Beurs gesloten -
OTC Markets
20:26:03 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,06
USD
|
-1,64%
|
|
+1,23%
|
-1,94%
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.502
|
5.369
|
6.166
|
5.599
|
5.924
|
5.966
|
-
|
-
|
Bedrijfswaarde
1 |
7.722
|
6.533
|
7.263
|
5.709
|
6.311
|
6.291
|
6.173
|
5.975
|
K/w-verhouding
|
29,1
x
|
20,4
x
|
21,8
x
|
5,8
x
|
26,1
x
|
19,4
x
|
17,1
x
|
16,1
x
|
Dividendrendement
|
2,8%
|
2,58%
|
2,42%
|
2,57%
|
2,45%
|
2,54%
|
2,69%
|
2,82%
|
Marktkapitalisatie/omzet
|
2,6
x
|
2,11
x
|
2,56
x
|
2,18
x
|
1,95
x
|
1,89
x
|
1,79
x
|
1,71
x
|
Bedrijfswaarde/omzet
|
3,09
x
|
2,56
x
|
3,02
x
|
2,22
x
|
2,08
x
|
1,99
x
|
1,85
x
|
1,71
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
10,7
x
|
15,9
x
|
11,5
x
|
10,8
x
|
10
x
|
9,08
x
|
8,16
x
|
Bedrijfswaarde/FCF
|
33,3
x
|
20,4
x
|
17,3
x
|
29,4
x
|
29,5
x
|
19,4
x
|
17,1
x
|
14,6
x
|
FCF Yield
|
3%
|
4,9%
|
5,78%
|
3,4%
|
3,39%
|
5,14%
|
5,83%
|
6,86%
|
Price to Book
|
2,75
x
|
2,26
x
|
2,57
x
|
2,21
x
|
2,51
x
|
2,43
x
|
2,29
x
|
2,12
x
|
Aantal aandelen (in duizenden)
|
395.956
|
396.211
|
396.376
|
362.982
|
348.648
|
344.437
|
-
|
-
|
Referentieprijs
2 |
16,42
|
13,55
|
15,56
|
15,42
|
16,99
|
17,32
|
17,32
|
17,32
|
Datum van publicatie
|
20/09/19
|
24/09/20
|
28/09/21
|
23/09/22
|
26/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.498
|
2.548
|
2.406
|
2.566
|
3.037
|
3.157
|
3.333
|
3.490
|
EBITDA
1 |
666
|
610
|
458
|
495
|
584
|
627
|
679,9
|
732
|
Bedrijfsresultaat (EBIT)
1 |
427
|
327
|
372
|
417
|
501
|
537,3
|
584,9
|
629,3
|
Operationele Marge
|
17,09%
|
12,83%
|
15,46%
|
16,25%
|
16,5%
|
17,02%
|
17,55%
|
18,03%
|
Resultaat voor belastingen (EBT)
1 |
304
|
133
|
240
|
103
|
360
|
441,7
|
508,4
|
543,8
|
Nettowinst (verlies)
1 |
225
|
265
|
284
|
1.033
|
231
|
284,7
|
340,9
|
380,7
|
Nettomarge
|
9,01%
|
10,4%
|
11,8%
|
40,26%
|
7,61%
|
9,02%
|
10,23%
|
10,91%
|
WPA
2 |
0,5650
|
0,6640
|
0,7130
|
2,660
|
0,6510
|
0,8940
|
1,011
|
1,075
|
Free Cash Flow
1 |
232
|
320
|
420
|
194
|
214
|
323,7
|
360,1
|
409,8
|
FCF-marge
|
9,29%
|
12,56%
|
17,46%
|
7,56%
|
7,05%
|
10,25%
|
10,81%
|
11,74%
|
Kasstroomconversie (ebitda)
|
34,83%
|
52,46%
|
91,7%
|
39,19%
|
36,64%
|
51,63%
|
52,97%
|
55,98%
|
Kasstroomconversie (nettowinst)
|
103,11%
|
120,75%
|
147,89%
|
18,78%
|
92,64%
|
113,71%
|
105,64%
|
107,65%
|
Dividend per aandeel
2 |
0,4590
|
0,3500
|
0,3770
|
0,3960
|
0,4160
|
0,4394
|
0,4652
|
0,4891
|
Datum van publicatie
|
20/09/19
|
24/09/20
|
28/09/21
|
23/09/22
|
26/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
---|
Omzet
1 |
1.240
|
1.308
|
1.150
|
1.256
|
1.192
|
1.374
|
1.497
|
1.540
|
1.507
|
1.653
|
1.584
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
186
|
141
|
166
|
206
|
189
|
228
|
241
|
260
|
246
|
292,7
|
271,1
|
Operationele Marge
|
15%
|
10,78%
|
14,43%
|
16,4%
|
15,86%
|
16,59%
|
16,1%
|
16,88%
|
16,32%
|
17,71%
|
17,11%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,2400
|
0,1170
|
0,2600
|
0,1230
|
0,2730
|
0,1290
|
0,2870
|
-
|
0,3010
|
-
|
Datum van publicatie
|
6/04/20
|
24/09/20
|
26/03/21
|
28/09/21
|
25/03/22
|
23/09/22
|
24/03/23
|
26/09/23
|
26/03/24
|
-
|
-
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.220
|
1.164
|
1.097
|
110
|
387
|
326
|
208
|
9,46
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,832
x
|
1,908
x
|
2,395
x
|
0,2222
x
|
0,6627
x
|
0,5197
x
|
0,3054
x
|
0,0129
x
|
Free Cash Flow
1 |
232
|
320
|
420
|
194
|
214
|
324
|
360
|
410
|
ROE (netto-inkomsten/eigen vermogen)
|
16,5%
|
11,2%
|
11,9%
|
12,5%
|
13,5%
|
14,9%
|
15,6%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
7,3%
|
4,94%
|
5,3%
|
6,04%
|
7,18%
|
8,25%
|
8,9%
|
9,37%
|
Totale activa
1 |
3.082
|
5.365
|
5.356
|
17.098
|
3.216
|
3.452
|
3.832
|
4.062
|
Nettoactief per aandeel
2 |
5,960
|
5,990
|
6,060
|
6,980
|
6,760
|
7,120
|
7,560
|
8,180
|
Cashflow per aandeel
2 |
0,8700
|
1,080
|
1,340
|
0,7200
|
0,8300
|
1,150
|
1,330
|
1,500
|
Capex
1 |
114
|
109
|
115
|
85
|
79
|
81
|
77,9
|
81,5
|
Capex/omzet
|
4,56%
|
4,28%
|
4,78%
|
3,31%
|
2,6%
|
2,57%
|
2,34%
|
2,33%
|
Datum van publicatie
|
20/09/19
|
24/09/20
|
28/09/21
|
23/09/22
|
26/09/23
|
-
|
-
|
-
|
Laatste slotkoers
17,32
GBP Gemiddelde koersdoel
20,05
GBP Spread / Gemiddelde doel +15,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,68% | 893 mld. | | +3,75% | 248 mld. | | +26,87% | 177 mld. | | -0,44% | 136 mld. | | +60,77% | 96,68 mld. | | -8,22% | 71,74 mld. | | -7,74% | 55,81 mld. | | +32,82% | 35,41 mld. | | -40,96% | 30,22 mld. |
consumenten goederen conglomeraten
|