Beurs gesloten -
London S.E.
17:35:04 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.229
GBX
|
-0,13%
|
|
+1,18%
|
+3,87%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
33.203
|
20.853
|
27.186
|
31.774
|
34.305
|
37.942
|
-
|
-
|
Bedrijfswaarde
1 |
36.682
|
23.864
|
29.724
|
34.764
|
37.958
|
41.707
|
41.341
|
40.941
|
K/w-verhouding
|
29,9
x
|
146
x
|
76,2
x
|
28,8
x
|
26,6
x
|
23,7
x
|
21
x
|
18,9
x
|
Dividendrendement
|
1,91%
|
-
|
0,92%
|
1,75%
|
2,16%
|
2,12%
|
2,36%
|
2,59%
|
Marktkapitalisatie/omzet
|
1,32
x
|
1,03
x
|
1,5
x
|
1,23
x
|
1,1
x
|
1,15
x
|
1,07
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
|
13
x
|
11,8
x
|
10,9
x
|
Bedrijfswaarde/FCF
|
29,4
x
|
112
x
|
45
x
|
39
x
|
32,3
x
|
33,7
x
|
27,4
x
|
25,1
x
|
FCF Yield
|
3,4%
|
0,89%
|
2,22%
|
2,57%
|
3,1%
|
2,97%
|
3,65%
|
3,98%
|
Price to Book
|
9,87
x
|
4,05
x
|
5,56
x
|
5,47
x
|
6,79
x
|
7,09
x
|
6,14
x
|
5,34
x
|
Aantal aandelen (in duizenden)
|
1.586.394
|
1.783.826
|
1.783.885
|
1.760.336
|
1.715.263
|
1.702.183
|
-
|
-
|
Referentieprijs
2 |
20,93
|
11,69
|
15,24
|
18,05
|
20,00
|
22,29
|
22,29
|
22,29
|
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
|
33.091
|
35.533
|
37.898
|
EBITDA
1 |
2.459
|
1.418
|
1.554
|
2.371
|
2.964
|
3.212
|
3.506
|
3.765
|
Bedrijfsresultaat (EBIT)
1 |
1.882
|
561
|
811
|
1.590
|
2.122
|
2.339
|
2.577
|
2.792
|
Operationele Marge
|
7,48%
|
2,78%
|
4,47%
|
6,17%
|
6,78%
|
7,07%
|
7,25%
|
7,37%
|
Resultaat voor belastingen (EBT)
1 |
1.469
|
210
|
464
|
1.469
|
1.747
|
2.232
|
2.514
|
2.790
|
Nettowinst (verlies)
1 |
1.110
|
133
|
357
|
1.113
|
1.314
|
1.614
|
1.802
|
1.987
|
Nettomarge
|
4,41%
|
0,66%
|
1,97%
|
4,32%
|
4,2%
|
4,88%
|
5,07%
|
5,24%
|
WPA
2 |
0,6990
|
0,0800
|
0,2000
|
0,6260
|
0,7530
|
0,9422
|
1,061
|
1,179
|
Free Cash Flow
1 |
1.247
|
213
|
660
|
892
|
1.177
|
1.238
|
1.507
|
1.629
|
FCF-marge
|
4,96%
|
1,05%
|
3,64%
|
3,46%
|
3,76%
|
3,74%
|
4,24%
|
4,3%
|
Kasstroomconversie (ebitda)
|
50,71%
|
15,02%
|
42,47%
|
37,62%
|
39,71%
|
38,53%
|
43%
|
43,28%
|
Kasstroomconversie (nettowinst)
|
112,34%
|
160,15%
|
184,87%
|
80,14%
|
89,57%
|
76,65%
|
83,64%
|
81,99%
|
Dividend per aandeel
2 |
0,4000
|
-
|
0,1400
|
0,3150
|
0,4310
|
0,4726
|
0,5269
|
0,5764
|
Datum van publicatie
|
26/11/19
|
24/11/20
|
23/11/21
|
21/11/22
|
20/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019 S2
|
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 |
12.684
|
12.615
|
7.583
|
8.435
|
9.585
|
11.625
|
14.146
|
15.796
|
15.485
|
16.375
|
16.639
|
17.818
|
17.734
|
EBITDA
|
-
|
1.227
|
191
|
670
|
884
|
1.039
|
1.332
|
-
|
1.494
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
931
|
854
|
-293
|
290
|
521
|
673
|
917
|
1.050
|
1.072
|
1.146
|
1.191
|
1.270
|
1.309
|
Operationele Marge
|
7,34%
|
6,77%
|
-3,86%
|
3,44%
|
5,44%
|
5,79%
|
6,48%
|
6,65%
|
6,92%
|
7%
|
7,16%
|
7,13%
|
7,38%
|
Resultaat voor belastingen (EBT)
|
617
|
771
|
-561
|
133
|
-
|
-
|
-
|
831
|
916
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
464
|
567
|
-434
|
100
|
-
|
477
|
-
|
638
|
676
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,66%
|
4,49%
|
-5,72%
|
1,19%
|
-
|
4,1%
|
-
|
4,04%
|
4,37%
|
-
|
-
|
-
|
-
|
WPA
|
0,2920
|
0,3570
|
-0,2770
|
0,0560
|
-
|
-
|
-
|
0,3640
|
0,3890
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
0,2690
|
-
|
-
|
-
|
0,1400
|
0,0940
|
-
|
0,1500
|
0,2810
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/11/19
|
19/05/20
|
24/11/20
|
12/05/21
|
23/11/21
|
11/05/22
|
21/11/22
|
10/05/23
|
20/11/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.479
|
3.011
|
2.538
|
2.990
|
3.653
|
3.766
|
3.400
|
2.999
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,415
x
|
2,123
x
|
1,633
x
|
1,261
x
|
1,232
x
|
1,172
x
|
0,9697
x
|
0,7965
x
|
Free Cash Flow
1 |
1.247
|
213
|
660
|
892
|
1.177
|
1.238
|
1.507
|
1.629
|
ROE (netto-inkomsten/eigen vermogen)
|
37,1%
|
3,26%
|
7,38%
|
20,7%
|
28,4%
|
31,2%
|
30,9%
|
29,4%
|
ROA (netto-inkomsten/totale activa)
|
8,55%
|
0,95%
|
2,41%
|
6,62%
|
8,6%
|
8,79%
|
9,33%
|
9,81%
|
Totale activa
1 |
12.978
|
14.034
|
14.801
|
16.808
|
15.277
|
18.364
|
19.308
|
20.262
|
Nettoactief per aandeel
2 |
2,120
|
2,890
|
2,740
|
3,300
|
2,950
|
3,140
|
3,630
|
4,170
|
Cashflow per aandeel
2 |
1,230
|
0,5100
|
0,6600
|
0,9000
|
1,190
|
1,440
|
1,580
|
1,720
|
Capex
1 |
853
|
749
|
654
|
704
|
899
|
1.127
|
1.203
|
1.286
|
Capex/omzet
|
3,39%
|
3,71%
|
3,61%
|
2,73%
|
2,87%
|
3,4%
|
3,39%
|
3,39%
|
Datum van publicatie
|
26/11/19
|
24/11/20
|
23/11/21
|
21/11/22
|
20/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
22,29
GBP Gemiddelde koersdoel
23,8
GBP Spread / Gemiddelde doel +6,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,87% | 47,26 mld. | | -8,08% | 99,92 mld. | | -4,99% | 18,63 mld. | | -21,05% | 12,31 mld. | | +23,66% | 12,8 mld. | | +60,91% | 7,88 mld. | | -16,84% | 6,12 mld. | | -4,93% | 4,64 mld. | | -22,60% | 3,45 mld. | | +3,77% | 3,41 mld. |
Restaurants & Bars - NEC
|