Beurs gesloten -
Nasdaq
22:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
46,9
USD
|
+4,34%
|
|
+5,32%
|
-5,67%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.628
|
2.402
|
4.540
|
4.114
|
4.640
|
4.387
|
-
|
-
|
Bedrijfswaarde
1 |
2.472
|
2.098
|
4.346
|
4.096
|
4.482
|
4.121
|
3.944
|
3.760
|
K/w-verhouding
|
18,8
x
|
18,5
x
|
26,2
x
|
26,1
x
|
32,7
x
|
24,8
x
|
23,6
x
|
22,8
x
|
Dividendrendement
|
5,15%
|
-
|
6,17%
|
6,81%
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,59
x
|
2,4
x
|
4,23
x
|
3,62
x
|
3,96
x
|
3,7
x
|
3,65
x
|
3,59
x
|
Bedrijfswaarde/omzet
|
2,44
x
|
2,1
x
|
4,05
x
|
3,6
x
|
3,82
x
|
3,48
x
|
3,28
x
|
3,07
x
|
Bedrijfswaarde/EBITDA
|
12,7
x
|
11,5
x
|
17,7
x
|
18,1
x
|
21,7
x
|
17,2
x
|
15,4
x
|
14,2
x
|
Bedrijfswaarde/FCF
|
24.449.922
x
|
13.638.504
x
|
25.801.662
x
|
39.337.518
x
|
32.083.154
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
7,92
x
|
5,31
x
|
12,8
x
|
17,2
x
|
12,5
x
|
7,9
x
|
5,91
x
|
4,69
x
|
Aantal aandelen (in duizenden)
|
93.285
|
93.233
|
93.301
|
93.335
|
93.353
|
93.541
|
-
|
-
|
Referentieprijs
2 |
28,18
|
25,76
|
48,66
|
44,08
|
49,70
|
46,90
|
46,90
|
46,90
|
Datum van publicatie
|
26/06/19
|
1/07/20
|
30/06/21
|
29/06/22
|
28/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.014
|
1.000
|
1.072
|
1.138
|
1.173
|
1.185
|
1.203
|
1.223
|
EBITDA
1 |
195,4
|
183
|
245,9
|
226,4
|
206,7
|
239,9
|
256,2
|
264,4
|
Bedrijfsresultaat (EBIT)
1 |
179,9
|
165,7
|
227,8
|
207,9
|
186,7
|
219,6
|
234,6
|
241,7
|
Operationele Marge
|
17,74%
|
16,56%
|
21,25%
|
18,27%
|
15,92%
|
18,52%
|
19,5%
|
19,75%
|
Resultaat voor belastingen (EBT)
|
183,9
|
169,5
|
228,1
|
207,6
|
186,4
|
-
|
-
|
-
|
Nettowinst (verlies)
|
140,9
|
130
|
174,1
|
158,5
|
142,2
|
-
|
-
|
-
|
Nettomarge
|
13,89%
|
12,99%
|
16,24%
|
13,93%
|
12,12%
|
-
|
-
|
-
|
WPA
2 |
1,500
|
1,390
|
1,860
|
1,690
|
1,520
|
1,892
|
1,985
|
2,056
|
Free Cash Flow
|
101,1
|
153,8
|
168,5
|
104,1
|
139,7
|
-
|
-
|
-
|
FCF-marge
|
9,97%
|
15,37%
|
15,71%
|
9,15%
|
11,91%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
51,75%
|
84,05%
|
68,5%
|
45,99%
|
67,57%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
71,78%
|
118,33%
|
96,73%
|
65,69%
|
98,26%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,450
|
-
|
3,000
|
3,000
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/06/19
|
1/07/20
|
30/06/21
|
29/06/22
|
28/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
283,2
|
258,9
|
284,2
|
318,1
|
299,6
|
268,5
|
286,7
|
324,2
|
300,1
|
270,1
|
291
|
329,6
|
305,3
|
274,1
|
293,9
|
EBITDA
1 |
56,12
|
45,17
|
50,15
|
51,94
|
51,9
|
49,55
|
53,34
|
68,06
|
59,28
|
53,33
|
59,18
|
73,71
|
64,91
|
56,28
|
61,34
|
Bedrijfsresultaat (EBIT)
1 |
51,56
|
40,7
|
45,32
|
46,48
|
46,92
|
44,43
|
48,85
|
63
|
54,3
|
48,18
|
53,97
|
68,43
|
59,52
|
50,82
|
55,83
|
Operationele Marge
|
18,21%
|
15,72%
|
15,94%
|
14,61%
|
15,66%
|
16,55%
|
17,04%
|
19,43%
|
18,1%
|
17,84%
|
18,54%
|
20,76%
|
19,5%
|
18,54%
|
18,99%
|
Resultaat voor belastingen (EBT)
|
51,55
|
40,62
|
45,11
|
46,39
|
47,01
|
44,92
|
48,12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
39,28
|
31,07
|
34,34
|
35,45
|
36,05
|
34,36
|
36,3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
13,87%
|
12%
|
12,08%
|
11,14%
|
12,03%
|
12,8%
|
12,66%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,4200
|
0,3300
|
0,3600
|
0,3800
|
0,3900
|
0,3700
|
0,3900
|
0,5300
|
0,4700
|
0,4200
|
0,4711
|
0,5719
|
0,5030
|
0,4342
|
0,4762
|
Dividend per aandeel
2 |
-
|
3,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/12/21
|
10/03/22
|
29/06/22
|
8/09/22
|
8/12/22
|
9/03/23
|
28/06/23
|
7/09/23
|
7/12/23
|
7/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
156
|
305
|
194
|
18,1
|
158
|
266
|
443
|
627
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
101
|
154
|
168
|
104
|
140
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
42,5%
|
33,2%
|
43,1%
|
53,2%
|
46,5%
|
38,2%
|
28,7%
|
23%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
28,9%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
|
-
|
-
|
602,9
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
3,560
|
4,850
|
3,820
|
2,570
|
3,990
|
5,940
|
7,940
|
10,00
|
Cashflow per aandeel
|
-
|
-
|
2,070
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
38,3
|
23,9
|
25,3
|
29
|
22
|
26,7
|
30,1
|
30,6
|
Capex/omzet
|
3,78%
|
2,39%
|
2,36%
|
2,55%
|
1,87%
|
2,25%
|
2,5%
|
2,5%
|
Datum van publicatie
|
26/06/19
|
1/07/20
|
30/06/21
|
29/06/22
|
28/06/23
|
-
|
-
|
-
|
Laatste slotkoers
46,9
USD Gemiddelde koersdoel
47
USD Spread / Gemiddelde doel +0,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,67% | 4,2 mld. | | +5,19% | 267 mld. | | +0,68% | 45,19 mld. | | +22,63% | 23,03 mld. | | +36,43% | 16,86 mld. | | -8,85% | 16,62 mld. | | +14,36% | 11,88 mld. | | -0,30% | 11,07 mld. | | +10,37% | 10,01 mld. | | -9,41% | 7,79 mld. |
Niet-alcoholische dranken - Andere
|