Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
26,17
USD
|
-3,75%
|
|
-2,97%
|
-2,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.959
|
3.820
|
2.712
|
2.840
|
2.676
|
2.619
|
-
|
-
|
Bedrijfswaarde
1 |
3.379
|
4.164
|
3.024
|
3.116
|
2.854
|
2.829
|
2.794
|
2.760
|
K/w-verhouding
|
175
x
|
37,6
x
|
44,8
x
|
44,9
x
|
34,1
x
|
30,4
x
|
26,6
x
|
20,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,16
x
|
1,22
x
|
0,88
x
|
0,79
x
|
0,67
x
|
0,6
x
|
0,55
x
|
0,5
x
|
Bedrijfswaarde/omzet
|
1,32
x
|
1,33
x
|
0,98
x
|
0,87
x
|
0,72
x
|
0,65
x
|
0,59
x
|
0,53
x
|
Bedrijfswaarde/EBITDA
|
19,9
x
|
18,5
x
|
15,2
x
|
13,8
x
|
11,3
x
|
10,1
x
|
9,18
x
|
8,48
x
|
Bedrijfswaarde/FCF
|
94,8
x
|
73,9
x
|
71,7
x
|
56,6
x
|
21,2
x
|
-637
x
|
42,6
x
|
56,3
x
|
FCF Yield
|
1,05%
|
1,35%
|
1,4%
|
1,77%
|
4,71%
|
-0,16%
|
2,35%
|
1,78%
|
Price to Book
|
3,98
x
|
4,17
x
|
2,69
x
|
2,57
x
|
2,19
x
|
1,94
x
|
1,65
x
|
1,43
x
|
Aantal aandelen (in duizenden)
|
88.893
|
94.151
|
96.017
|
97.279
|
99.269
|
100.087
|
-
|
-
|
Referentieprijs
2 |
33,29
|
40,57
|
28,25
|
29,19
|
26,96
|
26,17
|
26,17
|
26,17
|
Datum van publicatie
|
24/03/20
|
2/03/21
|
1/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.560
|
3.135
|
3.080
|
3.578
|
3.969
|
4.343
|
4.734
|
5.193
|
EBITDA
1 |
169,8
|
224,5
|
198,5
|
225,9
|
252,6
|
280,1
|
304,2
|
325,7
|
Bedrijfsresultaat (EBIT)
1 |
68,34
|
107,4
|
89,1
|
94,99
|
125,8
|
141,7
|
160,6
|
198
|
Operationele Marge
|
2,67%
|
3,43%
|
2,89%
|
2,65%
|
3,17%
|
3,26%
|
3,39%
|
3,81%
|
Resultaat voor belastingen (EBT)
1 |
16,78
|
87,13
|
77,5
|
75,75
|
104,1
|
125
|
144,7
|
176,3
|
Nettowinst (verlies)
1 |
15,42
|
106,7
|
62,31
|
65,05
|
79,44
|
87,24
|
101,2
|
123,3
|
Nettomarge
|
0,6%
|
3,4%
|
2,02%
|
1,82%
|
2%
|
2,01%
|
2,14%
|
2,37%
|
WPA
2 |
0,1900
|
1,080
|
0,6300
|
0,6500
|
0,7900
|
0,8618
|
0,9840
|
1,260
|
Free Cash Flow
1 |
35,64
|
56,32
|
42,2
|
55,03
|
134,5
|
-4,439
|
65,65
|
49
|
FCF-marge
|
1,39%
|
1,8%
|
1,37%
|
1,54%
|
3,39%
|
-0,1%
|
1,39%
|
0,94%
|
Kasstroomconversie (ebitda)
|
20,98%
|
25,09%
|
21,27%
|
24,36%
|
53,22%
|
-
|
21,58%
|
15,04%
|
Kasstroomconversie (nettowinst)
|
231,15%
|
52,77%
|
67,73%
|
84,59%
|
169,26%
|
-
|
64,86%
|
39,74%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/03/20
|
2/03/21
|
1/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
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 |
768,9
|
782,7
|
831,4
|
897,7
|
918,2
|
930,8
|
965,5
|
1.010
|
1.004
|
989,8
|
1.022
|
1.106
|
1.116
|
1.100
|
1.128
|
EBITDA
1 |
51,39
|
47,4
|
49,25
|
60,14
|
59,1
|
57,45
|
63,08
|
70,52
|
68,14
|
50,88
|
52,25
|
73,9
|
80,84
|
73,71
|
66,74
|
Bedrijfsresultaat (EBIT)
1 |
26,14
|
15,43
|
19,43
|
26,91
|
24,69
|
23,96
|
32,82
|
36,48
|
37,56
|
18,93
|
18,96
|
40,12
|
47,18
|
35,41
|
34,03
|
Operationele Marge
|
3,4%
|
1,97%
|
2,34%
|
3%
|
2,69%
|
2,57%
|
3,4%
|
3,61%
|
3,74%
|
1,91%
|
1,86%
|
3,63%
|
4,23%
|
3,22%
|
3,02%
|
Resultaat voor belastingen (EBT)
1 |
22,19
|
11,64
|
15,75
|
21,76
|
19,89
|
18,35
|
21,56
|
31,72
|
33,33
|
17,48
|
14,89
|
36,75
|
42,54
|
30,82
|
29,49
|
Nettowinst (verlies)
1 |
17,14
|
6,639
|
11,57
|
20,09
|
17,5
|
15,89
|
13,72
|
24,47
|
27,14
|
14,11
|
11,08
|
25,75
|
29,24
|
21,34
|
20,64
|
Nettomarge
|
2,23%
|
0,85%
|
1,39%
|
2,24%
|
1,91%
|
1,71%
|
1,42%
|
2,42%
|
2,7%
|
1,43%
|
1,08%
|
2,33%
|
2,62%
|
1,94%
|
1,83%
|
WPA
2 |
0,1700
|
0,0700
|
0,1200
|
0,2000
|
0,1700
|
0,1600
|
0,1400
|
0,2400
|
0,2700
|
0,1400
|
0,0931
|
0,2409
|
0,2922
|
0,2278
|
0,2052
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
1/03/22
|
10/05/22
|
9/08/22
|
8/11/22
|
28/02/23
|
9/05/23
|
8/08/23
|
7/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
420
|
344
|
311
|
277
|
178
|
210
|
174
|
141
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,472
x
|
1,532
x
|
1,569
x
|
1,226
x
|
0,7036
x
|
0,7499
x
|
0,5729
x
|
0,433
x
|
Free Cash Flow
1 |
35,6
|
56,3
|
42,2
|
55
|
134
|
-4,44
|
65,6
|
49
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
18,9%
|
9,31%
|
9,63%
|
6,82%
|
8,79%
|
8,4%
|
8,74%
|
ROA (netto-inkomsten/totale activa)
|
0,87%
|
4,57%
|
2,42%
|
2,39%
|
2,77%
|
3,03%
|
3,21%
|
-
|
Totale activa
1 |
1.781
|
2.336
|
2.578
|
2.721
|
2.871
|
2.880
|
3.153
|
-
|
Nettoactief per aandeel
2 |
8,370
|
9,720
|
10,50
|
11,40
|
12,30
|
13,50
|
15,90
|
18,30
|
Cashflow per aandeel
2 |
1,620
|
1,840
|
1,670
|
1,850
|
3,010
|
2,040
|
2,290
|
-
|
Capex
1 |
97,2
|
125
|
123
|
130
|
169
|
171
|
182
|
182
|
Capex/omzet
|
3,8%
|
3,99%
|
4,01%
|
3,65%
|
4,26%
|
3,94%
|
3,84%
|
3,51%
|
Datum van publicatie
|
24/03/20
|
2/03/21
|
1/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
26,17
USD Gemiddelde koersdoel
31,14
USD Spread / Gemiddelde doel +19,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,93% | 2,62 mld. | | +14,48% | 485 mld. | | +21,40% | 40,05 mld. | | +5,39% | 38,37 mld. | | +18,78% | 34,13 mld. | | +7,63% | 28,47 mld. | | -15,08% | 25,16 mld. | | -0,55% | 25,08 mld. | | +11,96% | 17,99 mld. | | +4,35% | 17,88 mld. |
Levensmiddelenhandel & -distributie - Andere
|