Beurs gesloten -
Euronext Lisbonne
17:35:19 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,94
EUR
|
-1,05%
|
|
+2,40%
|
+3,92%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.709
|
1.242
|
1.883
|
1.790
|
1.737
|
1.814
|
-
|
-
|
Bedrijfswaarde
1 |
2.859
|
2.345
|
3.647
|
3.566
|
1.737
|
3.573
|
3.789
|
3.577
|
K/w-verhouding
|
11
x
|
19,1
x
|
7,19
x
|
5,3
x
|
4,92
x
|
6,98
x
|
8,81
x
|
9,4
x
|
Dividendrendement
|
5,09%
|
7,35%
|
5,09%
|
5,74%
|
-
|
6,26%
|
6,45%
|
-
|
Marktkapitalisatie/omzet
|
0,27
x
|
0,18
x
|
0,35
x
|
0,23
x
|
0,21
x
|
0,2
x
|
0,2
x
|
0,2
x
|
Bedrijfswaarde/omzet
|
0,44
x
|
0,34
x
|
0,68
x
|
0,46
x
|
0,21
x
|
0,4
x
|
0,41
x
|
0,4
x
|
Bedrijfswaarde/EBITDA
|
4,77
x
|
3,95
x
|
6,79
x
|
5,62
x
|
2,41
x
|
4,06
x
|
5,02
x
|
4,74
x
|
Bedrijfswaarde/FCF
|
31,4
x
|
8,06
x
|
9,55
x
|
11,1
x
|
-
|
9,87
x
|
10,6
x
|
9,99
x
|
FCF Yield
|
3,18%
|
12,4%
|
10,5%
|
8,99%
|
-
|
10,1%
|
9,47%
|
10%
|
Price to Book
|
0,87
x
|
0,63
x
|
0,75
x
|
0,65
x
|
-
|
0,6
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
1.877.663
|
1.877.663
|
1.877.663
|
1.914.854
|
1.920.265
|
1.929.727
|
-
|
-
|
Referentieprijs
2 |
0,9100
|
0,6615
|
1,003
|
0,9350
|
0,9045
|
0,9400
|
0,9400
|
0,9400
|
Datum van publicatie
|
18/03/20
|
18/03/21
|
17/03/22
|
16/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.435
|
6.827
|
5.362
|
7.726
|
8.399
|
8.856
|
9.147
|
8.901
|
EBITDA
1 |
599
|
593
|
537
|
635
|
722
|
879,7
|
755
|
755
|
Bedrijfsresultaat (EBIT)
1 |
345
|
210
|
279
|
559
|
573
|
498,9
|
441,7
|
390
|
Operationele Marge
|
5,36%
|
3,08%
|
5,2%
|
7,24%
|
6,82%
|
5,63%
|
4,83%
|
4,38%
|
Resultaat voor belastingen (EBT)
1 |
235
|
110
|
241
|
464
|
449
|
372,8
|
343
|
-
|
Nettowinst (verlies)
1 |
165
|
71
|
218
|
342
|
357
|
272,8
|
210,3
|
194
|
Nettomarge
|
2,56%
|
1,04%
|
4,07%
|
4,43%
|
4,25%
|
3,08%
|
2,3%
|
2,18%
|
WPA
2 |
0,0830
|
0,0347
|
0,1395
|
0,1766
|
0,1838
|
0,1346
|
0,1067
|
0,1000
|
Free Cash Flow
1 |
91
|
290,8
|
381,8
|
320,6
|
-
|
362
|
359
|
358
|
FCF-marge
|
1,41%
|
4,26%
|
7,12%
|
4,15%
|
-
|
4,09%
|
3,92%
|
4,02%
|
Kasstroomconversie (ebitda)
|
15,19%
|
49,05%
|
71,11%
|
50,49%
|
-
|
41,15%
|
47,55%
|
47,42%
|
Kasstroomconversie (nettowinst)
|
55,15%
|
409,64%
|
175,16%
|
93,75%
|
-
|
132,7%
|
170,68%
|
184,54%
|
Dividend per aandeel
2 |
0,0463
|
0,0486
|
0,0511
|
0,0537
|
-
|
0,0588
|
0,0607
|
-
|
Datum van publicatie
|
18/03/20
|
18/03/21
|
17/03/22
|
16/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
-
|
-
|
1.690
|
1.771
|
3.447
|
1.599
|
-
|
1.873
|
1.958
|
3.831
|
2.205
|
2.363
|
EBITDA
1 |
239
|
152
|
121
|
139
|
259
|
158
|
195
|
161
|
163
|
301
|
205
|
216
|
Bedrijfsresultaat (EBIT)
1 |
156
|
99
|
59
|
85
|
147
|
90
|
-
|
67
|
87
|
-
|
134
|
288
|
Operationele Marge
|
-
|
-
|
3,49%
|
4,8%
|
4,26%
|
5,63%
|
-
|
3,58%
|
4,44%
|
-
|
6,08%
|
12,19%
|
Resultaat voor belastingen (EBT)
1 |
130
|
80
|
39
|
64
|
104
|
72
|
252
|
38
|
56
|
-
|
101
|
257
|
Nettowinst (verlies)
1 |
96
|
67
|
42
|
76
|
118
|
61
|
132
|
26
|
43
|
69
|
69
|
222
|
Nettomarge
|
-
|
-
|
2,49%
|
4,29%
|
3,42%
|
3,81%
|
-
|
1,39%
|
2,2%
|
1,8%
|
3,13%
|
9,39%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/11/21
|
17/03/22
|
18/05/22
|
27/07/22
|
27/07/22
|
9/11/22
|
16/03/23
|
17/05/23
|
27/07/23
|
27/07/23
|
15/11/23
|
13/03/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.150
|
1.103
|
1.764
|
1.776
|
-
|
1.759
|
1.975
|
1.763
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,92
x
|
1,86
x
|
3,284
x
|
2,797
x
|
-
|
1,999
x
|
2,616
x
|
2,335
x
|
Free Cash Flow
1 |
91
|
291
|
382
|
321
|
-
|
362
|
359
|
358
|
ROE (netto-inkomsten/eigen vermogen)
|
7,86%
|
3,44%
|
11,8%
|
10,6%
|
-
|
8,67%
|
8,5%
|
5,9%
|
ROA (netto-inkomsten/totale activa)
|
-
|
0,76%
|
3,26%
|
4,03%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
9.390
|
6.697
|
8.486
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1,050
|
1,040
|
1,330
|
1,450
|
-
|
1,580
|
-
|
-
|
Cashflow per aandeel
2 |
0,3000
|
0,2700
|
0,3200
|
0,3200
|
-
|
0,3000
|
-
|
-
|
Capex
1 |
399
|
502
|
457
|
303
|
-
|
502
|
358
|
326
|
Capex/omzet
|
6,2%
|
7,35%
|
8,51%
|
3,92%
|
-
|
5,67%
|
3,91%
|
3,66%
|
Datum van publicatie
|
18/03/20
|
18/03/21
|
17/03/22
|
16/03/23
|
13/03/24
|
-
|
-
|
-
|
Laatste slotkoers
0,94
EUR Gemiddelde koersdoel
1,38
EUR Spread / Gemiddelde doel +46,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,92% | 1,94 mld. | | -8,34% | 38,15 mld. | | +12,76% | 35,89 mld. | | +9,97% | 33,86 mld. | | +8,94% | 20,12 mld. | | +1,80% | 14,05 mld. | | -16,02% | 13 mld. | | +16,26% | 11,83 mld. | | -.--% | 11,82 mld. | | -15,37% | 9,45 mld. |
Supermarkten & Gemakswinkels
|