Beurs gesloten -
OTC Markets
20:55:46 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,57
USD
|
+5,52%
|
|
+5,54%
|
-28,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
23.592
|
20.122
|
5.849
|
4.460
|
1.096
|
1.539
|
-
|
-
|
Bedrijfswaarde
1 |
29.878
|
20.562
|
12.928
|
10.609
|
7.034
|
7.774
|
8.481
|
7.494
|
K/w-verhouding
|
-
|
9,24
x
|
7,29
x
|
-25,9
x
|
-0,48
x
|
-2,5
x
|
-4,62
x
|
-7,22
x
|
Dividendrendement
|
-
|
2,9%
|
1,39%
|
-
|
-
|
-
|
-
|
0,12%
|
Marktkapitalisatie/omzet
|
0,43
x
|
0,39
x
|
0,11
x
|
0,1
x
|
0,06
x
|
0,08
x
|
0,07
x
|
0,07
x
|
Bedrijfswaarde/omzet
|
0,55
x
|
0,4
x
|
0,25
x
|
0,25
x
|
0,37
x
|
0,38
x
|
0,39
x
|
0,32
x
|
Bedrijfswaarde/EBITDA
|
7,53
x
|
5,25
x
|
3,59
x
|
3,71
x
|
5,39
x
|
4,66
x
|
4,49
x
|
3,63
x
|
Bedrijfswaarde/FCF
|
-22.515.595
x
|
8.382.325
x
|
7.636.266
x
|
-6.573.140
x
|
-15.596.710
x
|
-
|
11.962.428
x
|
8.545.358
x
|
FCF Yield
|
-0%
|
0%
|
0%
|
-0%
|
-0%
|
-
|
0%
|
0%
|
Price to Book
|
-
|
1,47
x
|
0,43
x
|
0,38
x
|
0,23
x
|
0,22
x
|
0,27
x
|
0,27
x
|
Aantal aandelen (in duizenden)
|
267.765
|
268.113
|
269.176
|
269.979
|
269.979
|
490.015
|
-
|
-
|
Referentieprijs
2 |
88,88
|
75,05
|
21,73
|
16,52
|
4,060
|
3,140
|
3,140
|
3,140
|
Datum van publicatie
|
19/02/20
|
24/02/21
|
23/02/22
|
28/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
54.451
|
51.253
|
51.291
|
42.496
|
19.250
|
20.232
|
21.823
|
23.290
|
EBITDA
1 |
3.967
|
3.920
|
3.597
|
2.856
|
1.305
|
1.656
|
1.882
|
2.064
|
Bedrijfsresultaat (EBIT)
1 |
2.407
|
2.116
|
1.744
|
1.227
|
676
|
372,3
|
637,7
|
775,3
|
Operationele Marge
|
4,42%
|
4,13%
|
3,4%
|
2,89%
|
3,51%
|
1,84%
|
2,92%
|
3,33%
|
Resultaat voor belastingen (EBT)
1 |
742
|
1.902
|
369
|
-796
|
-332
|
-455
|
-339,4
|
-124,3
|
Nettowinst (verlies)
1 |
1.092
|
2.178
|
802
|
-172
|
-2.271
|
-649
|
-248,2
|
-139,5
|
Nettomarge
|
2,01%
|
4,25%
|
1,56%
|
-0,4%
|
-11,8%
|
-3,21%
|
-1,14%
|
-0,6%
|
WPA
2 |
-
|
8,120
|
2,980
|
-0,6385
|
-8,412
|
-1,254
|
-0,6800
|
-0,4350
|
Free Cash Flow
1 |
-1.327
|
2.453
|
1.693
|
-1.614
|
-451
|
291
|
539,5
|
877
|
FCF-marge
|
-2,44%
|
4,79%
|
3,3%
|
-3,8%
|
-2,34%
|
1,44%
|
2,47%
|
3,77%
|
Kasstroomconversie (ebitda)
|
-
|
62,58%
|
47,07%
|
-
|
-
|
17,57%
|
28,67%
|
42,48%
|
Kasstroomconversie (nettowinst)
|
-
|
112,63%
|
211,1%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
2,177
|
0,3013
|
-
|
-
|
-
|
-
|
0,003630
|
Datum van publicatie
|
19/02/20
|
24/02/21
|
23/02/22
|
28/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
14.876
|
10.069
|
10.116
|
10.453
|
11.859
|
4.496
|
4.755
|
4.696
|
5.257
|
4.586
|
5.028
|
5.016
|
5.679
|
-
|
-
|
EBITDA
1 |
969
|
655
|
706
|
660
|
835
|
270
|
257
|
333
|
404
|
372
|
400,2
|
422,9
|
520,2
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
531
|
285
|
221
|
133
|
423
|
-105
|
-24
|
803
|
29
|
-118
|
116,5
|
134,9
|
226,2
|
-
|
-
|
Operationele Marge
|
3,57%
|
2,83%
|
2,18%
|
1,27%
|
3,57%
|
-2,34%
|
-0,5%
|
17,1%
|
0,55%
|
-2,57%
|
2,32%
|
2,69%
|
3,98%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-127
|
-150
|
-180
|
-340
|
-437
|
-389
|
311
|
-139
|
-415
|
-213,9
|
-173,3
|
-31,69
|
-
|
-
|
Nettowinst (verlies)
|
776
|
1.399
|
-172
|
-288
|
-1.102
|
-195
|
-425
|
-1.295
|
-303
|
-660
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
5,22%
|
13,89%
|
-1,7%
|
-2,76%
|
-9,29%
|
-4,34%
|
-8,94%
|
-27,58%
|
-5,76%
|
-14,39%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
2,881
|
5,190
|
-0,6404
|
-1,100
|
-4,088
|
-0,9186
|
-1,574
|
-4,797
|
-1,122
|
-2,105
|
-0,4200
|
-0,3200
|
-0,1200
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/02/22
|
4/05/22
|
27/07/22
|
3/11/22
|
28/02/23
|
3/05/23
|
27/07/23
|
30/10/23
|
21/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.286
|
440
|
7.079
|
6.149
|
5.938
|
6.235
|
6.943
|
5.956
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,585
x
|
0,1122
x
|
1,968
x
|
2,153
x
|
4,55
x
|
3,739
x
|
3,679
x
|
2,885
x
|
Free Cash Flow
|
-1.327
|
2.453
|
1.693
|
-1.614
|
-451
|
-
|
709
|
877
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
17,7%
|
5,87%
|
-3,82%
|
3,67%
|
-11%
|
-4,03%
|
-2,11%
|
ROA (netto-inkomsten/totale activa)
|
1,82%
|
-
|
-
|
-
|
-
|
-1,87%
|
-1,43%
|
-
|
Totale activa
1 |
59.990
|
-
|
-
|
-
|
-
|
34.687
|
17.404
|
-
|
Nettoactief per aandeel
2 |
-
|
51,10
|
50,70
|
42,90
|
17,50
|
14,40
|
11,80
|
11,70
|
Cashflow per aandeel
2 |
-
|
17,70
|
10,10
|
-0,8000
|
2,090
|
-0,2900
|
0,7900
|
-
|
Capex
1 |
2.462
|
2.289
|
1.035
|
1.398
|
1.014
|
1.148
|
1.465
|
-
|
Capex/omzet
|
4,52%
|
4,47%
|
2,02%
|
3,29%
|
5,27%
|
5,67%
|
6,77%
|
-
|
Datum van publicatie
|
19/02/20
|
24/02/21
|
23/02/22
|
28/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
3,11
BRL Gemiddelde koersdoel
4,382
BRL Spread / Gemiddelde doel +40,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,85% | 38,7 mld. | | +14,40% | 36,49 mld. | | +9,71% | 33,85 mld. | | +0,34% | 18,54 mld. | | +1,24% | 14,54 mld. | | -9,72% | 14,02 mld. | | +21,74% | 12,42 mld. | | -1,42% | 12,42 mld. | | -.--% | 11,82 mld. |
Supermarkten & Gemakswinkels
|