Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
58,79
USD
|
+0,60%
|
|
-1,43%
|
-27,98%
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.367
|
1.831
|
2.157
|
1.560
|
1.389
|
1.148
|
-
|
-
|
Bedrijfswaarde
1 |
3.516
|
3.009
|
3.376
|
3.253
|
2.958
|
2.842
|
2.825
|
2.865
|
K/w-verhouding
|
25,3
x
|
20,9
x
|
13,5
x
|
13,6
x
|
11
x
|
9,17
x
|
8,09
x
|
7,36
x
|
Dividendrendement
|
1,75%
|
1,49%
|
1,69%
|
2,38%
|
2,55%
|
2,99%
|
3,17%
|
3,57%
|
Marktkapitalisatie/omzet
|
2,49
x
|
1,79
x
|
1,89
x
|
1,06
x
|
0,82
x
|
0,72
x
|
0,73
x
|
0,74
x
|
Bedrijfswaarde/omzet
|
3,7
x
|
2,95
x
|
2,95
x
|
2,22
x
|
1,75
x
|
1,77
x
|
1,78
x
|
1,84
x
|
Bedrijfswaarde/EBITDA
|
13,1
x
|
11
x
|
10,2
x
|
10,6
x
|
8,72
x
|
8,74
x
|
8,4
x
|
8,28
x
|
Bedrijfswaarde/FCF
|
29,1
x
|
24,3
x
|
21,1
x
|
27,9
x
|
21,1
x
|
53,3
x
|
39,6
x
|
-
|
FCF Yield
|
3,43%
|
4,12%
|
4,74%
|
3,58%
|
4,74%
|
1,88%
|
2,53%
|
-
|
Price to Book
|
-3,03
x
|
-2,31
x
|
-2,56
x
|
-2,09
x
|
-1,9
x
|
-1,66
x
|
-1,7
x
|
-1,72
x
|
Aantal aandelen (in duizenden)
|
25.824
|
22.678
|
21.672
|
21.057
|
20.108
|
19.534
|
-
|
-
|
Referentieprijs
2 |
91,65
|
80,74
|
99,51
|
74,07
|
69,06
|
58,79
|
58,79
|
58,79
|
Datum van publicatie
|
20/11/19
|
18/11/20
|
23/11/21
|
22/11/22
|
21/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
950,1
|
1.022
|
1.144
|
1.468
|
1.692
|
1.606
|
1.584
|
1.557
|
EBITDA
1 |
269
|
274,2
|
331,4
|
306,6
|
339,2
|
325,3
|
336,5
|
346,1
|
Bedrijfsresultaat (EBIT)
1 |
202,2
|
230,6
|
289,9
|
248,3
|
278,8
|
255,5
|
269,7
|
279
|
Operationele Marge
|
21,28%
|
22,57%
|
25,35%
|
16,91%
|
16,47%
|
15,91%
|
17,03%
|
17,92%
|
Resultaat voor belastingen (EBT)
1 |
115,8
|
122,1
|
221,6
|
161,9
|
189,3
|
174,9
|
191
|
207,3
|
Nettowinst (verlies)
1 |
94,44
|
89,76
|
165,8
|
115,8
|
130,8
|
127
|
138,8
|
149,8
|
Nettomarge
|
9,94%
|
8,79%
|
14,49%
|
7,89%
|
7,73%
|
7,91%
|
8,76%
|
9,62%
|
WPA
2 |
3,620
|
3,860
|
7,370
|
5,450
|
6,300
|
6,411
|
7,271
|
7,990
|
Free Cash Flow
1 |
120,8
|
124
|
160,1
|
116,4
|
140,1
|
53,36
|
71,34
|
-
|
FCF-marge
|
12,71%
|
12,14%
|
14%
|
7,93%
|
8,28%
|
3,32%
|
4,5%
|
-
|
Kasstroomconversie (ebitda)
|
44,89%
|
45,23%
|
48,31%
|
37,96%
|
41,29%
|
16,4%
|
21,2%
|
-
|
Kasstroomconversie (nettowinst)
|
127,87%
|
138,14%
|
96,6%
|
100,54%
|
107,05%
|
42,03%
|
51,42%
|
-
|
Dividend per aandeel
2 |
1,600
|
1,200
|
1,680
|
1,760
|
1,760
|
1,760
|
1,867
|
2,100
|
Datum van publicatie
|
20/11/19
|
18/11/20
|
23/11/21
|
22/11/22
|
21/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Oktober |
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
|
2025 Q2
|
---|
Omzet
1 |
278,5
|
344,7
|
322,3
|
398,3
|
402,8
|
527,1
|
395,7
|
396,9
|
372,5
|
487,5
|
370,2
|
379,9
|
368,9
|
481,8
|
363,9
|
EBITDA
1 |
74,31
|
91,17
|
64,42
|
73,19
|
77,86
|
110,6
|
78,76
|
79,4
|
68,42
|
101,8
|
74,88
|
78,05
|
71,97
|
104,8
|
76,12
|
Bedrijfsresultaat (EBIT)
1 |
68,75
|
73,74
|
38,24
|
51,87
|
84,42
|
100,9
|
61,64
|
63,54
|
52,64
|
79,48
|
58,94
|
62,28
|
55,77
|
84,95
|
60,6
|
Operationele Marge
|
24,69%
|
21,39%
|
11,87%
|
13,02%
|
20,96%
|
19,15%
|
15,58%
|
16,01%
|
14,13%
|
16,3%
|
15,92%
|
16,39%
|
15,12%
|
17,63%
|
16,65%
|
Resultaat voor belastingen (EBT)
1 |
52,21
|
53,46
|
11,69
|
32,09
|
64,64
|
72,64
|
40,68
|
43,27
|
32,75
|
52,89
|
39,41
|
43,57
|
37,15
|
60,08
|
40,72
|
Nettowinst (verlies)
1 |
38,93
|
39,27
|
7,796
|
22,86
|
45,86
|
53,25
|
26,51
|
29,17
|
21,9
|
38,68
|
28,83
|
31,95
|
27,25
|
44,13
|
29,67
|
Nettomarge
|
13,98%
|
11,39%
|
2,42%
|
5,74%
|
11,39%
|
10,1%
|
6,7%
|
7,35%
|
5,88%
|
7,94%
|
7,79%
|
8,41%
|
7,39%
|
9,16%
|
8,15%
|
WPA
2 |
1,800
|
1,850
|
0,3700
|
1,080
|
2,170
|
2,540
|
1,270
|
1,410
|
1,080
|
1,930
|
1,457
|
1,621
|
1,396
|
2,281
|
1,564
|
Dividend per aandeel
2 |
0,4400
|
0,4400
|
0,4400
|
0,4400
|
0,4400
|
0,4400
|
0,4400
|
0,4400
|
0,4400
|
0,4400
|
0,4400
|
0,4400
|
0,4400
|
0,4628
|
0,4585
|
Datum van publicatie
|
23/11/21
|
23/02/22
|
26/05/22
|
10/08/22
|
22/11/22
|
1/03/23
|
17/05/23
|
9/08/23
|
21/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.150
|
1.178
|
1.219
|
1.694
|
1.569
|
1.693
|
1.677
|
1.717
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,274
x
|
4,297
x
|
3,678
x
|
5,523
x
|
4,625
x
|
5,206
x
|
4,983
x
|
4,96
x
|
Free Cash Flow
1 |
121
|
124
|
160
|
116
|
140
|
53,4
|
71,3
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
10,6%
|
6,27%
|
9,37%
|
4,96%
|
4,42%
|
4,29%
|
4,7%
|
5,06%
|
Totale activa
1 |
890,9
|
1.432
|
1.769
|
2.336
|
2.962
|
2.959
|
2.954
|
2.960
|
Nettoactief per aandeel
2 |
-30,20
|
-34,90
|
-38,90
|
-35,40
|
-36,40
|
-35,30
|
-34,60
|
-34,10
|
Cashflow per aandeel
2 |
6,460
|
6,170
|
8,950
|
7,670
|
10,40
|
6,950
|
9,030
|
10,80
|
Capex
1 |
47,6
|
19,5
|
41
|
46,5
|
75
|
110
|
101
|
93,9
|
Capex/omzet
|
5,02%
|
1,91%
|
3,59%
|
3,17%
|
4,43%
|
6,84%
|
6,35%
|
6,03%
|
Datum van publicatie
|
20/11/19
|
18/11/20
|
23/11/21
|
22/11/22
|
21/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
58,79
USD Gemiddelde koersdoel
83,56
USD Spread / Gemiddelde doel +42,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -27,98% | 1,15 mld. | | +39,35% | 87,54 mld. | | +8,50% | 39,89 mld. | | -5,41% | 23,95 mld. | | -5,52% | 23,36 mld. | | +21,07% | 17,38 mld. | | -6,55% | 15,49 mld. | | +49,10% | 11,24 mld. | | +4,47% | 7,5 mld. | | +12,44% | 5,8 mld. |
Snelle service restaurants
|