Beurs gesloten -
OTC Markets
21:52:42 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,09
USD
|
+0,16%
|
|
-3,21%
|
-8,19%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.142
|
4.692
|
4.942
|
5.759
|
6.131
|
6.500
|
-
|
-
|
Bedrijfswaarde
1 |
6.778
|
11.639
|
11.411
|
12.518
|
12.475
|
11.954
|
11.835
|
11.843
|
K/w-verhouding
|
26,3
x
|
36,7
x
|
-17,1
x
|
8,64
x
|
30
x
|
17,3
x
|
13,5
x
|
12,5
x
|
Dividendrendement
|
4,71%
|
1,55%
|
4,76%
|
5,27%
|
4,95%
|
4,73%
|
4,98%
|
5,14%
|
Marktkapitalisatie/omzet
|
0,18
x
|
0,16
x
|
0,17
x
|
0,19
x
|
0,19
x
|
0,2
x
|
0,19
x
|
0,19
x
|
Bedrijfswaarde/omzet
|
0,23
x
|
0,4
x
|
0,39
x
|
0,42
x
|
0,4
x
|
0,37
x
|
0,35
x
|
0,35
x
|
Bedrijfswaarde/EBITDA
|
4,47
x
|
5,19
x
|
5,83
x
|
5,54
x
|
5,72
x
|
5,58
x
|
5,38
x
|
5,25
x
|
Bedrijfswaarde/FCF
|
14,7
x
|
16,2
x
|
6,55
x
|
39,7
x
|
8,62
x
|
20,2
x
|
25
x
|
21,2
x
|
FCF Yield
|
6,8%
|
6,19%
|
15,3%
|
2,52%
|
11,6%
|
4,94%
|
4,01%
|
4,73%
|
Price to Book
|
0,61
x
|
0,68
x
|
0,78
x
|
0,67
x
|
0,84
x
|
0,89
x
|
0,89
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
2.200.381
|
2.205.768
|
2.217.230
|
2.315.773
|
2.318.792
|
2.344.805
|
-
|
-
|
Referentieprijs
2 |
2,337
|
2,127
|
2,229
|
2,487
|
2,644
|
2,772
|
2,772
|
2,772
|
Datum van publicatie
|
1/05/19
|
30/04/20
|
28/04/21
|
28/04/22
|
27/04/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
29.007
|
28.993
|
29.048
|
29.895
|
31.491
|
32.689
|
33.420
|
34.076
|
EBITDA
1 |
1.515
|
2.242
|
1.958
|
2.259
|
2.180
|
2.144
|
2.200
|
2.257
|
Bedrijfsresultaat (EBIT)
1 |
723
|
986
|
709
|
1.039
|
972
|
997
|
1.044
|
1.084
|
Operationele Marge
|
2,49%
|
3,4%
|
2,44%
|
3,48%
|
3,09%
|
3,05%
|
3,12%
|
3,18%
|
Resultaat voor belastingen (EBT)
1 |
239
|
255
|
-261
|
854
|
327
|
577
|
727,8
|
783,9
|
Nettowinst (verlies)
1 |
219
|
152
|
-280
|
677
|
207
|
410,5
|
503
|
530,3
|
Nettomarge
|
0,75%
|
0,52%
|
-0,96%
|
2,26%
|
0,66%
|
1,26%
|
1,51%
|
1,56%
|
WPA
2 |
0,0890
|
0,0580
|
-0,1300
|
0,2880
|
0,0880
|
0,1604
|
0,2060
|
0,2221
|
Free Cash Flow
1 |
461
|
720
|
1.741
|
315
|
1.447
|
590,7
|
474
|
559,7
|
FCF-marge
|
1,59%
|
2,48%
|
5,99%
|
1,05%
|
4,59%
|
1,81%
|
1,42%
|
1,64%
|
Kasstroomconversie (ebitda)
|
30,43%
|
32,11%
|
88,92%
|
13,94%
|
66,38%
|
27,55%
|
21,54%
|
24,8%
|
Kasstroomconversie (nettowinst)
|
210,5%
|
473,68%
|
-
|
46,53%
|
699,03%
|
143,87%
|
94,24%
|
105,54%
|
Dividend per aandeel
2 |
0,1100
|
0,0330
|
0,1060
|
0,1310
|
0,1310
|
0,1310
|
0,1380
|
0,1426
|
Datum van publicatie
|
1/05/19
|
30/04/20
|
28/04/21
|
28/04/22
|
27/04/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
15.097
|
13.896
|
14.934
|
14.114
|
15.724
|
14.171
|
16.408
|
16.983
|
15.322
|
17.616
|
16.115
|
EBITDA
|
1.124
|
1.118
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
457
|
529
|
500
|
209
|
542
|
497
|
496
|
498
|
497
|
531,3
|
511,9
|
Operationele Marge
|
3,03%
|
3,81%
|
3,35%
|
1,48%
|
3,45%
|
3,51%
|
3,02%
|
2,93%
|
3,24%
|
3,02%
|
3,18%
|
Resultaat voor belastingen (EBT)
|
9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-38
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-0,25%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-0,0220
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
0,0330
|
-
|
-
|
-
|
-
|
-
|
0,0390
|
0,0390
|
-
|
-
|
-
|
Datum van publicatie
|
7/11/19
|
30/04/20
|
5/11/20
|
28/04/21
|
4/11/21
|
28/04/22
|
3/11/22
|
2/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.636
|
6.947
|
6.469
|
6.759
|
6.344
|
5.454
|
5.335
|
5.343
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,08
x
|
3,099
x
|
3,304
x
|
2,992
x
|
2,91
x
|
2,544
x
|
2,425
x
|
2,368
x
|
Free Cash Flow
1 |
461
|
720
|
1.741
|
315
|
1.447
|
591
|
474
|
560
|
ROE (netto-inkomsten/eigen vermogen)
|
6,1%
|
5,39%
|
3,59%
|
7,74%
|
6,8%
|
6,84%
|
7,29%
|
7,55%
|
ROA (netto-inkomsten/totale activa)
|
2,13%
|
1,7%
|
0,97%
|
2,21%
|
2,01%
|
1,9%
|
1,99%
|
1,95%
|
Totale activa
1 |
10.303
|
8.953
|
-28.813
|
30.661
|
10.305
|
21.590
|
25.313
|
27.174
|
Nettoactief per aandeel
2 |
3,850
|
3,150
|
2,850
|
3,710
|
3,140
|
3,120
|
3,120
|
3,190
|
Cashflow per aandeel
2 |
0,2500
|
0,5500
|
1,010
|
0,4300
|
0,9300
|
0,7700
|
0,7000
|
0,7000
|
Capex
1 |
594
|
652
|
595
|
694
|
738
|
779
|
854
|
819
|
Capex/omzet
|
2,05%
|
2,25%
|
2,05%
|
2,32%
|
2,34%
|
2,38%
|
2,55%
|
2,4%
|
Datum van publicatie
|
1/05/19
|
30/04/20
|
28/04/21
|
28/04/22
|
27/04/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2,772
GBP Gemiddelde koersdoel
3,044
GBP Spread / Gemiddelde doel +9,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,22% | 37,91 mld. | | +10,28% | 35,52 mld. | | +8,71% | 33,68 mld. | | +0,92% | 18,5 mld. | | +1,80% | 14,51 mld. | | -10,42% | 14,1 mld. | | +24,90% | 12,7 mld. | | -6,52% | 12,27 mld. | | -.--% | 11,82 mld. |
Supermarkten & Gemakswinkels
|