slotkoers
Euronext Amsterdam
00:00:00 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
106
CHF
|
+2,86%
|
|
+0,24%
|
+15,16%
|
Fiscaal tijdperk: december |
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.442
|
28.478
|
-
|
-
|
Bedrijfswaarde
1 |
26.816
|
31.326
|
31.060
|
30.728
|
K/w-verhouding
|
10,1
x
|
60,8
x
|
35,2
x
|
28,3
x
|
Dividendrendement
|
2,72%
|
2,37%
|
2,34%
|
2,49%
|
Marktkapitalisatie/omzet
|
1,99
x
|
2,25
x
|
2,14
x
|
2,08
x
|
Bedrijfswaarde/omzet
|
2,18
x
|
2,48
x
|
2,34
x
|
2,24
x
|
Bedrijfswaarde/EBITDA
|
15,1
x
|
15,8
x
|
13,6
x
|
12,5
x
|
Bedrijfswaarde/FCF
|
46,2
x
|
32,2
x
|
32,5
x
|
29,1
x
|
FCF Yield
|
2,17%
|
3,11%
|
3,07%
|
3,44%
|
Price to Book
|
0,94
x
|
1,26
x
|
1,26
x
|
1,25
x
|
Aantal aandelen (in duizenden)
|
265.676
|
265.284
|
-
|
-
|
Referentieprijs
2 |
92,00
|
106,0
|
106,0
|
106,0
|
Datum van publicatie
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.010
|
8.106
|
9.204
|
8.390
|
12.310
|
12.630
|
13.300
|
13.723
|
EBITDA
1 |
1.684
|
1.534
|
1.814
|
1.395
|
1.777
|
1.989
|
2.285
|
2.467
|
Bedrijfsresultaat (EBIT)
1 |
1.075
|
929
|
1.139
|
767
|
850
|
1.024
|
1.300
|
1.482
|
Operationele Marge
|
11,93%
|
11,46%
|
12,38%
|
9,14%
|
6,9%
|
8,11%
|
9,77%
|
10,8%
|
Resultaat voor belastingen (EBT)
1 |
862
|
595
|
915
|
594
|
-647
|
609,8
|
975,9
|
1.307
|
Nettowinst (verlies)
1 |
750
|
499
|
1.670
|
1.694
|
2.131
|
451,9
|
781,3
|
934,2
|
Nettomarge
|
8,32%
|
6,16%
|
18,14%
|
20,19%
|
17,31%
|
3,58%
|
5,87%
|
6,81%
|
WPA
2 |
-
|
-
|
-
|
-
|
9,140
|
1,742
|
3,012
|
3,747
|
Free Cash Flow
1 |
758
|
885
|
857
|
321
|
581
|
973,2
|
954,9
|
1.057
|
FCF-marge
|
8,41%
|
10,92%
|
9,31%
|
3,83%
|
4,72%
|
7,71%
|
7,18%
|
7,7%
|
Kasstroomconversie (ebitda)
|
45,01%
|
57,69%
|
47,24%
|
23,01%
|
32,7%
|
48,94%
|
41,79%
|
42,85%
|
Kasstroomconversie (nettowinst)
|
101,07%
|
177,35%
|
51,32%
|
18,95%
|
27,26%
|
215,38%
|
122,23%
|
113,14%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
2,500
|
2,516
|
2,474
|
2,638
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
15/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
4.488
|
2.299
|
2.417
|
4.716
|
2.590
|
2.674
|
5.264
|
2.182
|
2.093
|
4.275
|
1.889
|
3.030
|
6.152
|
3.046
|
4.345
|
6.158
|
3.071
|
-
|
6.240
|
-
|
-
|
6.497
|
-
|
6.558
|
6.819
|
EBITDA
1 |
925
|
449
|
440
|
889
|
487
|
507
|
994
|
356
|
293
|
649
|
278
|
408
|
929
|
409
|
682
|
848
|
463
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
269,5
|
269,5
|
533
|
199
|
199
|
671
|
187,5
|
-
|
317
|
-
|
-
|
459
|
-
|
-
|
391
|
-
|
-
|
507,4
|
-
|
-
|
571,3
|
-
|
640,3
|
728,2
|
Operationele Marge
|
-
|
11,72%
|
11,15%
|
11,3%
|
7,68%
|
7,44%
|
12,75%
|
8,59%
|
-
|
7,42%
|
-
|
-
|
7,46%
|
-
|
-
|
6,35%
|
-
|
-
|
8,13%
|
-
|
-
|
8,79%
|
-
|
9,76%
|
10,68%
|
Resultaat voor belastingen (EBT)
|
492
|
-
|
-
|
423
|
-
|
-
|
359
|
-
|
-
|
235
|
-
|
-
|
-448
|
-
|
-
|
-199
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.004
|
333
|
333
|
666
|
224,5
|
-
|
449
|
622,5
|
-
|
1.245
|
-
|
-
|
2.361
|
-
|
-
|
-230
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
22,37%
|
14,48%
|
13,78%
|
14,12%
|
8,67%
|
-
|
8,53%
|
28,53%
|
-
|
29,12%
|
-
|
-
|
38,38%
|
-
|
-
|
-3,73%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,77
|
-
|
-
|
-2,630
|
0,3621
|
0,3847
|
-
|
0,4432
|
0,9800
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,600
|
-
|
-
|
0,9000
|
-
|
-
|
-
|
-
|
2,500
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/08/21
|
2/11/21
|
15/02/22
|
15/02/22
|
3/05/22
|
2/08/22
|
2/08/22
|
1/11/22
|
16/02/23
|
16/02/23
|
5/05/23
|
2/08/23
|
2/08/23
|
31/10/23
|
15/02/24
|
15/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.853
|
2.715
|
1.532
|
309
|
2.374
|
2.848
|
2.582
|
2.250
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,1
x
|
1,77
x
|
0,8445
x
|
0,2215
x
|
1,336
x
|
1,432
x
|
1,13
x
|
0,912
x
|
Free Cash Flow
1 |
758
|
885
|
857
|
321
|
581
|
973
|
955
|
1.057
|
ROE (netto-inkomsten/eigen vermogen)
|
9,67%
|
9,33%
|
20%
|
5,53%
|
3,2%
|
3,24%
|
4,48%
|
5,3%
|
ROA (netto-inkomsten/totale activa)
|
5,54%
|
3,59%
|
11%
|
3,32%
|
2,09%
|
1,3%
|
2,37%
|
3,02%
|
Totale activa
1 |
13.543
|
13.904
|
15.179
|
51.009
|
102.147
|
34.803
|
32.943
|
30.943
|
Nettoactief per aandeel
2 |
-
|
-
|
-
|
-
|
98,20
|
83,80
|
84,00
|
84,70
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
5,420
|
5,890
|
6,850
|
7,360
|
Capex
1 |
627
|
609
|
570
|
644
|
692
|
797
|
816
|
818
|
Capex/omzet
|
6,96%
|
7,51%
|
6,19%
|
7,68%
|
5,62%
|
6,31%
|
6,14%
|
5,96%
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
15/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
106
EUR Gemiddelde koersdoel
119,9
EUR Spread / Gemiddelde doel +13,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,16% | 30,3 mld. | | +1,38% | 239 mld. | | +32,40% | 185 mld. | | -5,54% | 128 mld. | | +39,58% | 88 mld. | | -5,56% | 73,75 mld. | | -12,24% | 52,87 mld. | | +40,90% | 38,61 mld. | | -25,53% | 38,11 mld. | | +61,08% | 31,15 mld. |
consumenten goederen conglomeraten
|