Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
175,6
USD
|
-0,62%
|
|
+0,83%
|
+3,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
190.773
|
203.576
|
241.521
|
251.832
|
236.278
|
241.385
|
-
|
-
|
Bedrijfswaarde
1 |
217.103
|
238.175
|
275.867
|
285.555
|
270.380
|
274.961
|
273.900
|
273.171
|
K/w-verhouding
|
26,3
x
|
28,8
x
|
31,5
x
|
28,1
x
|
25,9
x
|
22,3
x
|
20,3
x
|
18,8
x
|
Dividendrendement
|
2,77%
|
2,73%
|
2,46%
|
2,5%
|
-
|
3,04%
|
3,24%
|
3,44%
|
Marktkapitalisatie/omzet
|
2,84
x
|
2,89
x
|
3,04
x
|
2,91
x
|
2,58
x
|
2,55
x
|
2,44
x
|
2,33
x
|
Bedrijfswaarde/omzet
|
3,23
x
|
3,38
x
|
3,47
x
|
3,31
x
|
2,96
x
|
2,91
x
|
2,76
x
|
2,64
x
|
Bedrijfswaarde/EBITDA
|
16,7
x
|
18,2
x
|
19,5
x
|
18,9
x
|
16,1
x
|
15,4
x
|
14,2
x
|
13,3
x
|
Bedrijfswaarde/FCF
|
40,1
x
|
37,4
x
|
39,5
x
|
51
x
|
34,1
x
|
27,6
x
|
25,6
x
|
24,1
x
|
FCF Yield
|
2,5%
|
2,68%
|
2,53%
|
1,96%
|
2,93%
|
3,62%
|
3,91%
|
4,14%
|
Price to Book
|
12,9
x
|
15,1
x
|
14,9
x
|
14,5
x
|
12,6
x
|
11,1
x
|
9,57
x
|
8,35
x
|
Aantal aandelen (in duizenden)
|
1.394.435
|
1.381.956
|
1.398.745
|
1.393.956
|
1.391.178
|
1.374.786
|
-
|
-
|
Referentieprijs
2 |
136,8
|
147,3
|
172,7
|
180,7
|
169,8
|
175,6
|
175,6
|
175,6
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
67.161
|
70.372
|
79.474
|
86.392
|
91.471
|
94.553
|
99.081
|
103.496
|
EBITDA
1 |
13.034
|
13.079
|
14.124
|
15.088
|
16.823
|
17.868
|
19.222
|
20.548
|
Bedrijfsresultaat (EBIT)
1 |
10.602
|
10.531
|
11.414
|
12.325
|
13.875
|
14.787
|
15.853
|
16.900
|
Operationele Marge
|
15,79%
|
14,96%
|
14,36%
|
14,27%
|
15,17%
|
15,64%
|
16%
|
16,33%
|
Resultaat voor belastingen (EBT)
1 |
9.312
|
9.069
|
9.821
|
10.705
|
11.417
|
13.612
|
14.986
|
16.072
|
Nettowinst (verlies)
1 |
7.314
|
7.120
|
7.618
|
8.910
|
9.074
|
10.927
|
11.881
|
12.749
|
Nettomarge
|
10,89%
|
10,12%
|
9,59%
|
10,31%
|
9,92%
|
11,56%
|
11,99%
|
12,32%
|
WPA
2 |
5,200
|
5,120
|
5,490
|
6,420
|
6,560
|
7,880
|
8,653
|
9,318
|
Free Cash Flow
1 |
5.417
|
6.373
|
6.991
|
5.604
|
7.924
|
9.948
|
10.697
|
11.314
|
FCF-marge
|
8,07%
|
9,06%
|
8,8%
|
6,49%
|
8,66%
|
10,52%
|
10,8%
|
10,93%
|
Kasstroomconversie (ebitda)
|
41,56%
|
48,73%
|
49,5%
|
37,14%
|
47,1%
|
55,67%
|
55,65%
|
55,06%
|
Kasstroomconversie (nettowinst)
|
74,06%
|
89,51%
|
91,77%
|
62,9%
|
87,33%
|
91,04%
|
90,04%
|
88,75%
|
Dividend per aandeel
2 |
3,792
|
4,022
|
4,248
|
4,525
|
-
|
5,330
|
5,689
|
6,035
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
25.248
|
16.200
|
20.225
|
21.971
|
27.996
|
17.846
|
22.322
|
23.453
|
27.850
|
18.250
|
22.698
|
24.240
|
29.245
|
19.129
|
23.831
|
EBITDA
1 |
3.587
|
2.947
|
4.048
|
4.254
|
3.839
|
3.392
|
4.537
|
4.734
|
4.160
|
3.580
|
4.765
|
5.163
|
4.701
|
3.965
|
5.183
|
Bedrijfsresultaat (EBIT)
1 |
2.740
|
2.392
|
3.408
|
3.595
|
2.930
|
2.802
|
3.859
|
4.029
|
3.185
|
2.939
|
3.994
|
4.343
|
3.586
|
3.183
|
4.295
|
Operationele Marge
|
10,85%
|
14,77%
|
16,85%
|
16,36%
|
10,47%
|
15,7%
|
17,29%
|
17,18%
|
11,44%
|
16,1%
|
17,59%
|
17,92%
|
12,26%
|
16,64%
|
18,02%
|
Resultaat voor belastingen (EBT)
1 |
1.588
|
5.161
|
1.839
|
3.199
|
506
|
2.490
|
3.518
|
3.876
|
1.533
|
2.573
|
3.867
|
4.162
|
3.379
|
2.990
|
4.138
|
Nettowinst (verlies)
1 |
1.322
|
4.261
|
1.429
|
2.702
|
518
|
1.932
|
2.748
|
3.092
|
1.302
|
2.042
|
3.027
|
3.320
|
2.718
|
2.377
|
3.286
|
Nettomarge
|
5,24%
|
26,3%
|
7,07%
|
12,3%
|
1,85%
|
10,83%
|
12,31%
|
13,18%
|
4,68%
|
11,19%
|
13,34%
|
13,7%
|
9,29%
|
12,43%
|
13,79%
|
WPA
2 |
0,9500
|
3,060
|
1,030
|
1,950
|
0,3700
|
1,400
|
1,990
|
2,240
|
0,9400
|
1,480
|
2,193
|
2,407
|
1,973
|
1,725
|
2,385
|
Dividend per aandeel
2 |
1,075
|
1,087
|
1,075
|
1,150
|
1,150
|
1,162
|
1,150
|
1,267
|
-
|
-
|
1,325
|
1,355
|
1,355
|
1,355
|
1,387
|
Datum van publicatie
|
10/02/22
|
26/04/22
|
12/07/22
|
12/10/22
|
9/02/23
|
25/04/23
|
13/07/23
|
10/10/23
|
9/02/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
26.330
|
34.599
|
34.346
|
33.723
|
34.102
|
33.576
|
32.515
|
31.786
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,02
x
|
2,645
x
|
2,432
x
|
2,235
x
|
2,027
x
|
1,879
x
|
1,691
x
|
1,547
x
|
Free Cash Flow
1 |
5.417
|
6.373
|
6.991
|
5.604
|
7.924
|
9.948
|
10.697
|
11.314
|
ROE (netto-inkomsten/eigen vermogen)
|
49,9%
|
50,4%
|
51,7%
|
53,7%
|
50,9%
|
54,6%
|
51,5%
|
48,7%
|
ROA (netto-inkomsten/totale activa)
|
9,37%
|
8,3%
|
8,22%
|
9,66%
|
9,42%
|
10,6%
|
11,1%
|
11,7%
|
Totale activa
1 |
78.098
|
85.733
|
92.647
|
92.284
|
96.327
|
102.952
|
106.556
|
109.144
|
Nettoactief per aandeel
2 |
10,60
|
9,750
|
11,60
|
12,50
|
13,50
|
15,80
|
18,30
|
21,00
|
Cashflow per aandeel
2 |
6,860
|
7,620
|
8,360
|
7,800
|
9,720
|
9,720
|
11,40
|
12,10
|
Capex
1 |
4.232
|
4.240
|
4.625
|
5.207
|
5.518
|
5.344
|
5.536
|
5.629
|
Capex/omzet
|
6,3%
|
6,03%
|
5,82%
|
6,03%
|
6,03%
|
5,65%
|
5,59%
|
5,44%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
9/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
175,6
USD Gemiddelde koersdoel
186,9
USD Spread / Gemiddelde doel +6,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,38% | 241 mld. | | +11,79% | 33,07 mld. | | +5,25% | 20,93 mld. | | -.--% | 12,72 mld. | | +8,32% | 2,5 mld. | | +10,33% | 782 mln. | | +36,79% | 186 mln. |
Koolzuurhoudende frisdranken
|