Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
66,98
USD
|
+1,64%
|
|
+2,81%
|
+39,22%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.286
|
2.371
|
3.332
|
3.426
|
4.886
|
6.755
|
-
|
-
|
Bedrijfswaarde
1 |
2.751
|
2.463
|
3.347
|
3.393
|
4.819
|
6.845
|
6.775
|
6.433
|
K/w-verhouding
|
15,5
x
|
8,27
x
|
14,1
x
|
13,5
x
|
19,2
x
|
22,5
x
|
21,4
x
|
20,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,41
x
|
0,37
x
|
0,55
x
|
0,54
x
|
0,71
x
|
0,92
x
|
0,85
x
|
0,77
x
|
Bedrijfswaarde/omzet
|
0,49
x
|
0,38
x
|
0,55
x
|
0,53
x
|
0,7
x
|
0,94
x
|
0,85
x
|
0,73
x
|
Bedrijfswaarde/EBITDA
|
8,07
x
|
4,67
x
|
7,28
x
|
6,99
x
|
9,12
x
|
12,5
x
|
11,8
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
16
x
|
6,62
x
|
12,8
x
|
13,7
x
|
20,1
x
|
32,1
x
|
29,6
x
|
25,9
x
|
FCF Yield
|
6,25%
|
15,1%
|
7,84%
|
7,29%
|
4,98%
|
3,11%
|
3,38%
|
3,86%
|
Price to Book
|
3,91
x
|
2,69
x
|
3,44
x
|
3,38
x
|
4,33
x
|
5,04
x
|
4,23
x
|
3,2
x
|
Aantal aandelen (in duizenden)
|
118.139
|
117.950
|
112.259
|
105.852
|
101.561
|
100.849
|
-
|
-
|
Referentieprijs
2 |
19,35
|
20,10
|
29,68
|
32,37
|
48,11
|
66,98
|
66,98
|
66,98
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.635
|
6.469
|
6.100
|
6.404
|
6.837
|
7.320
|
7.952
|
8.792
|
EBITDA
1 |
340,7
|
527
|
459,6
|
485,4
|
528,2
|
546,4
|
575,6
|
607,6
|
Bedrijfsresultaat (EBIT)
1 |
217,9
|
400,5
|
334,1
|
358,4
|
396,3
|
404,6
|
420,8
|
434,8
|
Operationele Marge
|
3,87%
|
6,19%
|
5,48%
|
5,6%
|
5,8%
|
5,53%
|
5,29%
|
4,95%
|
Resultaat voor belastingen (EBT)
1 |
196,2
|
376,9
|
322,4
|
349,3
|
343,7
|
399,6
|
415,3
|
432,8
|
Nettowinst (verlies)
1 |
149,6
|
287,4
|
244,2
|
261,2
|
258,9
|
297,4
|
310,1
|
324,6
|
Nettomarge
|
2,66%
|
4,44%
|
4%
|
4,08%
|
3,79%
|
4,06%
|
3,9%
|
3,69%
|
WPA
2 |
1,250
|
2,430
|
2,100
|
2,390
|
2,500
|
2,983
|
3,127
|
3,339
|
Free Cash Flow
1 |
172
|
372,1
|
262,4
|
247,3
|
239,8
|
213,1
|
229
|
248,4
|
FCF-marge
|
3,05%
|
5,75%
|
4,3%
|
3,86%
|
3,51%
|
2,91%
|
2,88%
|
2,82%
|
Kasstroomconversie (ebitda)
|
50,48%
|
70,6%
|
57,1%
|
50,95%
|
45,39%
|
39%
|
39,78%
|
40,88%
|
Kasstroomconversie (nettowinst)
|
114,94%
|
129,44%
|
107,48%
|
94,7%
|
92,62%
|
71,65%
|
73,83%
|
76,5%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
22/02/24
|
-
|
-
|
-
|
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 |
1.510
|
1.493
|
1.641
|
1.595
|
1.591
|
1.577
|
1.733
|
1.692
|
1.713
|
1.699
|
1.848
|
1.809
|
1.834
|
1.830
|
2.010
|
EBITDA
1 |
117,1
|
82,5
|
152,4
|
118,6
|
121,5
|
92,88
|
168
|
133
|
123,7
|
103,6
|
172,8
|
134,1
|
131,1
|
108,2
|
182,1
|
Bedrijfsresultaat (EBIT)
1 |
85,81
|
51,38
|
119,6
|
86,51
|
90,34
|
61,87
|
137
|
91,62
|
90,05
|
69,44
|
138
|
98,74
|
95,4
|
72,71
|
146
|
Operationele Marge
|
5,68%
|
3,44%
|
7,29%
|
5,42%
|
5,68%
|
3,92%
|
7,91%
|
5,41%
|
5,26%
|
4,09%
|
7,47%
|
5,46%
|
5,2%
|
3,97%
|
7,26%
|
Resultaat voor belastingen (EBT)
1 |
82,9
|
48,54
|
116,6
|
83,85
|
88,39
|
60,47
|
99,3
|
89,48
|
85,96
|
69
|
137,5
|
97,12
|
94,71
|
71,24
|
145,5
|
Nettowinst (verlies)
1 |
63,87
|
36,23
|
88,31
|
62
|
65,74
|
45,12
|
76,16
|
67,33
|
65,31
|
50,05
|
102,6
|
72,27
|
70,3
|
52,73
|
109
|
Nettomarge
|
4,23%
|
2,43%
|
5,38%
|
3,89%
|
4,13%
|
2,86%
|
4,39%
|
3,98%
|
3,81%
|
2,95%
|
5,55%
|
4%
|
3,83%
|
2,88%
|
5,42%
|
WPA
2 |
0,5600
|
0,3200
|
0,7900
|
0,5700
|
0,6100
|
0,4200
|
0,7300
|
0,6500
|
0,6400
|
0,4900
|
1,007
|
0,7291
|
0,7051
|
0,5441
|
1,096
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
24/02/22
|
4/05/22
|
3/08/22
|
8/11/22
|
2/03/23
|
1/05/23
|
1/08/23
|
31/10/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
465
|
91,7
|
15,4
|
-
|
-
|
90,1
|
20,3
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
33,3
|
67,1
|
-
|
-
|
322
|
Hefboom (schuld/ebitda)
|
1,365
x
|
0,174
x
|
0,0336
x
|
-
|
-
|
0,1649
x
|
0,0352
x
|
-
|
Free Cash Flow
1 |
172
|
372
|
262
|
247
|
240
|
213
|
229
|
248
|
ROE (netto-inkomsten/eigen vermogen)
|
25,6%
|
39,3%
|
26,5%
|
26%
|
26,7%
|
24%
|
22,2%
|
19,5%
|
ROA (netto-inkomsten/totale activa)
|
6,82%
|
10,4%
|
8,52%
|
8,71%
|
9,16%
|
8,84%
|
9,17%
|
-
|
Totale activa
1 |
2.194
|
2.765
|
2.865
|
2.997
|
2.825
|
3.366
|
3.383
|
-
|
Nettoactief per aandeel
2 |
4,950
|
7,470
|
8,640
|
9,590
|
11,10
|
13,30
|
15,80
|
20,90
|
Cashflow per aandeel
|
2,970
|
4,180
|
3,140
|
3,400
|
4,500
|
-
|
-
|
-
|
Capex
1 |
183
|
122
|
102
|
124
|
225
|
237
|
252
|
268
|
Capex/omzet
|
3,25%
|
1,89%
|
1,68%
|
1,94%
|
3,3%
|
3,24%
|
3,17%
|
3,05%
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
66,98
USD Gemiddelde koersdoel
57,74
USD Spread / Gemiddelde doel -13,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +39,22% | 6,75 mld. | | +14,48% | 485 mld. | | +21,40% | 40,05 mld. | | +5,39% | 38,37 mld. | | +7,63% | 28,47 mld. | | -15,08% | 25,16 mld. | | -0,55% | 25,08 mld. | | +4,35% | 17,88 mld. | | +11,96% | 17,99 mld. | | +1,34% | 13,77 mld. |
Levensmiddelenhandel & -distributie - Andere
|