Beurs gesloten -
Abu Dhabi Securities Exchange
12:55:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,36
AED
|
+0,56%
|
|
+2,89%
|
+15,33%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.160
|
2.550
|
4.077
|
3.150
|
3.863
|
4.455
|
-
|
-
|
Bedrijfswaarde
1 |
2.118
|
2.383
|
5.120
|
4.580
|
3.863
|
5.561
|
5.317
|
4.455
|
K/w-verhouding
|
15,8
x
|
74,6
x
|
18
x
|
12,8
x
|
14,8
x
|
13,8
x
|
12,2
x
|
11,3
x
|
Dividendrendement
|
4,17%
|
3,88%
|
3,2%
|
-
|
-
|
3,45%
|
3,61%
|
4,16%
|
Marktkapitalisatie/omzet
|
1,06
x
|
1,24
x
|
1,33
x
|
0,77
x
|
0,85
x
|
0,91
x
|
0,87
x
|
0,75
x
|
Bedrijfswaarde/omzet
|
1,04
x
|
1,16
x
|
1,67
x
|
1,13
x
|
0,85
x
|
1,13
x
|
1,04
x
|
0,75
x
|
Bedrijfswaarde/EBITDA
|
9,09
x
|
16,9
x
|
11,3
x
|
7,88
x
|
5,5
x
|
7,41
x
|
6,58
x
|
4,73
x
|
Bedrijfswaarde/FCF
|
11,9
x
|
11,5
x
|
14,1
x
|
25,5
x
|
-
|
15,4
x
|
11,7
x
|
10,6
x
|
FCF Yield
|
8,39%
|
8,68%
|
7,1%
|
3,92%
|
-
|
6,48%
|
8,52%
|
9,42%
|
Price to Book
|
1,1
x
|
1,34
x
|
1,48
x
|
1,12
x
|
-
|
1,33
x
|
1,23
x
|
1,15
x
|
Aantal aandelen (in duizenden)
|
630.000
|
630.000
|
831.156
|
831.156
|
831.156
|
831.156
|
-
|
-
|
Referentieprijs
2 |
3,429
|
4,048
|
4,905
|
3,790
|
4,648
|
5,360
|
5,360
|
5,360
|
Datum van publicatie
|
9/02/20
|
2/02/21
|
10/02/22
|
7/03/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.039
|
2.061
|
3.068
|
4.067
|
4.561
|
4.914
|
5.131
|
5.954
|
EBITDA
1 |
232,9
|
140,8
|
452,5
|
581,2
|
702,3
|
750,9
|
808,7
|
941,4
|
Bedrijfsresultaat (EBIT)
1 |
123,5
|
32,77
|
253,4
|
346,7
|
473,7
|
494,2
|
528,8
|
608
|
Operationele Marge
|
6,06%
|
1,59%
|
8,26%
|
8,52%
|
10,38%
|
10,06%
|
10,31%
|
10,21%
|
Resultaat voor belastingen (EBT)
1 |
132,1
|
37
|
248,2
|
301,3
|
382,2
|
448,4
|
515,3
|
583,2
|
Nettowinst (verlies)
1 |
137
|
34,47
|
216
|
246,8
|
261
|
320,1
|
347,3
|
393,1
|
Nettomarge
|
6,72%
|
1,67%
|
7,04%
|
6,07%
|
5,72%
|
6,51%
|
6,77%
|
6,6%
|
WPA
2 |
0,2171
|
0,0543
|
0,2724
|
0,2971
|
0,3143
|
0,3879
|
0,4384
|
0,4762
|
Free Cash Flow
1 |
177,7
|
206,9
|
363,6
|
179,4
|
-
|
360,5
|
453,2
|
419,5
|
FCF-marge
|
8,71%
|
10,04%
|
11,85%
|
4,41%
|
-
|
7,34%
|
8,83%
|
7,05%
|
Kasstroomconversie (ebitda)
|
76,3%
|
146,98%
|
80,37%
|
30,86%
|
-
|
48,01%
|
56,04%
|
44,56%
|
Kasstroomconversie (nettowinst)
|
129,7%
|
600,24%
|
168,32%
|
72,68%
|
-
|
112,63%
|
130,49%
|
106,72%
|
Dividend per aandeel
2 |
0,1429
|
0,1571
|
0,1571
|
-
|
-
|
0,1851
|
0,1936
|
0,2229
|
Datum van publicatie
|
9/02/20
|
2/02/21
|
10/02/22
|
7/03/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
795
|
954,1
|
1.053
|
942,5
|
953,5
|
1.118
|
1.182
|
1.019
|
2.201
|
1.070
|
1.290
|
1.296
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
176,2
|
187,1
|
135,1
|
322,1
|
148,4
|
231,7
|
238
|
Bedrijfsresultaat (EBIT)
1 |
49,29
|
131,9
|
101,9
|
61,13
|
70,04
|
113,7
|
127,3
|
77,46
|
-
|
90,96
|
174,5
|
153
|
Operationele Marge
|
6,2%
|
13,83%
|
9,67%
|
6,49%
|
7,35%
|
10,17%
|
10,76%
|
7,6%
|
-
|
8,5%
|
13,53%
|
11,8%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
107,4
|
55,72
|
-
|
71,01
|
148,1
|
138
|
Nettowinst (verlies)
1 |
-
|
-
|
82
|
35,91
|
40,46
|
88,23
|
86,83
|
38,36
|
-
|
52,75
|
83,06
|
97,5
|
Nettomarge
|
-
|
-
|
7,79%
|
3,81%
|
4,24%
|
7,89%
|
7,34%
|
3,77%
|
-
|
4,93%
|
6,44%
|
7,52%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
0,1067
|
0,1048
|
0,0457
|
0,1505
|
0,0638
|
0,1000
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/11/21
|
10/02/22
|
9/05/22
|
4/08/22
|
8/11/22
|
7/03/23
|
9/05/23
|
2/08/23
|
2/08/23
|
6/11/23
|
5/03/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
1.043
|
1.430
|
-
|
1.106
|
862
|
-
|
Nettokaspositie
1 |
41,7
|
167
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
2,305
x
|
2,46
x
|
-
|
1,473
x
|
1,066
x
|
-
|
Free Cash Flow
1 |
178
|
207
|
364
|
179
|
-
|
361
|
453
|
420
|
ROE (netto-inkomsten/eigen vermogen)
|
7,06%
|
1,79%
|
9,28%
|
8,86%
|
-
|
10,2%
|
10,5%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
4,5%
|
1,1%
|
4,53%
|
3,76%
|
-
|
4,5%
|
4,8%
|
5,2%
|
Totale activa
1 |
3.042
|
3.131
|
4.765
|
6.567
|
-
|
7.113
|
7.235
|
7.560
|
Nettoactief per aandeel
2 |
3,110
|
3,010
|
3,320
|
3,380
|
-
|
4,020
|
4,350
|
4,680
|
Cashflow per aandeel
2 |
0,4500
|
0,4400
|
0,6300
|
0,3800
|
-
|
0,7500
|
0,8100
|
-
|
Capex
1 |
106
|
71,1
|
134
|
137
|
-
|
208
|
230
|
248
|
Capex/omzet
|
5,22%
|
3,45%
|
4,37%
|
3,36%
|
-
|
4,23%
|
4,48%
|
4,16%
|
Datum van publicatie
|
9/02/20
|
2/02/21
|
10/02/22
|
7/03/23
|
5/03/24
|
-
|
-
|
-
|
Laatste slotkoers
5,36
AED Gemiddelde koersdoel
5,983
AED Spread / Gemiddelde doel +11,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,33% | 1,21 mld. | | -5,94% | 266 mld. | | -3,51% | 93,75 mld. | | -1,70% | 44,14 mld. | | -1,60% | 39,92 mld. | | +6,16% | 40,42 mld. | | +7,31% | 39,47 mld. | | -18,07% | 29,26 mld. | | -7,67% | 28,39 mld. | | +12,84% | 25,04 mld. |
Voedselverwerking - Andere
|