Beurs gesloten -
OTC Markets
21:59:59 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,53
USD
|
+0,71%
|
|
-1,55%
|
+2,59%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
33.203
|
20.853
|
27.186
|
31.774
|
34.305
|
37.796
|
-
|
-
|
Bedrijfswaarde
1 |
36.682
|
23.864
|
29.724
|
34.764
|
37.958
|
41.678
|
41.330
|
40.919
|
K/w-verhouding
|
29,9
x
|
146
x
|
76,2
x
|
28,8
x
|
26,6
x
|
24,8
x
|
21,6
x
|
19,5
x
|
Dividendrendement
|
1,91%
|
-
|
0,92%
|
1,75%
|
2,16%
|
2,14%
|
2,37%
|
2,6%
|
Marktkapitalisatie/omzet
|
1,32
x
|
1,03
x
|
1,5
x
|
1,23
x
|
1,1
x
|
1,14
x
|
1,06
x
|
1
x
|
Bedrijfswaarde/omzet
|
1,46
x
|
1,18
x
|
1,64
x
|
1,35
x
|
1,21
x
|
1,26
x
|
1,16
x
|
1,08
x
|
Bedrijfswaarde/EBITDA
|
14,9
x
|
16,8
x
|
19,1
x
|
14,7
x
|
12,8
x
|
12,9
x
|
11,8
x
|
10,8
x
|
Bedrijfswaarde/FCF
|
29,4
x
|
112
x
|
45
x
|
39
x
|
32,3
x
|
33,6
x
|
28,9
x
|
26,1
x
|
FCF Yield
|
3,4%
|
0,89%
|
2,22%
|
2,57%
|
3,1%
|
2,98%
|
3,46%
|
3,83%
|
Price to Book
|
9,87
x
|
4,05
x
|
5,56
x
|
5,47
x
|
6,79
x
|
7,17
x
|
6,31
x
|
5,56
x
|
Aantal aandelen (in duizenden)
|
1.586.394
|
1.783.826
|
1.783.885
|
1.760.336
|
1.715.263
|
1.701.748
|
-
|
-
|
Referentieprijs
2 |
20,93
|
11,69
|
15,24
|
18,05
|
20,00
|
22,21
|
22,21
|
22,21
|
Datum van publicatie
|
26/11/19
|
24/11/20
|
23/11/21
|
21/11/22
|
20/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.152
|
20.198
|
18.136
|
25.771
|
31.281
|
33.168
|
35.508
|
37.957
|
EBITDA
1 |
2.459
|
1.418
|
1.554
|
2.371
|
2.964
|
3.243
|
3.508
|
3.773
|
Bedrijfsresultaat (EBIT)
1 |
1.882
|
561
|
811
|
1.590
|
2.122
|
2.339
|
2.575
|
2.794
|
Operationele Marge
|
7,48%
|
2,78%
|
4,47%
|
6,17%
|
6,78%
|
7,05%
|
7,25%
|
7,36%
|
Resultaat voor belastingen (EBT)
1 |
1.469
|
210
|
464
|
1.469
|
1.747
|
2.067
|
2.354
|
2.577
|
Nettowinst (verlies)
1 |
1.110
|
133
|
357
|
1.113
|
1.314
|
1.548
|
1.756
|
1.927
|
Nettomarge
|
4,41%
|
0,66%
|
1,97%
|
4,32%
|
4,2%
|
4,67%
|
4,95%
|
5,08%
|
WPA
2 |
0,6990
|
0,0800
|
0,2000
|
0,6260
|
0,7530
|
0,8945
|
1,030
|
1,139
|
Free Cash Flow
1 |
1.247
|
213
|
660
|
892
|
1.177
|
1.242
|
1.430
|
1.566
|
FCF-marge
|
4,96%
|
1,05%
|
3,64%
|
3,46%
|
3,76%
|
3,74%
|
4,03%
|
4,13%
|
Kasstroomconversie (ebitda)
|
50,71%
|
15,02%
|
42,47%
|
37,62%
|
39,71%
|
38,3%
|
40,78%
|
41,51%
|
Kasstroomconversie (nettowinst)
|
112,34%
|
160,15%
|
184,87%
|
80,14%
|
89,57%
|
80,24%
|
81,45%
|
81,28%
|
Dividend per aandeel
2 |
0,4000
|
-
|
0,1400
|
0,3150
|
0,4310
|
0,4753
|
0,5264
|
0,5774
|
Datum van publicatie
|
26/11/19
|
24/11/20
|
23/11/21
|
21/11/22
|
20/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
12.615
|
7.583
|
8.435
|
9.585
|
11.625
|
14.146
|
15.796
|
15.485
|
20.887
|
16.861
|
17.774
|
18.016
|
EBITDA
|
1.227
|
191
|
670
|
884
|
1.039
|
1.332
|
-
|
1.494
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
854
|
-293
|
290
|
521
|
673
|
917
|
1.050
|
1.072
|
1.474
|
1.207
|
1.294
|
1.309
|
Operationele Marge
|
6,77%
|
-3,86%
|
3,44%
|
5,44%
|
5,79%
|
6,48%
|
6,65%
|
6,92%
|
7,06%
|
7,16%
|
7,28%
|
7,26%
|
Resultaat voor belastingen (EBT)
|
771
|
-561
|
133
|
-
|
-
|
-
|
831
|
916
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
567
|
-434
|
100
|
-
|
477
|
-
|
638
|
676
|
-
|
-
|
-
|
-
|
Nettomarge
|
4,49%
|
-5,72%
|
1,19%
|
-
|
4,1%
|
-
|
4,04%
|
4,37%
|
-
|
-
|
-
|
-
|
WPA
|
0,3570
|
-0,2770
|
0,0560
|
-
|
-
|
-
|
0,3640
|
0,3890
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
0,1400
|
0,0940
|
-
|
0,1500
|
0,2810
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/05/20
|
24/11/20
|
12/05/21
|
23/11/21
|
11/05/22
|
21/11/22
|
10/05/23
|
20/11/23
|
15/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.479
|
3.011
|
2.538
|
2.990
|
3.653
|
3.883
|
3.535
|
3.123
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,415
x
|
2,123
x
|
1,633
x
|
1,261
x
|
1,232
x
|
1,197
x
|
1,008
x
|
0,8278
x
|
Free Cash Flow
1 |
1.247
|
213
|
660
|
892
|
1.177
|
1.242
|
1.430
|
1.566
|
ROE (netto-inkomsten/eigen vermogen)
|
37,1%
|
3,26%
|
7,38%
|
20,7%
|
28,4%
|
31,8%
|
31,4%
|
30,4%
|
ROA (netto-inkomsten/totale activa)
|
8,55%
|
0,95%
|
2,41%
|
6,62%
|
8,6%
|
8,82%
|
9,3%
|
9,79%
|
Totale activa
1 |
12.978
|
14.034
|
14.801
|
16.808
|
15.277
|
17.551
|
18.875
|
19.687
|
Nettoactief per aandeel
2 |
2,120
|
2,890
|
2,740
|
3,300
|
2,950
|
3,100
|
3,520
|
4,000
|
Cashflow per aandeel
2 |
1,230
|
0,5100
|
0,6600
|
0,9000
|
1,190
|
1,420
|
1,570
|
1,700
|
Capex
1 |
853
|
749
|
654
|
704
|
899
|
1.130
|
1.195
|
1.273
|
Capex/omzet
|
3,39%
|
3,71%
|
3,61%
|
2,73%
|
2,87%
|
3,41%
|
3,37%
|
3,35%
|
Datum van publicatie
|
26/11/19
|
24/11/20
|
23/11/21
|
21/11/22
|
20/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
22,21
GBP Gemiddelde koersdoel
23,89
GBP Spread / Gemiddelde doel +7,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,85% | 89,34 mld. | | -10,16% | 17,62 mld. | | -14,32% | 13,58 mld. | | +27,24% | 13,2 mld. | | +92,95% | 9,45 mld. | | -14,91% | 5,96 mld. | | -8,51% | 4,43 mld. | | +10,38% | 3,71 mld. | | -17,40% | 3,7 mld. |
Restaurants & Bars - NEC
|