Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
63,1
USD
|
+0,30%
|
|
+0,96%
|
-17,22%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.017
|
2.796
|
4.853
|
2.908
|
2.497
|
2.079
|
-
|
-
|
Bedrijfswaarde
1 |
2.366
|
3.031
|
5.264
|
3.458
|
2.497
|
2.803
|
2.799
|
2.782
|
K/w-verhouding
|
-263
x
|
66,3
x
|
1.112
x
|
43,6
x
|
30,7
x
|
24
x
|
20,1
x
|
14,7
x
|
Dividendrendement
|
1,43%
|
1,06%
|
0,86%
|
1,87%
|
-
|
2,98%
|
3,13%
|
3,4%
|
Marktkapitalisatie/omzet
|
1,25
x
|
1,54
x
|
2,35
x
|
1,38
x
|
1,17
x
|
0,95
x
|
0,91
x
|
0,88
x
|
Bedrijfswaarde/omzet
|
1,46
x
|
1,67
x
|
2,54
x
|
1,64
x
|
1,17
x
|
1,28
x
|
1,23
x
|
1,17
x
|
Bedrijfswaarde/EBITDA
|
18,5
x
|
20,8
x
|
22,9
x
|
16,5
x
|
11,3
x
|
12,2
x
|
11,1
x
|
9,9
x
|
Bedrijfswaarde/FCF
|
98,4
x
|
20,1
x
|
45,3
x
|
87,7
x
|
-
|
23
x
|
21,5
x
|
17,5
x
|
FCF Yield
|
1,02%
|
4,97%
|
2,21%
|
1,14%
|
-
|
4,35%
|
4,66%
|
5,71%
|
Price to Book
|
-6,06
x
|
-9,75
x
|
-25,5
x
|
-9,98
x
|
-
|
-4,37
x
|
-4,18
x
|
-4,78
x
|
Aantal aandelen (in duizenden)
|
31.946
|
32.952
|
36.364
|
35.328
|
32.756
|
32.944
|
-
|
-
|
Referentieprijs
2 |
63,15
|
84,85
|
133,5
|
82,31
|
76,23
|
63,10
|
63,10
|
63,10
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.619
|
1.813
|
2.068
|
2.102
|
2.136
|
2.183
|
2.280
|
2.374
|
EBITDA
1 |
127,9
|
145,9
|
230,2
|
209,5
|
221,1
|
229,4
|
251,8
|
281,1
|
Bedrijfsresultaat (EBIT)
1 |
80,61
|
96,24
|
181,3
|
157,5
|
157
|
157,4
|
176
|
204,2
|
Operationele Marge
|
4,98%
|
5,31%
|
8,77%
|
7,49%
|
7,35%
|
7,21%
|
7,72%
|
8,6%
|
Resultaat voor belastingen (EBT)
1 |
5,046
|
75,36
|
150,9
|
83,77
|
103,7
|
113,5
|
133,6
|
179
|
Nettowinst (verlies)
1 |
-7,633
|
41,74
|
4,073
|
67,36
|
82,1
|
85,88
|
101,8
|
137
|
Nettomarge
|
-0,47%
|
2,3%
|
0,2%
|
3,2%
|
3,84%
|
3,93%
|
4,46%
|
5,77%
|
WPA
2 |
-0,2400
|
1,280
|
0,1200
|
1,890
|
2,480
|
2,635
|
3,145
|
4,300
|
Free Cash Flow
1 |
24,04
|
150,8
|
116,1
|
39,42
|
-
|
121,9
|
130,3
|
159
|
FCF-marge
|
1,48%
|
8,32%
|
5,61%
|
1,88%
|
-
|
5,58%
|
5,71%
|
6,7%
|
Kasstroomconversie (ebitda)
|
18,8%
|
103,32%
|
50,45%
|
18,82%
|
-
|
53,13%
|
51,76%
|
56,57%
|
Kasstroomconversie (nettowinst)
|
-
|
361,28%
|
2.850,87%
|
58,52%
|
-
|
141,95%
|
128,03%
|
116,06%
|
Dividend per aandeel
2 |
0,9000
|
0,9000
|
1,150
|
1,540
|
-
|
1,883
|
1,978
|
2,143
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
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 |
512,8
|
528,9
|
542,7
|
522,7
|
510,5
|
526,2
|
527
|
514,5
|
522,8
|
571,3
|
543,5
|
542,5
|
543
|
554,8
|
563,6
|
EBITDA
1 |
52,21
|
53,88
|
57,17
|
53,15
|
46,93
|
52,25
|
53,87
|
52,57
|
50,04
|
64,63
|
54,41
|
56,27
|
57,48
|
61,81
|
60,12
|
Bedrijfsresultaat (EBIT)
1 |
40,73
|
41,9
|
45,23
|
40,41
|
33,59
|
38,23
|
39,15
|
36,88
|
33,64
|
47,35
|
36,7
|
38,36
|
39,08
|
43,14
|
41,78
|
Operationele Marge
|
7,94%
|
7,92%
|
8,33%
|
7,73%
|
6,58%
|
7,26%
|
7,43%
|
7,17%
|
6,43%
|
8,29%
|
6,75%
|
7,07%
|
7,2%
|
7,78%
|
7,41%
|
Resultaat voor belastingen (EBT)
1 |
34,6
|
32,15
|
10,17
|
32,82
|
11,84
|
28,94
|
28,78
|
23,64
|
20,49
|
30,77
|
25,08
|
27,29
|
28,2
|
32,43
|
30,07
|
Nettowinst (verlies)
1 |
28,96
|
24,39
|
10,43
|
25,24
|
8,245
|
23,37
|
22,38
|
17,77
|
15,86
|
26,09
|
18,27
|
21,11
|
21,55
|
25,08
|
23,1
|
Nettomarge
|
5,65%
|
4,61%
|
1,92%
|
4,83%
|
1,62%
|
4,44%
|
4,25%
|
3,45%
|
3,03%
|
4,57%
|
3,36%
|
3,89%
|
3,97%
|
4,52%
|
4,1%
|
WPA
2 |
0,7900
|
0,6700
|
0,2900
|
0,7000
|
0,2300
|
0,6600
|
0,6500
|
0,5400
|
0,4800
|
0,7900
|
0,5560
|
0,6460
|
0,6610
|
0,7730
|
0,7080
|
Dividend per aandeel
2 |
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,4200
|
0,4200
|
0,4200
|
0,4200
|
0,4600
|
-
|
0,4600
|
0,4600
|
0,4771
|
0,4771
|
0,4720
|
Datum van publicatie
|
4/11/21
|
24/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
349
|
235
|
410
|
550
|
-
|
724
|
720
|
704
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,727
x
|
1,611
x
|
1,782
x
|
2,624
x
|
-
|
3,156
x
|
2,859
x
|
2,504
x
|
Free Cash Flow
1 |
24
|
151
|
116
|
39,4
|
-
|
122
|
130
|
159
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
5,24%
|
-52,8%
|
-
|
-
|
15,2%
|
16,9%
|
-
|
ROA (netto-inkomsten/totale activa)
|
5,61%
|
5,7%
|
14,1%
|
7,7%
|
-
|
9,76%
|
11,5%
|
13,3%
|
Totale activa
1 |
-136,1
|
732
|
28,87
|
875
|
-
|
880,3
|
882,3
|
1.030
|
Nettoactief per aandeel
2 |
-10,40
|
-8,700
|
-5,240
|
-8,240
|
-
|
-14,40
|
-15,10
|
-13,20
|
Cashflow per aandeel
2 |
1,950
|
5,700
|
5,230
|
3,300
|
-
|
5,220
|
6,230
|
7,040
|
Capex
1 |
37,7
|
35,7
|
68,6
|
78,4
|
-
|
76,9
|
81,2
|
84
|
Capex/omzet
|
2,33%
|
1,97%
|
3,31%
|
3,73%
|
-
|
3,52%
|
3,56%
|
3,54%
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
63,1
USD Gemiddelde koersdoel
78,95
USD Spread / Gemiddelde doel +25,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,22% | 2,08 mld. | | -8,08% | 99,92 mld. | | +3,87% | 47,26 mld. | | -4,99% | 18,63 mld. | | +23,66% | 12,8 mld. | | -21,05% | 12,31 mld. | | +60,91% | 7,88 mld. | | -16,84% | 6,12 mld. | | -4,93% | 4,64 mld. | | -22,60% | 3,45 mld. |
Restaurants & Bars - NEC
|