Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
77,07
USD
|
0,00%
|
|
+0,44%
|
+5,39%
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
36.328
|
27.259
|
39.300
|
43.978
|
37.596
|
38.368
|
-
|
-
|
Bedrijfswaarde
1 |
43.940
|
35.647
|
47.376
|
53.758
|
47.261
|
49.362
|
48.825
|
48.184
|
K/w-verhouding
|
22,1
x
|
128
x
|
75,3
x
|
32,7
x
|
21,4
x
|
18,6
x
|
16,5
x
|
15,2
x
|
Dividendrendement
|
2,16%
|
3,24%
|
2,37%
|
2,2%
|
-
|
2,63%
|
2,7%
|
2,72%
|
Marktkapitalisatie/omzet
|
0,6
x
|
0,52
x
|
0,77
x
|
0,64
x
|
0,49
x
|
0,48
x
|
0,46
x
|
0,44
x
|
Bedrijfswaarde/omzet
|
0,73
x
|
0,67
x
|
0,92
x
|
0,78
x
|
0,62
x
|
0,62
x
|
0,59
x
|
0,56
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
14,2
x
|
21,6
x
|
16,2
x
|
12,3
x
|
11,6
x
|
10,7
x
|
10
x
|
Bedrijfswaarde/FCF
|
25,6
x
|
39,7
x
|
33,1
x
|
46,4
x
|
22,8
x
|
29,5
x
|
19,3
x
|
18,3
x
|
FCF Yield
|
3,91%
|
2,52%
|
3,03%
|
2,15%
|
4,39%
|
3,39%
|
5,19%
|
5,45%
|
Price to Book
|
14,8
x
|
23,9
x
|
25,4
x
|
31,8
x
|
18,8
x
|
15,7
x
|
11,6
x
|
8,68
x
|
Aantal aandelen (in duizenden)
|
513.975
|
507.618
|
511.582
|
509.476
|
506.682
|
497.830
|
-
|
-
|
Referentieprijs
2 |
70,68
|
53,70
|
76,82
|
86,32
|
74,20
|
77,07
|
77,07
|
77,07
|
Datum van publicatie
|
12/08/19
|
11/08/20
|
10/08/21
|
9/08/22
|
1/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
60.114
|
52.893
|
51.298
|
68.636
|
76.325
|
79.441
|
83.083
|
86.477
|
EBITDA
1 |
3.497
|
2.518
|
2.198
|
3.327
|
3.847
|
4.267
|
4.556
|
4.808
|
Bedrijfsresultaat (EBIT)
1 |
2.733
|
1.712
|
1.460
|
2.633
|
3.210
|
3.460
|
3.732
|
3.950
|
Operationele Marge
|
4,55%
|
3,24%
|
2,85%
|
3,84%
|
4,21%
|
4,36%
|
4,49%
|
4,57%
|
Resultaat voor belastingen (EBT)
1 |
2.006
|
293,4
|
584,7
|
1.747
|
2.285
|
2.764
|
3.114
|
3.408
|
Nettowinst (verlies)
1 |
1.674
|
215,5
|
524,2
|
1.359
|
1.770
|
2.096
|
2.307
|
2.474
|
Nettomarge
|
2,79%
|
0,41%
|
1,02%
|
1,98%
|
2,32%
|
2,64%
|
2,78%
|
2,86%
|
WPA
2 |
3,200
|
0,4200
|
1,020
|
2,640
|
3,470
|
4,137
|
4,668
|
5,070
|
Free Cash Flow
1 |
1.719
|
898,3
|
1.433
|
1.158
|
2.074
|
1.675
|
2.536
|
2.626
|
FCF-marge
|
2,86%
|
1,7%
|
2,79%
|
1,69%
|
2,72%
|
2,11%
|
3,05%
|
3,04%
|
Kasstroomconversie (ebitda)
|
49,15%
|
35,68%
|
65,2%
|
34,82%
|
53,93%
|
39,25%
|
55,66%
|
54,62%
|
Kasstroomconversie (nettowinst)
|
102,66%
|
416,87%
|
273,4%
|
85,26%
|
117,18%
|
79,92%
|
109,92%
|
106,14%
|
Dividend per aandeel
2 |
1,530
|
1,740
|
1,820
|
1,900
|
-
|
2,024
|
2,079
|
2,098
|
Datum van publicatie
|
12/08/19
|
11/08/20
|
10/08/21
|
9/08/22
|
1/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: July |
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
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
16.457
|
16.320
|
16.902
|
18.957
|
-
|
18.594
|
18.876
|
19.728
|
19.620
|
19.288
|
19.725
|
20.814
|
20.553
|
20.203
|
20.491
|
EBITDA
1 |
871,5
|
670,7
|
755,8
|
1.048
|
-
|
831,3
|
899,7
|
1.199
|
1.024
|
927,5
|
991,1
|
1.298
|
1.116
|
998
|
1.045
|
Bedrijfsresultaat (EBIT)
1 |
685,1
|
495,7
|
575,4
|
876,8
|
-
|
682,1
|
735,5
|
1.023
|
854,3
|
744,9
|
795,9
|
1.097
|
926,7
|
800,7
|
851,4
|
Operationele Marge
|
4,16%
|
3,04%
|
3,4%
|
4,63%
|
-
|
3,67%
|
3,9%
|
5,18%
|
4,35%
|
3,86%
|
4,03%
|
5,27%
|
4,51%
|
3,96%
|
4,16%
|
Resultaat voor belastingen (EBT)
1 |
506,7
|
212,7
|
385,5
|
641,9
|
-
|
178,5
|
554
|
957,9
|
662,6
|
545,1
|
630,8
|
926
|
757
|
641
|
714
|
Nettowinst (verlies)
1 |
378
|
167,4
|
303,3
|
510
|
-
|
141,2
|
429,6
|
733,7
|
503,4
|
415,2
|
469,8
|
698,8
|
572
|
484
|
539
|
Nettomarge
|
2,3%
|
1,03%
|
1,79%
|
2,69%
|
-
|
0,76%
|
2,28%
|
3,72%
|
2,57%
|
2,15%
|
2,38%
|
3,36%
|
2,78%
|
2,4%
|
2,63%
|
WPA
2 |
0,7300
|
0,3300
|
0,5900
|
0,9900
|
-
|
0,2800
|
0,8400
|
1,440
|
0,9900
|
0,8200
|
0,9400
|
1,403
|
1,140
|
0,9700
|
1,080
|
Dividend per aandeel
2 |
0,4700
|
0,4700
|
0,4700
|
0,4900
|
0,4900
|
0,4900
|
0,4900
|
-
|
-
|
-
|
0,5050
|
0,5100
|
0,5100
|
0,5100
|
0,5150
|
Datum van publicatie
|
9/11/21
|
8/02/22
|
10/05/22
|
9/08/22
|
31/10/22
|
31/01/23
|
2/05/23
|
1/08/23
|
31/10/23
|
30/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.613
|
8.387
|
8.076
|
9.780
|
9.665
|
10.994
|
10.457
|
9.817
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,177
x
|
3,331
x
|
3,674
x
|
2,939
x
|
2,513
x
|
2,576
x
|
2,295
x
|
2,042
x
|
Free Cash Flow
1 |
1.719
|
898
|
1.433
|
1.158
|
2.074
|
1.675
|
2.536
|
2.626
|
ROE (netto-inkomsten/eigen vermogen)
|
66,8%
|
56,4%
|
54,6%
|
114%
|
121%
|
94,8%
|
86,4%
|
74,8%
|
ROA (netto-inkomsten/totale activa)
|
9,29%
|
5,08%
|
3,36%
|
7,69%
|
9,1%
|
8,88%
|
9,2%
|
9,48%
|
Totale activa
1 |
18.018
|
4.242
|
15.590
|
17.681
|
19.443
|
23.603
|
25.068
|
26.110
|
Nettoactief per aandeel
2 |
4,780
|
2,250
|
3,020
|
2,720
|
3,950
|
4,920
|
6,670
|
8,880
|
Cashflow per aandeel
2 |
4,610
|
-
|
3,710
|
3,480
|
5,630
|
6,050
|
6,570
|
7,410
|
Capex
1 |
692
|
720
|
471
|
633
|
793
|
792
|
868
|
911
|
Capex/omzet
|
1,15%
|
1,36%
|
0,92%
|
0,92%
|
1,04%
|
1%
|
1,05%
|
1,05%
|
Datum van publicatie
|
12/08/19
|
11/08/20
|
10/08/21
|
9/08/22
|
1/08/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
77,07
USD Gemiddelde koersdoel
87,46
USD Spread / Gemiddelde doel +13,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,39% | 38,37 mld. | | +14,48% | 485 mld. | | +21,40% | 40,05 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. | | +13,08% | 12,59 mld. |
Levensmiddelenhandel & -distributie - Andere
|