Beurs gesloten -
Nyse
22:02:10 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
104,9
USD
|
+3,45%
|
|
+11,10%
|
+41,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.043
|
3.380
|
2.874
|
1.704
|
2.997
|
4.157
|
-
|
-
|
Bedrijfswaarde
1 |
1.969
|
3.197
|
2.735
|
1.637
|
2.950
|
4.103
|
4.079
|
4.028
|
K/w-verhouding
|
99,2
x
|
-77
x
|
-334
x
|
-71,1
x
|
162
x
|
158
x
|
113
x
|
85,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,44
x
|
6,46
x
|
3,88
x
|
1,89
x
|
2,76
x
|
3,33
x
|
2,9
x
|
2,56
x
|
Bedrijfswaarde/omzet
|
3,31
x
|
6,11
x
|
3,7
x
|
1,82
x
|
2,71
x
|
3,29
x
|
2,84
x
|
2,48
x
|
Bedrijfswaarde/EBITDA
|
27,5
x
|
141
x
|
48,8
x
|
23,2
x
|
22,4
x
|
24,9
x
|
20,5
x
|
17,5
x
|
Bedrijfswaarde/FCF
|
-118
x
|
-101
x
|
-63,5
x
|
-24,9
x
|
-210
x
|
888
x
|
268
x
|
71,7
x
|
FCF Yield
|
-0,85%
|
-0,99%
|
-1,58%
|
-4,02%
|
-0,48%
|
0,11%
|
0,37%
|
1,4%
|
Price to Book
|
7,73
x
|
8,35
x
|
7,54
x
|
4,63
x
|
7,25
x
|
8,82
x
|
7,93
x
|
6,87
x
|
Aantal aandelen (in duizenden)
|
33.752
|
38.500
|
39.140
|
39.280
|
39.468
|
39.635
|
-
|
-
|
Referentieprijs
2 |
60,52
|
87,80
|
73,43
|
43,38
|
75,94
|
104,9
|
104,9
|
104,9
|
Datum van publicatie
|
24/02/20
|
25/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
594,5
|
522,9
|
739,9
|
900,5
|
1.088
|
1.247
|
1.436
|
1.622
|
EBITDA
1 |
71,63
|
22,74
|
56,03
|
70,5
|
131,8
|
164,8
|
198,6
|
230,1
|
Bedrijfsresultaat (EBIT)
1 |
25,68
|
-43,88
|
-15,85
|
-26,89
|
5,921
|
30,6
|
48,15
|
65,94
|
Operationele Marge
|
4,32%
|
-8,39%
|
-2,14%
|
-2,99%
|
0,54%
|
2,45%
|
3,35%
|
4,06%
|
Resultaat voor belastingen (EBT)
1 |
27,51
|
-45,48
|
-17,34
|
-24,28
|
16,98
|
39,84
|
56,63
|
70,43
|
Nettowinst (verlies)
1 |
19,83
|
-42,16
|
-8,655
|
-24,09
|
19,81
|
29,82
|
42,15
|
59,19
|
Nettomarge
|
3,33%
|
-8,06%
|
-1,17%
|
-2,68%
|
1,82%
|
2,39%
|
2,94%
|
3,65%
|
WPA
2 |
0,6100
|
-1,140
|
-0,2200
|
-0,6100
|
0,4700
|
0,6630
|
0,9275
|
1,230
|
Free Cash Flow
1 |
-16,65
|
-31,69
|
-43,09
|
-65,82
|
-14,03
|
4,619
|
15,21
|
56,21
|
FCF-marge
|
-2,8%
|
-6,06%
|
-5,82%
|
-7,31%
|
-1,29%
|
0,37%
|
1,06%
|
3,46%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
2,8%
|
7,66%
|
24,43%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
15,49%
|
36,09%
|
94,96%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/20
|
25/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
193,9
|
203,3
|
203,4
|
230,8
|
227,8
|
238,5
|
253,3
|
271,8
|
276,2
|
286,2
|
290,9
|
312,7
|
314,9
|
328
|
330,1
|
EBITDA
1 |
15,83
|
12,42
|
9,57
|
22,11
|
19,55
|
19,26
|
27,56
|
37,05
|
35,78
|
31,42
|
35,69
|
45,71
|
44,09
|
40
|
41,92
|
Bedrijfsresultaat (EBIT)
1 |
-2,646
|
-6,493
|
-14,94
|
-0,819
|
-4,826
|
-6,314
|
-3,189
|
4,748
|
5,657
|
-1,295
|
3,426
|
12,96
|
9,888
|
4,891
|
5,908
|
Operationele Marge
|
-1,36%
|
-3,19%
|
-7,34%
|
-0,35%
|
-2,12%
|
-2,65%
|
-1,26%
|
1,75%
|
2,05%
|
-0,45%
|
1,18%
|
4,15%
|
3,14%
|
1,49%
|
1,79%
|
Resultaat voor belastingen (EBT)
1 |
-2,978
|
-6,908
|
-15,58
|
-0,596
|
-3,819
|
-4,291
|
-0,755
|
7,57
|
8,665
|
1,5
|
5,903
|
14,9
|
12,17
|
7,73
|
8,7
|
Nettowinst (verlies)
1 |
-2,178
|
-9,73
|
-10,16
|
-1,188
|
-2,024
|
-10,72
|
-1,534
|
6,948
|
7,627
|
6,766
|
4,183
|
11,07
|
9,215
|
5,391
|
5,645
|
Nettomarge
|
-1,12%
|
-4,79%
|
-5%
|
-0,51%
|
-0,89%
|
-4,49%
|
-0,61%
|
2,56%
|
2,76%
|
2,36%
|
1,44%
|
3,54%
|
2,93%
|
1,64%
|
1,71%
|
WPA
2 |
-0,0600
|
-0,2500
|
-0,2600
|
-0,0300
|
-0,0500
|
-0,2700
|
-0,0400
|
0,1600
|
0,1900
|
0,1500
|
0,0974
|
0,2475
|
0,2061
|
0,1230
|
0,1167
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
17/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
16/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
73,6
|
184
|
139
|
66,6
|
47,6
|
53,7
|
77,6
|
129
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-16,7
|
-31,7
|
-43,1
|
-65,8
|
-14
|
4,62
|
15,2
|
56,2
|
ROE (netto-inkomsten/eigen vermogen)
|
10,4%
|
-10,4%
|
-2,12%
|
-3,21%
|
3,78%
|
6,31%
|
7,79%
|
8,27%
|
ROA (netto-inkomsten/totale activa)
|
3,47%
|
-2,11%
|
-0,67%
|
-1,63%
|
1,04%
|
1,96%
|
2,55%
|
2,56%
|
Totale activa
1 |
572
|
1.994
|
1.301
|
1.476
|
1.911
|
1.520
|
1.652
|
2.313
|
Nettoactief per aandeel
2 |
7,830
|
10,50
|
9,740
|
9,370
|
10,50
|
11,90
|
13,20
|
15,30
|
Cashflow per aandeel
2 |
2,350
|
1,010
|
1,490
|
1,960
|
3,010
|
3,840
|
4,370
|
5,170
|
Capex
1 |
107
|
69
|
101
|
143
|
146
|
151
|
159
|
163
|
Capex/omzet
|
17,91%
|
13,2%
|
13,72%
|
15,83%
|
13,44%
|
12,13%
|
11,09%
|
10,05%
|
Datum van publicatie
|
24/02/20
|
25/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
104,9
USD Gemiddelde koersdoel
105,9
USD Spread / Gemiddelde doel +0,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +41,50% | 4,16 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
|