Beurs gesloten -
London S.E.
14:35:52 23-03-2023
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
151
USD
|
+2,05%
|
|
+2,04%
|
-7,75%
|
Fiscaal tijdperk: Maggio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.527
|
10.325
|
18.741
|
15.722
|
19.504
|
17.950
|
-
|
-
|
Bedrijfswaarde
1 |
14.998
|
10.761
|
18.456
|
16.202
|
20.021
|
19.179
|
19.114
|
19.101
|
K/w-verhouding
|
20,8
x
|
-185
x
|
30
x
|
17
x
|
20,2
x
|
17,5
x
|
15,6
x
|
14,2
x
|
Dividendrendement
|
2,65%
|
3,32%
|
1,08%
|
3,58%
|
-
|
3,5%
|
3,86%
|
4,26%
|
Marktkapitalisatie/omzet
|
1,71
x
|
1,32
x
|
2,6
x
|
1,63
x
|
1,86
x
|
1,57
x
|
1,5
x
|
1,42
x
|
Bedrijfswaarde/omzet
|
1,76
x
|
1,38
x
|
2,56
x
|
1,68
x
|
1,91
x
|
1,68
x
|
1,6
x
|
1,51
x
|
Bedrijfswaarde/EBITDA
|
12,7
x
|
13,6
x
|
17,8
x
|
10,6
x
|
12,7
x
|
10,7
x
|
9,93
x
|
9,33
x
|
Bedrijfswaarde/FCF
|
18,3
x
|
41,8
x
|
19,7
x
|
18,3
x
|
20,3
x
|
19,7
x
|
16,4
x
|
14,9
x
|
FCF Yield
|
5,45%
|
2,39%
|
5,09%
|
5,48%
|
4,93%
|
5,08%
|
6,11%
|
6,72%
|
Price to Book
|
6,19
x
|
4,18
x
|
6,64
x
|
7,33
x
|
9
x
|
8,01
x
|
7,53
x
|
6,66
x
|
Aantal aandelen (in duizenden)
|
122.976
|
129.879
|
130.843
|
124.734
|
120.929
|
119.359
|
-
|
-
|
Referentieprijs
2 |
118,1
|
79,50
|
143,2
|
126,0
|
161,3
|
150,4
|
150,4
|
150,4
|
Datum van publicatie
|
20/06/19
|
25/06/20
|
24/06/21
|
23/06/22
|
22/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maggio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.510
|
7.807
|
7.196
|
9.630
|
10.488
|
11.410
|
11.963
|
12.642
|
EBITDA
1 |
1.184
|
794
|
1.039
|
1.531
|
1.579
|
1.800
|
1.925
|
2.046
|
Bedrijfsresultaat (EBIT)
1 |
847,1
|
438,1
|
655,3
|
1.160
|
1.191
|
1.342
|
1.446
|
1.554
|
Operationele Marge
|
9,95%
|
5,61%
|
9,11%
|
12,05%
|
11,36%
|
11,76%
|
12,09%
|
12,29%
|
Resultaat voor belastingen (EBT)
1 |
782,3
|
-161
|
576,5
|
1.094
|
1.120
|
1.187
|
1.312
|
1.416
|
Nettowinst (verlies)
1 |
713,4
|
-52,4
|
629,3
|
954,7
|
981,9
|
1.039
|
1.143
|
1.232
|
Nettomarge
|
8,38%
|
-0,67%
|
8,75%
|
9,91%
|
9,36%
|
9,11%
|
9,56%
|
9,74%
|
WPA
2 |
5,690
|
-0,4300
|
4,770
|
7,400
|
7,990
|
8,593
|
9,628
|
10,61
|
Free Cash Flow
1 |
817,8
|
257,5
|
938,6
|
887,7
|
987,9
|
975,1
|
1.167
|
1.283
|
FCF-marge
|
9,61%
|
3,3%
|
13,04%
|
9,22%
|
9,42%
|
8,55%
|
9,76%
|
10,15%
|
Kasstroomconversie (ebitda)
|
69,08%
|
32,43%
|
90,36%
|
58%
|
62,56%
|
54,18%
|
60,63%
|
62,7%
|
Kasstroomconversie (nettowinst)
|
114,63%
|
-
|
149,15%
|
92,98%
|
100,61%
|
93,83%
|
102,1%
|
104,17%
|
Dividend per aandeel
2 |
3,130
|
2,640
|
1,550
|
4,510
|
-
|
5,269
|
5,810
|
6,402
|
Datum van publicatie
|
20/06/19
|
25/06/20
|
24/06/21
|
23/06/22
|
22/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maggio |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
2.272
|
2.449
|
2.603
|
2.446
|
2.486
|
2.786
|
2.769
|
2.731
|
2.727
|
2.975
|
2.975
|
2.857
|
2.853
|
3.130
|
3.114
|
EBITDA
1 |
335
|
395
|
431,2
|
339,8
|
330
|
448,2
|
473,4
|
387,5
|
403,8
|
512,1
|
508,5
|
418,1
|
425,8
|
538,1
|
538,5
|
Bedrijfsresultaat (EBIT)
1 |
242,9
|
301
|
341,7
|
239,3
|
224,4
|
351,2
|
376,3
|
277,7
|
291,3
|
394,2
|
392,4
|
300,5
|
307,1
|
416,9
|
417,9
|
Operationele Marge
|
10,69%
|
12,29%
|
13,13%
|
9,78%
|
9,02%
|
12,6%
|
13,59%
|
10,17%
|
10,68%
|
13,25%
|
13,19%
|
10,52%
|
10,76%
|
13,32%
|
13,42%
|
Resultaat voor belastingen (EBT)
1 |
225,9
|
283,3
|
319,3
|
224,4
|
213,4
|
330,3
|
352,4
|
223,2
|
241,4
|
350,9
|
356,8
|
260,3
|
266,8
|
382,6
|
388
|
Nettowinst (verlies)
1 |
193,2
|
247
|
281,7
|
193
|
187,2
|
286,6
|
315,1
|
194,5
|
212,1
|
312,9
|
314,1
|
230
|
235,5
|
334,9
|
337,9
|
Nettomarge
|
8,5%
|
10,09%
|
10,82%
|
7,89%
|
7,53%
|
10,29%
|
11,38%
|
7,12%
|
7,78%
|
10,52%
|
10,56%
|
8,05%
|
8,25%
|
10,7%
|
10,85%
|
WPA
2 |
1,480
|
1,930
|
2,240
|
1,560
|
1,520
|
2,340
|
2,580
|
1,590
|
1,760
|
2,600
|
2,611
|
1,927
|
1,978
|
2,822
|
2,859
|
Dividend per aandeel
2 |
1,100
|
1,100
|
1,210
|
1,210
|
1,210
|
1,210
|
-
|
1,310
|
-
|
-
|
1,310
|
1,408
|
1,408
|
1,408
|
1,411
|
Datum van publicatie
|
17/12/21
|
24/03/22
|
23/06/22
|
22/09/22
|
16/12/22
|
23/03/23
|
22/06/23
|
21/09/23
|
15/12/23
|
21/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maggio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
470
|
436
|
-
|
480
|
517
|
1.228
|
1.163
|
1.151
|
Nettokaspositie
1 |
-
|
-
|
285
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3974
x
|
0,5485
x
|
-
|
0,3139
x
|
0,3275
x
|
0,6825
x
|
0,6044
x
|
0,5624
x
|
Free Cash Flow
1 |
818
|
258
|
939
|
888
|
988
|
975
|
1.167
|
1.283
|
ROE (netto-inkomsten/eigen vermogen)
|
31,8%
|
16,5%
|
22,1%
|
38,1%
|
44,6%
|
47,3%
|
49,3%
|
50%
|
ROA (netto-inkomsten/totale activa)
|
12,8%
|
4,91%
|
5,52%
|
9,18%
|
9,64%
|
9,59%
|
10,2%
|
10,7%
|
Totale activa
1 |
5.555
|
-1.067
|
11.402
|
10.396
|
10.189
|
10.832
|
11.156
|
11.476
|
Nettoactief per aandeel
2 |
19,10
|
19,00
|
21,60
|
17,20
|
17,90
|
18,80
|
20,00
|
22,60
|
Cashflow per aandeel
2 |
10,10
|
5,850
|
9,060
|
9,800
|
12,60
|
13,10
|
13,50
|
15,90
|
Capex
1 |
452
|
460
|
255
|
377
|
565
|
600
|
587
|
608
|
Capex/omzet
|
5,31%
|
5,89%
|
3,54%
|
3,91%
|
5,39%
|
5,26%
|
4,9%
|
4,81%
|
Datum van publicatie
|
20/06/19
|
25/06/20
|
24/06/21
|
23/06/22
|
22/06/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
150,4
USD Gemiddelde koersdoel
176,9
USD Spread / Gemiddelde doel +17,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,41% | 90,9 mld. | | +2,14% | 47,46 mld. | | -13,97% | 13,63 mld. | | +19,39% | 12,37 mld. | | +115,03% | 10,55 mld. | | -16,62% | 5,83 mld. | | -13,92% | 4,14 mld. | | -12,57% | 3,9 mld. | | +12,99% | 3,8 mld. |
Restaurants & Bars - NEC
|