Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
60,1
USD
|
-1,48%
|
|
-3,99%
|
-16,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.802
|
28.048
|
37.813
|
51.006
|
38.521
|
30.156
|
-
|
-
|
Bedrijfswaarde
1 |
33.831
|
37.310
|
46.409
|
59.149
|
45.518
|
39.073
|
38.787
|
38.886
|
K/w-verhouding
|
19
x
|
16
x
|
14,1
x
|
12
x
|
11,2
x
|
10,8
x
|
10,6
x
|
11,5
x
|
Dividendrendement
|
3,02%
|
2,86%
|
2,19%
|
1,72%
|
2,49%
|
3,26%
|
3,45%
|
3,54%
|
Marktkapitalisatie/omzet
|
0,4
x
|
0,44
x
|
0,44
x
|
0,5
x
|
0,41
x
|
0,33
x
|
0,33
x
|
0,33
x
|
Bedrijfswaarde/omzet
|
0,52
x
|
0,58
x
|
0,54
x
|
0,58
x
|
0,48
x
|
0,43
x
|
0,42
x
|
0,42
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
10,2
x
|
9,46
x
|
8,66
x
|
7,33
x
|
7,78
x
|
7,91
x
|
8
x
|
Bedrijfswaarde/FCF
|
-5,39
x
|
-11,6
x
|
8,55
x
|
27,4
x
|
15,3
x
|
13
x
|
13,2
x
|
15,7
x
|
FCF Yield
|
-18,6%
|
-8,6%
|
11,7%
|
3,65%
|
6,52%
|
7,68%
|
7,6%
|
6,36%
|
Price to Book
|
1,36
x
|
1,42
x
|
1,7
x
|
2,15
x
|
1,54
x
|
1,33
x
|
1,23
x
|
1,35
x
|
Aantal aandelen (in duizenden)
|
556.686
|
556.389
|
559.441
|
549.334
|
533.381
|
501.764
|
-
|
-
|
Referentieprijs
2 |
46,35
|
50,41
|
67,59
|
92,85
|
72,22
|
60,10
|
60,10
|
60,10
|
Datum van publicatie
|
29/01/20
|
26/01/21
|
25/01/22
|
26/01/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
64.656
|
64.355
|
85.249
|
101.848
|
93.935
|
90.872
|
92.636
|
92.050
|
EBITDA
1 |
3.138
|
3.660
|
4.907
|
6.830
|
6.207
|
5.025
|
4.905
|
4.861
|
Bedrijfsresultaat (EBIT)
1 |
1.691
|
1.766
|
2.993
|
4.212
|
4.057
|
3.194
|
3.100
|
3.130
|
Operationele Marge
|
2,62%
|
2,74%
|
3,51%
|
4,14%
|
4,32%
|
3,51%
|
3,35%
|
3,4%
|
Resultaat voor belastingen (EBT)
1 |
1.588
|
1.883
|
3.313
|
5.233
|
4.294
|
3.362
|
3.191
|
2.949
|
Nettowinst (verlies)
1 |
1.379
|
1.772
|
2.709
|
4.340
|
3.483
|
2.771
|
2.654
|
2.570
|
Nettomarge
|
2,13%
|
2,75%
|
3,18%
|
4,26%
|
3,71%
|
3,05%
|
2,86%
|
2,79%
|
WPA
2 |
2,440
|
3,150
|
4,790
|
7,710
|
6,430
|
5,550
|
5,667
|
5,210
|
Free Cash Flow
1 |
-6.280
|
-3.209
|
5.426
|
2.159
|
2.966
|
3.000
|
2.949
|
2.474
|
FCF-marge
|
-9,71%
|
-4,99%
|
6,36%
|
2,12%
|
3,16%
|
3,3%
|
3,18%
|
2,69%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
110,58%
|
31,61%
|
47,78%
|
59,71%
|
60,13%
|
50,89%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
200,3%
|
49,75%
|
85,16%
|
108,29%
|
111,14%
|
96,25%
|
Dividend per aandeel
2 |
1,400
|
1,440
|
1,480
|
1,600
|
1,800
|
1,961
|
2,072
|
2,127
|
Datum van publicatie
|
29/01/20
|
26/01/21
|
25/01/22
|
26/01/23
|
12/03/24
|
-
|
-
|
-
|
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 |
20.340
|
23.090
|
23.650
|
27.284
|
24.683
|
26.231
|
24.072
|
25.190
|
21.695
|
22.978
|
22.276
|
23.340
|
21.931
|
24.037
|
24.383
|
EBITDA
1 |
1.034
|
1.407
|
1.641
|
1.866
|
1.639
|
1.684
|
1.762
|
1.629
|
1.491
|
1.325
|
1.239
|
1.257
|
1.270
|
1.303
|
1.167
|
Bedrijfsresultaat (EBIT)
1 |
606
|
864
|
1.068
|
1.286
|
993
|
865
|
1.199
|
1.042
|
995
|
821
|
785,6
|
754,3
|
730,4
|
867,8
|
889,6
|
Operationele Marge
|
2,98%
|
3,74%
|
4,52%
|
4,71%
|
4,02%
|
3,3%
|
4,98%
|
4,14%
|
4,59%
|
3,57%
|
3,53%
|
3,23%
|
3,33%
|
3,61%
|
3,65%
|
Resultaat voor belastingen (EBT)
1 |
653
|
1.011
|
1.271
|
1.519
|
1.230
|
1.213
|
1.397
|
1.132
|
1.031
|
734
|
899,8
|
860,9
|
819,9
|
843
|
796
|
Nettowinst (verlies)
1 |
526
|
782
|
1.054
|
1.236
|
1.031
|
1.019
|
1.170
|
927
|
821
|
565
|
710,2
|
700,4
|
682,5
|
700,4
|
657,9
|
Nettomarge
|
2,59%
|
3,39%
|
4,46%
|
4,53%
|
4,18%
|
3,88%
|
4,86%
|
3,68%
|
3,78%
|
2,46%
|
3,19%
|
3%
|
3,11%
|
2,91%
|
2,7%
|
WPA
2 |
0,9300
|
1,380
|
1,860
|
2,180
|
1,830
|
1,840
|
2,120
|
1,700
|
1,520
|
1,060
|
1,347
|
1,368
|
1,390
|
1,493
|
1,334
|
Dividend per aandeel
2 |
0,3700
|
0,3700
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4500
|
0,4500
|
-
|
0,6000
|
0,4838
|
0,4838
|
0,4838
|
0,4950
|
0,5250
|
Datum van publicatie
|
26/10/21
|
25/01/22
|
26/04/22
|
26/07/22
|
25/10/22
|
26/01/23
|
25/04/23
|
25/07/23
|
24/10/23
|
12/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.029
|
9.262
|
8.596
|
8.143
|
6.997
|
8.917
|
8.631
|
8.730
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,559
x
|
2,531
x
|
1,752
x
|
1,192
x
|
1,127
x
|
1,775
x
|
1,76
x
|
1,796
x
|
Free Cash Flow
1 |
-6.280
|
-3.209
|
5.426
|
2.159
|
2.966
|
3.000
|
2.949
|
2.474
|
ROE (netto-inkomsten/eigen vermogen)
|
9,58%
|
10,3%
|
13,8%
|
18,9%
|
15,6%
|
11,5%
|
11%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
5,98%
|
6,21%
|
8,47%
|
12,2%
|
6,62%
|
4,73%
|
4,31%
|
3,7%
|
Totale activa
1 |
23.064
|
28.547
|
31.980
|
35.705
|
52.639
|
58.594
|
61.533
|
69.468
|
Nettoactief per aandeel
2 |
34,00
|
35,50
|
39,80
|
43,10
|
47,00
|
45,30
|
49,00
|
44,40
|
Cashflow per aandeel
2 |
-9,650
|
-4,240
|
11,70
|
6,180
|
8,230
|
7,920
|
7,850
|
9,770
|
Capex
1 |
828
|
823
|
1.169
|
1.319
|
1.494
|
1.300
|
1.281
|
1.400
|
Capex/omzet
|
1,28%
|
1,28%
|
1,37%
|
1,3%
|
1,59%
|
1,43%
|
1,38%
|
1,52%
|
Datum van publicatie
|
29/01/20
|
26/01/21
|
25/01/22
|
26/01/23
|
12/03/24
|
-
|
-
|
-
|
Laatste slotkoers
60,1
USD Gemiddelde koersdoel
63,71
USD Spread / Gemiddelde doel +6,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,78% | 30,16 mld. | | -4,93% | 261 mld. | | -2,51% | 94,98 mld. | | +3,19% | 46,39 mld. | | +8,74% | 39,99 mld. | | -0,15% | 38,02 mld. | | -6,61% | 28,72 mld. | | +11,32% | 24,54 mld. | | -9,29% | 22,65 mld. | | +10,68% | 20,14 mld. |
Voedselverwerking - Andere
|