Beurs gesloten -
Warsaw S.E.
17:55:41 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
385,1
PLN
|
+5,19%
|
|
+4,65%
|
-16,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.118
|
28.373
|
36.010
|
36.794
|
45.167
|
37.755
|
-
|
-
|
Bedrijfswaarde
1 |
14.866
|
29.366
|
37.067
|
38.196
|
46.122
|
37.116
|
36.549
|
37.279
|
K/w-verhouding
|
34,4
x
|
44
x
|
44,7
x
|
32,5
x
|
32,1
x
|
22,5
x
|
16,9
x
|
15
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,6%
|
Marktkapitalisatie/omzet
|
1,85
x
|
2,8
x
|
2,69
x
|
1,86
x
|
1,76
x
|
1,23
x
|
1,03
x
|
0,88
x
|
Bedrijfswaarde/omzet
|
1,94
x
|
2,9
x
|
2,77
x
|
1,93
x
|
1,8
x
|
1,21
x
|
1
x
|
0,87
x
|
Bedrijfswaarde/EBITDA
|
20,5
x
|
28,3
x
|
29,2
x
|
20,8
x
|
20,7
x
|
13,7
x
|
11
x
|
9,76
x
|
Bedrijfswaarde/FCF
|
-484
x
|
-161
x
|
-3.997
x
|
-198
x
|
77
x
|
73,6
x
|
26,9
x
|
22,6
x
|
FCF Yield
|
-0,21%
|
-0,62%
|
-0,03%
|
-0,5%
|
1,3%
|
1,36%
|
3,71%
|
4,42%
|
Price to Book
|
8,7
x
|
12,5
x
|
11,7
x
|
8,75
x
|
8,06
x
|
5,24
x
|
4,29
x
|
3,54
x
|
Aantal aandelen (in duizenden)
|
98.040
|
98.040
|
98.040
|
98.040
|
98.040
|
98.040
|
-
|
-
|
Referentieprijs
2 |
144,0
|
289,4
|
367,3
|
375,3
|
460,7
|
385,1
|
385,1
|
385,1
|
Datum van publicatie
|
12/03/20
|
12/03/21
|
10/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.647
|
10.126
|
13.362
|
19.802
|
25.666
|
30.645
|
36.627
|
42.822
|
EBITDA
1 |
725,4
|
1.036
|
1.271
|
1.838
|
2.233
|
2.706
|
3.314
|
3.819
|
Bedrijfsresultaat (EBIT)
1 |
561,9
|
837,9
|
1.024
|
1.538
|
1.876
|
2.302
|
2.841
|
3.331
|
Operationele Marge
|
7,35%
|
8,27%
|
7,66%
|
7,77%
|
7,31%
|
7,51%
|
7,76%
|
7,78%
|
Resultaat voor belastingen (EBT)
1 |
502,5
|
789
|
978,4
|
1.402
|
1.739
|
2.162
|
2.729
|
3.119
|
Nettowinst (verlies)
1 |
410,9
|
643,9
|
805,3
|
1.132
|
1.405
|
1.782
|
2.237
|
2.524
|
Nettomarge
|
5,37%
|
6,36%
|
6,03%
|
5,72%
|
5,48%
|
5,81%
|
6,11%
|
5,89%
|
WPA
2 |
4,190
|
6,570
|
8,210
|
11,55
|
14,33
|
17,14
|
22,75
|
25,75
|
Free Cash Flow
1 |
-30,72
|
-182,1
|
-9,273
|
-192,5
|
598,7
|
504
|
1.358
|
1.649
|
FCF-marge
|
-0,4%
|
-1,8%
|
-0,07%
|
-0,97%
|
2,33%
|
1,64%
|
3,71%
|
3,85%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
26,81%
|
18,63%
|
40,96%
|
43,18%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
42,6%
|
28,29%
|
60,67%
|
65,34%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
Datum van publicatie
|
12/03/20
|
12/03/21
|
10/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2021 S2
|
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
|
---|
Omzet
1 |
3.487
|
3.864
|
7.351
|
3.854
|
4.887
|
5.368
|
5.693
|
5.544
|
6.549
|
6.875
|
6.698
|
6.490
|
7.774
|
8.323
|
8.188
|
-
|
EBITDA
1 |
357,8
|
360,8
|
718,6
|
332,8
|
450,6
|
536
|
518,5
|
458,2
|
571,4
|
649,5
|
553,5
|
506,6
|
686,6
|
848,2
|
744,2
|
-
|
Bedrijfsresultaat (EBIT)
1 |
292,9
|
292,7
|
585,6
|
262,9
|
377,7
|
459,5
|
437,7
|
375,7
|
482,1
|
558,5
|
459,6
|
414,4
|
589,1
|
747,3
|
642,2
|
-
|
Operationele Marge
|
8,4%
|
7,57%
|
7,97%
|
6,82%
|
7,73%
|
8,56%
|
7,69%
|
6,78%
|
7,36%
|
8,12%
|
6,86%
|
6,39%
|
7,58%
|
8,98%
|
7,84%
|
-
|
Resultaat voor belastingen (EBT)
|
281,6
|
278,8
|
-
|
235,1
|
-
|
-
|
-
|
334
|
-
|
-
|
433,7
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
228,8
|
235,5
|
464,3
|
191,4
|
273,1
|
339,4
|
328,2
|
270,7
|
362,2
|
424
|
348,4
|
311,5
|
438,9
|
557,9
|
494,4
|
-
|
Nettomarge
|
6,56%
|
6,1%
|
6,32%
|
4,97%
|
5,59%
|
6,32%
|
5,77%
|
4,88%
|
5,53%
|
6,17%
|
5,2%
|
4,8%
|
5,65%
|
6,7%
|
6,04%
|
-
|
WPA
2 |
2,330
|
2,400
|
4,730
|
1,950
|
2,790
|
3,460
|
3,350
|
2,760
|
3,690
|
4,330
|
3,550
|
2,991
|
4,145
|
5,424
|
4,796
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/11/21
|
10/03/22
|
10/03/22
|
5/05/22
|
18/08/22
|
4/11/22
|
23/03/23
|
4/05/23
|
17/08/23
|
2/11/23
|
21/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
748
|
993
|
1.057
|
1.402
|
955
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
640
|
1.206
|
477
|
Hefboom (schuld/ebitda)
|
1,032
x
|
0,9588
x
|
0,8311
x
|
0,7627
x
|
0,4276
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-30,7
|
-182
|
-9,27
|
-192
|
599
|
504
|
1.358
|
1.649
|
ROE (netto-inkomsten/eigen vermogen)
|
29%
|
33,1%
|
30,2%
|
31,1%
|
28,7%
|
26,2%
|
26,2%
|
25,7%
|
ROA (netto-inkomsten/totale activa)
|
10,8%
|
13%
|
12,6%
|
14%
|
14,5%
|
14,1%
|
14%
|
15,5%
|
Totale activa
1 |
3.819
|
4.961
|
6.370
|
8.086
|
9.692
|
12.621
|
15.971
|
16.290
|
Nettoactief per aandeel
2 |
16,50
|
23,10
|
31,30
|
42,90
|
57,20
|
73,40
|
89,70
|
109,0
|
Cashflow per aandeel
2 |
8,150
|
8,360
|
13,50
|
12,80
|
18,10
|
25,70
|
31,50
|
-
|
Capex
1 |
828
|
1.002
|
1.336
|
1.446
|
1.173
|
1.512
|
1.716
|
1.806
|
Capex/omzet
|
10,83%
|
9,9%
|
10%
|
7,3%
|
4,57%
|
4,93%
|
4,69%
|
4,22%
|
Datum van publicatie
|
12/03/20
|
12/03/21
|
10/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
Laatste slotkoers
385,1
PLN Gemiddelde koersdoel
435,6
PLN Spread / Gemiddelde doel +13,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,41% | 9,33 mld. | | -7,21% | 38,45 mld. | | +11,52% | 35,53 mld. | | +9,36% | 33,86 mld. | | +9,52% | 20,2 mld. | | +1,92% | 14,29 mld. | | -17,40% | 12,77 mld. | | +16,48% | 11,85 mld. | | -.--% | 11,82 mld. | | -3,89% | 11,75 mld. |
Supermarkten & Gemakswinkels
|