Beurs gesloten -
Xetra
17:35:09 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,744
EUR
|
-3,63%
|
|
-1,29%
|
-52,87%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.061
|
10.969
|
11.727
|
3.522
|
2.449
|
1.132
|
-
|
-
|
Bedrijfswaarde
1 |
2.870
|
10.391
|
11.055
|
3.522
|
2.736
|
1.575
|
1.469
|
1.359
|
K/w-verhouding
|
-311
x
|
30,2
x
|
47,6
x
|
32,6
x
|
143
x
|
45,2
x
|
14,3
x
|
9,03
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,69
x
|
2,93
x
|
1,96
x
|
0,46
x
|
0,32
x
|
0,14
x
|
0,14
x
|
0,13
x
|
Bedrijfswaarde/omzet
|
1,59
x
|
2,77
x
|
1,84
x
|
0,46
x
|
0,36
x
|
0,2
x
|
0,18
x
|
0,16
x
|
Bedrijfswaarde/EBITDA
|
61,7
x
|
20,6
x
|
21
x
|
7,38
x
|
6,11
x
|
4,44
x
|
3,14
x
|
2,69
x
|
Bedrijfswaarde/FCF
|
844
x
|
20,1
x
|
60,4
x
|
-
|
35,1
x
|
118
x
|
16,1
x
|
8,86
x
|
FCF Yield
|
0,12%
|
4,98%
|
1,66%
|
-
|
2,85%
|
0,84%
|
6,23%
|
11,3%
|
Price to Book
|
12,5
x
|
16,7
x
|
13,1
x
|
-
|
2,4
x
|
1,11
x
|
0,96
x
|
0,84
x
|
Aantal aandelen (in duizenden)
|
164.044
|
173.555
|
173.636
|
171.560
|
171.111
|
167.824
|
-
|
-
|
Referentieprijs
2 |
18,66
|
63,20
|
67,54
|
20,53
|
14,31
|
6,744
|
6,744
|
6,744
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
7/03/23
|
15/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.809
|
3.750
|
5.993
|
7.607
|
7.597
|
7.825
|
8.228
|
8.570
|
EBITDA
1 |
46,5
|
505,2
|
527,6
|
477,4
|
447,6
|
354,9
|
468,3
|
505,4
|
Bedrijfsresultaat (EBIT)
1 |
-25,8
|
425,9
|
391,8
|
256,1
|
134,3
|
83
|
213,4
|
256,4
|
Operationele Marge
|
-1,43%
|
11,36%
|
6,54%
|
3,37%
|
1,77%
|
1,06%
|
2,59%
|
2,99%
|
Resultaat voor belastingen (EBT)
1 |
-5,3
|
395,8
|
384
|
200
|
73,3
|
-25
|
146,9
|
200,2
|
Nettowinst (verlies)
1 |
-10,2
|
369
|
256,1
|
125,1
|
19,4
|
24,43
|
88,66
|
118,2
|
Nettomarge
|
-0,56%
|
9,84%
|
4,27%
|
1,64%
|
0,26%
|
0,31%
|
1,08%
|
1,38%
|
WPA
2 |
-0,0600
|
2,090
|
1,420
|
0,6300
|
0,1000
|
0,1492
|
0,4718
|
0,7465
|
Free Cash Flow
1 |
3,4
|
517
|
183
|
-
|
78
|
13,3
|
91,43
|
153,4
|
FCF-marge
|
0,19%
|
13,79%
|
3,05%
|
-
|
1,03%
|
0,17%
|
1,11%
|
1,79%
|
Kasstroomconversie (ebitda)
|
7,31%
|
102,34%
|
34,69%
|
-
|
17,43%
|
3,75%
|
19,52%
|
30,34%
|
Kasstroomconversie (nettowinst)
|
-
|
140,11%
|
71,46%
|
-
|
402,06%
|
54,45%
|
103,13%
|
129,78%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
7/03/23
|
15/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S2
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
2.079
|
1.580
|
1.915
|
1.957
|
3.872
|
1.860
|
1.874
|
2.016
|
1.918
|
1.804
|
1.859
|
2.074
|
1.969
|
1.882
|
1.936
|
-
|
-
|
EBITDA
1 |
-
|
130,8
|
99,3
|
145,9
|
245,2
|
71,8
|
160,1
|
66,1
|
191,9
|
69,2
|
113,6
|
16,8
|
131
|
72,7
|
121,4
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
85,4
|
49,9
|
85,7
|
-
|
1,2
|
108,6
|
-9
|
100,6
|
-12,9
|
-70,6
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
5,4%
|
2,61%
|
4,38%
|
-
|
0,06%
|
5,79%
|
-0,45%
|
5,25%
|
-0,72%
|
-3,8%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
49,3
|
97,2
|
-
|
15
|
38,5
|
-25,4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
47,6
|
27,3
|
62,9
|
-
|
2,6
|
33,5
|
-25,4
|
-
|
-11,1
|
-10,9
|
-83,8
|
34,25
|
-1,246
|
57,34
|
-
|
-
|
Nettomarge
|
-
|
3,01%
|
1,43%
|
3,21%
|
-
|
0,14%
|
1,79%
|
-1,26%
|
-
|
-0,62%
|
-0,59%
|
-4,04%
|
1,74%
|
-0,07%
|
2,96%
|
-
|
-
|
WPA
2 |
-
|
0,2700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0,0600
|
-0,0700
|
-0,4900
|
0,1999
|
-0,007270
|
0,3346
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/03/21
|
1/03/22
|
28/04/22
|
15/08/22
|
15/08/22
|
27/10/22
|
7/03/23
|
27/04/23
|
10/08/23
|
26/10/23
|
15/03/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
287
|
443
|
337
|
227
|
Nettokaspositie
1 |
191
|
578
|
672
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
0,6419
x
|
1,249
x
|
0,7196
x
|
0,4486
x
|
Free Cash Flow
1 |
3,4
|
517
|
183
|
-
|
78
|
13,3
|
91,4
|
153
|
ROE (netto-inkomsten/eigen vermogen)
|
-4,22%
|
81,8%
|
33%
|
-
|
1,96%
|
8,88%
|
12,9%
|
14,4%
|
ROA (netto-inkomsten/totale activa)
|
-2,11%
|
35,2%
|
13,7%
|
-
|
0,76%
|
3,23%
|
6,28%
|
7,86%
|
Totale activa
1 |
483,2
|
1.048
|
1.867
|
-
|
2.558
|
756,2
|
1.413
|
1.504
|
Nettoactief per aandeel
2 |
1,500
|
3,780
|
5,160
|
-
|
5,970
|
6,060
|
7,000
|
7,990
|
Cashflow per aandeel
2 |
0,2600
|
3,390
|
2,270
|
-
|
2,180
|
1,470
|
2,170
|
2,710
|
Capex
1 |
38,8
|
84,5
|
252
|
-
|
306
|
294
|
229
|
230
|
Capex/omzet
|
2,14%
|
2,25%
|
4,2%
|
-
|
4,03%
|
3,76%
|
2,79%
|
2,68%
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
7/03/23
|
15/03/24
|
-
|
-
|
-
|
Laatste slotkoers
6,744
EUR Gemiddelde koersdoel
9,824
EUR Spread / Gemiddelde doel +45,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -52,87% | 1,21 mld. | | +14,48% | 485 mld. | | +21,40% | 40,05 mld. | | +5,39% | 38,37 mld. | | +7,63% | 28,47 mld. | | -15,08% | 25,16 mld. | | -0,55% | 25,08 mld. | | +4,35% | 17,88 mld. | | +11,96% | 17,99 mld. | | +1,34% | 13,77 mld. |
Levensmiddelenhandel & -distributie - Andere
|