Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,46
USD
|
-0,63%
|
|
+0,96%
|
+6,04%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.299
|
6.586
|
6.292
|
5.637
|
5.980
|
-
|
-
|
Bedrijfswaarde
1 |
8.220
|
8.534
|
8.345
|
7.354
|
7.525
|
7.350
|
7.193
|
K/w-verhouding
|
17
x
|
20,4
x
|
24,4
x
|
18,9
x
|
17,6
x
|
16,5
x
|
15
x
|
Dividendrendement
|
2,73%
|
2,93%
|
3,07%
|
-
|
3,21%
|
3,21%
|
3,21%
|
Marktkapitalisatie/omzet
|
1,93
x
|
1,85
x
|
1,65
x
|
1,5
x
|
1,66
x
|
1,63
x
|
1,6
x
|
Bedrijfswaarde/omzet
|
2,52
x
|
2,4
x
|
2,19
x
|
1,96
x
|
2,09
x
|
2,01
x
|
1,93
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
14,2
x
|
15,3
x
|
11,6
x
|
11,2
x
|
10,6
x
|
9,79
x
|
Bedrijfswaarde/FCF
|
46,7
x
|
50,5
x
|
91,7
x
|
13,6
x
|
20
x
|
20,8
x
|
20,8
x
|
FCF Yield
|
2,14%
|
1,98%
|
1,09%
|
7,34%
|
5,01%
|
4,81%
|
4,81%
|
Price to Book
|
3,9
x
|
3,76
x
|
3,37
x
|
2,84
x
|
2,8
x
|
2,6
x
|
2,37
x
|
Aantal aandelen (in duizenden)
|
209.701
|
209.760
|
209.863
|
210.009
|
210.131
|
-
|
-
|
Referentieprijs
2 |
30,04
|
31,40
|
29,98
|
26,84
|
28,46
|
28,46
|
28,46
|
Datum van publicatie
|
9/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.032
|
3.263
|
3.556
|
3.817
|
3.756
|
3.601
|
3.663
|
3.735
|
EBITDA
1 |
655
|
717
|
601
|
546
|
636
|
670,7
|
695,7
|
735
|
Bedrijfsresultaat (EBIT)
1 |
564
|
618
|
492
|
429
|
512
|
549
|
572,5
|
612,9
|
Operationele Marge
|
18,6%
|
18,94%
|
13,84%
|
11,24%
|
13,63%
|
15,24%
|
15,63%
|
16,41%
|
Resultaat voor belastingen (EBT)
1 |
301
|
-
|
-
|
-
|
393
|
449,2
|
479,8
|
526,1
|
Nettowinst (verlies)
1 |
225
|
363
|
324
|
258
|
298
|
339
|
361,8
|
397,1
|
Nettomarge
|
7,42%
|
11,12%
|
9,11%
|
6,76%
|
7,93%
|
9,41%
|
9,88%
|
10,63%
|
WPA
2 |
1,073
|
1,770
|
1,540
|
1,230
|
1,420
|
1,613
|
1,730
|
1,892
|
Free Cash Flow
1 |
294
|
176
|
169
|
91
|
540
|
377
|
353,8
|
346
|
FCF-marge
|
9,7%
|
5,39%
|
4,75%
|
2,38%
|
14,38%
|
10,47%
|
9,66%
|
9,26%
|
Kasstroomconversie (ebitda)
|
44,89%
|
24,55%
|
28,12%
|
16,67%
|
84,91%
|
56,22%
|
50,85%
|
47,07%
|
Kasstroomconversie (nettowinst)
|
130,67%
|
48,48%
|
52,16%
|
35,27%
|
181,21%
|
111,23%
|
97,77%
|
87,13%
|
Dividend per aandeel
2 |
-
|
0,8200
|
0,9200
|
0,9200
|
-
|
0,9148
|
0,9148
|
0,9148
|
Datum van publicatie
|
10/03/20
|
9/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
905
|
1.021
|
845
|
917
|
967
|
1.089
|
874
|
940
|
935
|
1.007
|
813,3
|
890,4
|
906,8
|
990,3
|
830,3
|
EBITDA
1 |
132
|
181
|
112
|
118
|
116
|
200
|
82
|
150
|
165
|
238
|
118,2
|
157
|
165,2
|
230,3
|
122,4
|
Bedrijfsresultaat (EBIT)
1 |
105
|
154
|
84
|
89
|
86
|
170
|
52
|
120
|
134
|
206
|
87,63
|
127,3
|
134,4
|
199,7
|
91,63
|
Operationele Marge
|
11,6%
|
15,08%
|
9,94%
|
9,71%
|
8,89%
|
15,61%
|
5,95%
|
12,77%
|
14,33%
|
20,46%
|
10,78%
|
14,3%
|
14,82%
|
20,16%
|
11,04%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
23
|
89
|
103
|
178
|
62,88
|
102,1
|
109,3
|
174,7
|
68,99
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
17
|
66
|
78
|
137
|
47,59
|
77
|
82,64
|
132
|
52,12
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
1,95%
|
7,02%
|
8,34%
|
13,6%
|
5,85%
|
8,65%
|
9,11%
|
13,33%
|
6,28%
|
WPA
2 |
0,3100
|
0,5000
|
0,2500
|
0,2500
|
0,2300
|
0,5100
|
0,0800
|
0,3200
|
0,3700
|
0,6500
|
0,2252
|
0,3682
|
0,3921
|
0,6283
|
0,2464
|
Dividend per aandeel
2 |
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
-
|
0,2300
|
-
|
0,2300
|
0,2288
|
0,2287
|
0,2287
|
0,2287
|
0,2288
|
Datum van publicatie
|
4/11/21
|
9/02/22
|
10/05/22
|
9/08/22
|
8/11/22
|
8/02/23
|
10/05/23
|
9/08/23
|
8/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.123
|
1.921
|
1.948
|
2.053
|
1.717
|
1.545
|
1.370
|
1.213
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,295
x
|
2,679
x
|
3,241
x
|
3,76
x
|
2,7
x
|
2,303
x
|
1,969
x
|
1,65
x
|
Free Cash Flow
1 |
294
|
176
|
169
|
91
|
540
|
377
|
354
|
346
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
104%
|
19,9%
|
14,8%
|
15,5%
|
16,4%
|
16,3%
|
16,6%
|
ROA (netto-inkomsten/totale activa)
|
4,25%
|
9,3%
|
7,03%
|
5,52%
|
6,14%
|
7,05%
|
7,19%
|
-
|
Totale activa
1 |
5.291
|
3.903
|
4.611
|
4.671
|
4.855
|
4.812
|
5.033
|
-
|
Nettoactief per aandeel
2 |
-3,900
|
7,700
|
8,360
|
8,900
|
9,440
|
10,10
|
11,00
|
12,00
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
109
|
143
|
141
|
128
|
104
|
115
|
118
|
128
|
Capex/omzet
|
3,59%
|
4,38%
|
3,97%
|
3,35%
|
2,77%
|
3,2%
|
3,22%
|
3,42%
|
Datum van publicatie
|
10/03/20
|
9/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
28,46
USD Gemiddelde koersdoel
31,06
USD Spread / Gemiddelde doel +9,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,04% | 5,98 mld. | | -18,39% | 38,86 mld. | | +12,44% | 25,93 mld. | | -26,63% | 6,09 mld. | | -5,67% | 3,06 mld. | | +5,20% | 2,42 mld. | | -12,14% | 1,85 mld. | | +27,19% | 936 mln. | | -4,16% | 618 mln. | | -24,51% | 463 mln. |
Huishoudelijke producten - Andere
|