1
|
-
|
-
|
546,5
|
-
|
-
|
583
|
-
|
598
|
632
|
Operationele Marge
|
11,8%
|
7,37%
|
14,04%
|
10,79%
|
-
|
-
|
12,26%
|
-
|
-
|
10,99%
|
-
|
-
|
9,37%
|
-
|
-
|
11,17%
|
-
|
-
|
10,13%
|
-
|
-
|
10,75%
|
-
|
-
|
10,6%
|
-
|
10,89%
|
11,19%
|
Resultaat voor belastingen (EBT)
|
400,4
|
167,2
|
426,7
|
317,2
|
-
|
-
|
417,7
|
-
|
-
|
-
|
-
|
-
|
389,2
|
-
|
-
|
527,6
|
-
|
-
|
382,7
|
-
|
-
|
535
|
-
|
-
|
527
|
-
|
551,5
|
587
|
Nettowinst (verlies)
1 |
292,4
|
124
|
290,9
|
233,1
|
157
|
157
|
314,1
|
76,45
|
76,45
|
-
|
131,2
|
-
|
262,5
|
-
|
-
|
385,7
|
-
|
-
|
278,8
|
184,7
|
184,7
|
396
|
211,8
|
211,8
|
389
|
-
|
394,4
|
419,7
|
Nettomarge
|
7,96%
|
4,38%
|
8,81%
|
7,18%
|
7,39%
|
8,74%
|
8,01%
|
4,32%
|
3,13%
|
-
|
4,87%
|
-
|
5,26%
|
-
|
-
|
7,68%
|
-
|
-
|
5,4%
|
8,11%
|
6,46%
|
7,79%
|
7,24%
|
8,43%
|
7,07%
|
-
|
7,19%
|
7,43%
|
WPA
2 |
0,8000
|
0,3410
|
-
|
0,6390
|
0,4200
|
0,4200
|
0,8510
|
0,2100
|
0,2100
|
-
|
0,3600
|
-
|
0,7120
|
-
|
-
|
1,050
|
-
|
-
|
0,6800
|
0,5065
|
0,5065
|
1,100
|
0,5810
|
0,5810
|
1,080
|
-
|
1,070
|
1,140
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,7100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2457
|
0,2457
|
-
|
0,2457
|
0,2457
|
-
|
0,2702
|
0,9100
|
-
|
Datum van publicatie
|
13/02/20
|
5/08/20
|
11/02/21
|
12/08/21
|
3/11/21
|
22/02/22
|
22/02/22
|
12/05/22
|
11/08/22
|
11/08/22
|
8/11/22
|
14/02/23
|
14/02/23
|
9/05/23
|
9/08/23
|
9/08/23
|
14/11/23
|
14/02/24
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.767
|
1.710
|
2.155
|
1.636
|
1.595
|
1.541
|
1.460
|
1.258
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,532
x
|
1,597
x
|
1,821
x
|
1,218
x
|
1,072
x
|
0,9378
x
|
0,8218
x
|
0,6615
x
|
Free Cash Flow
1 |
453
|
542
|
636
|
711
|
776
|
552
|
626
|
689
|
ROE (netto-inkomsten/eigen vermogen)
|
18%
|
16,2%
|
19%
|
19,5%
|
24%
|
24,1%
|
23,8%
|
23%
|
ROA (netto-inkomsten/totale activa)
|
6,93%
|
5,47%
|
6,8%
|
6,8%
|
7,74%
|
7,79%
|
8,25%
|
8,63%
|
Totale activa
1 |
7.034
|
7.592
|
8.044
|
6.106
|
8.219
|
10.096
|
10.343
|
10.670
|
Nettoactief per aandeel
2 |
7,420
|
7,230
|
8,530
|
8,950
|
8,430
|
9,190
|
10,30
|
11,80
|
Cashflow per aandeel
2 |
2,530
|
2,640
|
3,130
|
3,360
|
3,770
|
3,720
|
4,060
|
4,410
|
Capex
1 |
473
|
419
|
507
|
523
|
611
|
691
|
728
|
766
|
Capex/omzet
|
6,73%
|
6,84%
|
7,07%
|
5,69%
|
6%
|
6,63%
|
6,61%
|
6,58%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
22/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
30,46
EUR Gemiddelde koersdoel
32,46
EUR Spread / Gemiddelde doel +6,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,41% | 11,99 mld. | | +5,51% | 268 mld. | | +1,53% | 45,86 mld. | | +21,81% | 23,48 mld. | | +39,34% | 17,71 mld. | | -9,55% | 16,71 mld. | | +2,50% | 11,3 mld. | | +10,37% | 10,37 mld. | | -8,08% | 8 mld. | | +35,39% | 5,6 mld. |
Niet-alcoholische dranken - Andere
|