Koninklijke Ahold Delhaize N.V. (ADRNY) 📈: отчетность и дивиденды за 2025

Capitalização

IFRS

Relatórios Anual Trimestral

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Média de 5 anos	CAGR 5
Капитализация, млрд €							27.76	28.89	30.29	31.1			31.92	29.51	2.88
Выручка, млрд €				49.7	62.89	62.79	66.26	74.74	75.6	86.98	88.73	89.36	89.36	83.08	3.64
Чистая прибыль, млрд €				0.83	1.82	1.79	1.77	1.4	2.25	2.55	1.87	1.76	1.76	1.97	4.68
EV, млрд €						26.51	26.39	30.59	29.28	29.68	27.19		27.19	28.63	0.60
EBIT, млрд €	1.3	1.31	1.59	2.8	2.41	2.77	2.81	3.64	3.39	3.91				3.30	7.14
EBITDA, млрд €			2.14	2.8	4.1	4.29	5.54	5.11	6.41	7.51	7.5		7.98	6.41	6.25
Баланс стоимость, млрд €				16.28	15.17	14.82	14.08	12.43	13.72	15.41	14.76	15.45	15.45	14.35	4.45
FCF, млрд €				2.89	3.7	4.32	5.45	6.34	5.47	6.11	6.47	6.22	6.22	6.12	-0.38
Операционный денежный поток, млрд €				2.89	3.7	5.36	5.45	6.34	5.47	6.11	6.47	6.22	6.22	6.12	-0.38
Операционная прибыль, млрд €				1.58	2.23	2.4	2.66	2.19	3.32	3.77	2.43	2.35	2.35	2.81	1.42
Операционные расходы, млрд €				48.11	60.67	60.4	63.6	72.55	72.28	83.22	86.3	87	87	80.27	3.70
CAPEX, млрд €			0.8709	1.3	1.7	1.78	2.22	2.66	2.37	2.49	2.43		1.79	2.43	1.82

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Média de 5 trimestres	CAGR 5
Выручка, млрд €								22.41	23.36	21.62	22.07	21.96	23.05	21.73	22.35	22	23.28	22.48	0.20
Чистая прибыль, млрд €								0.589	0.808	0.561	0.468	0.394	0.451	0.513	0.499	0.372	0.38	0.4430	-3.37
EV, млрд €					33.68	30.19	26.03	27.15	31.34	34.06	31.36		27.19			29.6		30.71	-1.14
EBIT, млрд €	1.47	0.824	0.813	0.776	0.974	0.814	0.891	0.883	1.32		0.72							0.9256	-2.42
EBITDA, млрд €		1.55	1.57	1.56	1.73	1.64	1.76	1.99	2.12	1.75	1.78							1.88	0.23
Баланс стоимость, млрд €								15.97	15.41	15.62	15.04	15.32	14.76	15.24	15.13	14.36	15.45	14.99	0.92
FCF, млрд €								1.12	2.57	0.94	1.85	1.44	2.23	1.19	1.38	1.33	2.32	1.69	0.79
Операционный денежный поток, млрд €								1.12	2.57	1.85	1.85	1.44	2.23	1.19	1.38	1.33	2.32	1.69	0.79
Операционная прибыль, млрд €								0.887	1.17	0.823	0.724	0.503	0.683	0.693	0.676	0.484	0.5	0.6072	-6.05
Операционные расходы, млрд €								21.52	22.19	20.8	21.34	21.45	22.37	21.04	21.67	21.52	22.78	21.88	0.36
CAPEX, млрд €		0.454	0.489	0.586	0.842	0.511	0.53	0.591	0.859	0.559	0.559							0.6196	1.07

Fluxo de caixa Fluxo de caixa trimestral Ativos

Balanço Patrimonial

IFRS

Relatórios Anual Trimestral

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Média de 5 anos	CAGR 5
Наличность, млрд €				3.99	4.54	3.12	3.72	2.93	2.97	3.05	3.47	6.16	6.16	3.72	16.02
Short Term Investments €				0.378	0.238	0.461	0.301	0.36	0.313	0.342	0.274	0.323	0.323	0.3224	-2.15
Long term investments €	0.249	0.258	0.274		1.26									0.5102	49.98
Total Receivables €				1.62	1.76	1.9	2.04	2.13	2.24	1.35	1.51	2.72	2.72	1.99	5.01
Total Current Assets €				9.98	9.97	8.92	9.57	8.93	9.58	10.82	11.46	14.53	14.53	11.06	10.23
Чистые активы, млрд €			7.23	11.77	10.69	17.07	17.83	18.15	20.85	22.09	15.41		11.92	18.87	-2.88
Активы, млрд €				36.28	33.87	33.33	41.49	40.69	45.71	48.56	47.82	51.84	51.84	46.92	4.96
Short Term Debt €	3.02	0.03						1.22	1.27	1.15	1.8		1.8	1.09	126.79
Long Term Debt €				3.31	3.29	3.68	3.84	3.86	4.68	4.53	4.14	5.18	5.18	4.48	6.06
Задолженность, млрд €				20	18.7	18.52	27.41	28.26	31.99	33.15	33.07	36.39	36.39	32.57	5.19
Чистый долг, млрд €					0.647	1.48	2.03	2.06	2.86	2.62	2.47		2.47	2.41	4.00
Долг, млрд €	6.98	3.7			5.19	4.6	5.75	4.97	17.09	5.68	5.94		5.94	7.89	0.65
Interest income €				0.015	0.032	0.07	0.065	0.035	0.029	0.069	0.174			0.0744	21.77
Расходы на обслуживание долга €						0.329	0.559	0.511	0.535	0.621	0.735	0.782	0.782	0.6368	8.88
Чист. проц. доходы, млрд €				-0.522	-0.285	-0.25	-0.537	-0.492	-0.51	-0.545	-0.554		0.1948	-0.5276	0.63
Goodwill €		1.25	1.34	7.4	6.86	7.09	7.23	6.83	7.64	7.92	7.79			7.48	1.50
Себестоимость, млрд €				36.32	46.12	45.84	48.2	54.05	54.92	63.69	64.88	65.55	65.55	60.62	3.93
Товарно материальные запасы €				3.29	3.08	3.2	3.35	3.25	3.73	4.61	4.58	4.8	4.8	4.19	8.11

	2016Q4	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Média de 5 trimestres	CAGR 5
Наличность, млрд €																						3.88	3.05	3.66	3.88	4.76	3.47	6.51	5.82	4.07	6.16	5.21	12.16
Short Term Investments €																						0.433	0.342	0.432	0.416	0.43	0.274	0.314	0.312	0.306	0.323	0.3058	3.35
Long term investments €			0.468	0.471	0.243	0.4822	0.4714	0.5511	0.5437	2.44	2.55	1.95																				1.61	28.75
Total Receivables €																						2.38	2.54	2.07	2.2	2.18	1.51	2.39	2.45	2.44	2.72	2.30	12.49
Total Current Assets €																						12.04	10.82	11.77	11.74	12.8	11.46	14.42	13.96	11.92	14.53	13.26	4.86
Чистые активы, млрд €															18.15	19.42	19.45	20.24	20.85	21.22	22.13	23.06	22.09		21.66							22.03	0.41
Активы, млрд €																						51.52	48.56	48.85	48.45	50.15	47.82	51.11	50.7	47.62	51.84	49.82	1.63
Short Term Debt €	7.56	7.12	6.81	0.072	0.468	0.7738																	1.24				1.8					0.8708	90.37
Long Term Debt €																						4.69	4.53	4.49	4.97	4.2	4.14	5.75	5.75	5.09	5.18	5.18	4.58
Задолженность, млрд €																						35.55	33.15	33.22	33.41	34.83	33.07	35.87	35.57	33.26	36.39	34.83	1.93
Чистый долг, млрд €																0.523			2.86	0.945	1.14	0.808	2.62	0.835	1.08		2.47			1.02		1.60	-17.19
Долг, млрд €																	13.32	15.51	14.18	14.84	15.59	16.5	15.08	15.11	14.93		5.94					13.51	-18.48
Interest income €																		0.006	0.008	0.009	0.012	0.019	0.03	0.032	0.042	0.045	0.055					0.0408	12.89
Расходы на обслуживание долга €																						0.157	0.176	0.165	0.188	0.19	0.191	0.184	0.208	0.202	0.188	0.1946	-0.32
Чист. проц. доходы, млрд €																				-0.137	-0.144	-0.143	-0.119	-0.12	-0.151	-0.145	-0.136	0.0526	0.0705			-0.0618	-185.87
Goodwill €											21.18	15.89	7.23	7.11	6.83	7.11			7.64			8.38	7.92				7.79					7.77	1.84
Себестоимость, млрд €																						16.43	17.13	15.79	16.21	16.13	16.74	15.9	16.37	16.14	17.14	16.46	0.47
Товарно материальные запасы €																						4.85	4.61	4.81	4.8	4.88	4.58	4.66	4.78	4.51	4.8	4.67	0.94

Promoção

IFRS

Relatórios Anual Trimestral

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Média de 5 anos	CAGR 5
EPS	1.21	1.27	1.79	1.83	2.63	2.57	2.6	1.98	1.93		1.93	2.34	-6.00
Цена акции ао		22.01	25.23	25.1	28.23	34.4	28.7	28.7	32.59	36.88	36.88	32.25	1.40
Число акций ао, млн		1281	1203	1112	1072	1034	977.35	946.01	913.58		913.58	988.59	-3.15
FCF/акцию		3.01	3.82	5.01	6.06	5.41	6.25	6.83	6.81		6.81	6.27	2.36

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	Média de 5 trimestres	CAGR 5
EPS				0.702	0.7687	0.6693	0.4824	0.4129	0.4767	0.5469	0.5366	0.4038	0.4159		0.4760	-2.69
Цена акции ао	33.61	32.14	28.61	27.22	28.19	30.99	33.43	32.89	29.23					36.88	32.68	3.54
FCF/акцию				1.14	2.63	0.9691	1.91	1.51	2.36	1.27	1.49	1.44	2.54		1.82	1.48

	Média de 5 trimestres	CAGR 5

Eficiência

IFRS

Relatórios Anual Trimestral

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Média da indústria	Média de 5 anos	CAGR 5
ROE, %				5.1	11.98	12.1	12.54	11.24	16.37	17.48	12.43	11.68		11.68		13.84	0.77
ROA, %				2.29	5.36	5.38	4.26	3.43	4.91	5.4	3.89	3.54		3.54		4.23	0.63
ROIC, %			12.91	6.51	9.18	9.35	8.57	6.3	9.15	17.03	14.07			11.52		11.02	10.42
ROS, %					2.89	2.86	2.67	1.87	2.97	2.93	2.11	1.97	1.97	1.97		2.39	-7.88
ROCE, %			26.06	17.19	15.85	18.66	19.96	29.25	24.71	11.68			0	0		20.85	-8.94
Ebit margin, %							4.24	4.87	4.48	4.49			0	0		4.52	1.44
Рентаб EBITDA, %				5.04	6.52	6.84	8.36	6.84	8.47	8.63	8.63		8.93	8.93		8.30	5.48
Чистая рентаб, %				1.67	2.89	2.86	2.67	1.87	2.97	2.93	2.11	1.97		1.97		2.37	1.05
Operation Margin, %					3.54	3.81	4.02	2.93	4.39	4.33	2.74	2.63	2.63	2.63		3.34	-9.74
Чистая процентная маржа, %	7.78	1.81	2.23	1.67	2.89	2.86	2.67	1.87	2.97					2.91		2.65	0.55

	2016Q4	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Média da indústria	Média de 5 trimestres	CAGR 5
ROE, %															3.69	5.25	3.59	3.11	2.55	2.95	3.39	3.3	2.48	2.54		2.93	-2.95
ROA, %															1.14	1.66	1.15	0.966	0.7992	0.9207	1.04	0.9802	0.7568	0.7641		0.8924	-3.66
ROIC, %	1.95	3.63	4.21	5.39	7.15	5.81																				5.24	9.86
ROS, %															2.63	3.46	2.59	2.12	1.79	1.96	2.36	2.23	1.69	1.63		1.97	-3.62
ROCE, %							1.53	11.83	6.29		5.93	7.1	5.66	5.87	5.53	8.56		4.79								6.08	-3.28
Рентаб EBITDA, %									8.49	8.42	8.39	8.57	8.27	8.2	8.87	9.09	8.1	8.07								8.47	-0.32
Чистая рентаб, %															2.63	3.46	2.59	2.12	1.79	1.96	2.36	2.23	1.69	1.63		1.97	-3.62
Operation Margin, %															3.96	4.99	3.81	3.28	2.29	2.96	3.19	3.02	2.2	2.15		2.70	-6.19

Chances

IFRS

Relatórios Anual Trimestral

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Média da indústria	Média de 5 anos	CAGR 5
P/E				18.1	12.27	13.96	13.79	17.28	13.72	10.63	13.19	16.18		16.18		14.20	-1.31
P/BV				1.7	1.5	1.7	1.8	1.83	2.3	1.76	1.68	1.85		1.85		1.88	0.22
P/S				0.4	0.3545	0.3988	0.3676	0.3231	0.4077	0.3111	0.2787	0.3194		0.3194		0.3280	-0.23
P/FCF				11.37	9.79	6.47	7.46	7.66	9.15		4.91	4.94	5.13	5.13		6.36	-7.71
E/P				4.59	9.29	7.74	7.32	4.95	4.14		0.0849	0.0587	0.0553	0.0553		1.86	-59.30
EV/EBIT							9.39	7.21	9.9	7.6		0	0	0		8.53	-5.15
EV/EBITDA			8.42	6.95	5.59	6.17	4.76	5.13	5.26	3.96	4.38			3.96		4.70	-1.65
EV/S							0.3983	0.3506	0.444	0.3413	0.3065	0.3067	0.3043	0.3043		0.3406	-7.28
EV/FCF							4.84	4.13	6.14	4.86	4.21	4.21	4.37	4.37		4.76	-6.58
Debt/EBITDA							1.04	0.97	0.9095	0.7563	2.35	0.7444	0.7444	0.7444		1.10	-3.93
Netdebt/Ebitda					0.1578	0.3437	0.3667	0.4026	0.4461	0.3494	0.3496	0.309	0.309	0.309		0.3526	-7.08
Debt/Ratio					0.55	0.56	0.66	0.69	0.69	0.1169	0.1242	0.1242	0.1146	0.1146		0.2340	-30.17
Debt/Equity					1.23	1.25	1.95	2.27	2.27	0.3685	0.4026	0.4983	0.4983	0.4983		0.8075	-26.16
Debt/Net Income	2	5.15						3.56	2.59	2.23	3.17	3.17	3.37	3.37		2.91	5.41
PEG													-65.7	-65.7		-65.7000	0.00
Бета								0.16	0.15	0.21	-0.8169	-0.3536	-0.7773	-0.7773		-0.3176	-238.96
Индекс Альтмана				2.17	2.72	2.87	2.26		3.37	11.42	5.44	5.99	5.74	5.74		6.39	11.24

	2016Q4	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2020Q2	2020Q4	2021Q1	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	Média da indústria	Média de 5 trimestres	CAGR 5
P/E													11.23	10.48	12.12	12.56	12.34	13.4	14.21	14.32	15.8	16.41			14.83	4.14
P/BV													1.65	1.71	1.96	2.01	1.77	1.68	1.68	1.74	1.99	1.85			1.79	1.95
P/S													0.3179	0.3069	0.3496	0.3406	0.3088	0.2828	0.2923	0.2989	0.3251	0.3235			0.3045	2.73
EV/EBITDA										5.26	4.59	3.9	3.82	3.86	4.13	17.62									6.67	35.20
EV/S																1.42		1.18			1.35				1.32	-1.67
EV/FCF																16.92		12.19			22.26				17.12	9.57
Netdebt/Ebitda							0.5573	2.68	0.3374	1.66	0.578	0.6487	0.4066	1.24	0.4769	0.6084									0.6761	-1.27
Debt/Ratio	0.351	0.3419	0.3312	0.1712	0.1642	0.15												0.1242							0.1882	-17.81
Debt/Equity	0.7823	0.7446	0.7399	0.3871	0.3667	0.3461												0.4026							0.4485	-11.46
Debt/Net Income	93.9	33.99	29.36	14.82	7.29	12.66												13.17							15.46	-14.81
Бета																							-0.7773		-0.7773	0.00
Индекс Альтмана																							5.74		5.74	0.00

Dividendos

IFRS

Relatórios Anual Trimestral

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Média da indústria	Média de 5 anos	CAGR 5
Див.выплата, млрд	0.4289	0.429	0.72	0.757	1.11	1.03	0.856	1.04	1.04		1.08		1.02	-1.29
Дивиденд		2.05	0.605	0.776	1.12	1.1	0.985	0.0498	1.08	1.1	1.1		0.8630	0.00
Див доход, ао, %		9.23	2.97	3.29	4.54	4.08	3.21	3.99	3.21	3.75	3.86		3.65	-1.67
Дивиденды / прибыль, %		51.69	39.63	42.22	63.08	73.44	38.11	38.45	55.71	58.79	58.79		52.90	-4.35

	2019Q2	2019Q3	2020Q2	2020Q3	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2024Q2	2024Q3	Média da indústria	Média de 5 trimestres	CAGR 5
Див.выплата, млрд							0.522	0.522	0.522	0.457	0.574	0.574	0.574	0.47	0.573	0.464		0.5310	-4.17
Дивиденд	0.7875	0.3325	0.506	0.59	0.481	0.504			0.574	0.469			0.641	0.539				0.5454	1.35
Див доход, ао, %	3.32	1.42	2.01	1.99	1.68	1.57			2.01	1.72			1.92	1.64				1.77	0.88
Дивиденды / прибыль, %							82.33	95.6	86.57	77.59	71.04	102.32	122.65	119.29	114.83	124.73		116.76	4.04

Descansar

IFRS

Relatórios Anual

	2018	2019	2020	2021	2022	2023	2024	CAGR 5
Всего задолженность	10.02	12.59	12.81					8.53
Персонал, чел				410000	144550	144900	139000	-23.69

	CAGR 5

	CAGR 5

Investing Port

OTC: ADRNY - Koninklijke Ahold Delhaize N.V.

Relatórios Koninklijke Ahold Delhaize N.V.

Capitalização

Balanço Patrimonial

Promoção

Eficiência

Chances

Dividendos

Pague pela sua assinatura

Descansar