Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
102,7
USD
|
-1,28%
|
|
-6,20%
|
+1,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.153
|
9.159
|
13.119
|
14.946
|
14.667
|
14.546
|
-
|
-
|
Bedrijfswaarde
1 |
12.827
|
16.095
|
18.181
|
18.493
|
16.947
|
17.239
|
17.738
|
17.715
|
K/w-verhouding
|
-6,16
x
|
8,51
x
|
6,84
x
|
9,49
x
|
6,79
x
|
12
x
|
10,3
x
|
10,1
x
|
Dividendrendement
|
3,48%
|
3,05%
|
2,22%
|
2,31%
|
-
|
2,63%
|
2,78%
|
2,88%
|
Marktkapitalisatie/omzet
|
0,2
x
|
0,22
x
|
0,22
x
|
0,22
x
|
0,25
x
|
0,27
x
|
0,26
x
|
0,24
x
|
Bedrijfswaarde/omzet
|
0,31
x
|
0,39
x
|
0,31
x
|
0,28
x
|
0,28
x
|
0,32
x
|
0,31
x
|
0,3
x
|
Bedrijfswaarde/EBITDA
|
7,68
x
|
7,34
x
|
6,15
x
|
5,67
x
|
4,87
x
|
6,85
x
|
6,92
x
|
6,77
x
|
Bedrijfswaarde/FCF
|
-9,59
x
|
-4,13
x
|
-5,52
x
|
-3,03
x
|
7,75
x
|
-60,1
x
|
25,9
x
|
-
|
FCF Yield
|
-10,4%
|
-24,2%
|
-18,1%
|
-33%
|
12,9%
|
-1,66%
|
3,87%
|
-
|
Price to Book
|
1,35
x
|
1,57
x
|
1,81
x
|
1,53
x
|
1,29
x
|
1,25
x
|
1,16
x
|
1,12
x
|
Aantal aandelen (in duizenden)
|
141.662
|
139.661
|
140.520
|
149.800
|
145.288
|
141.595
|
-
|
-
|
Referentieprijs
2 |
57,55
|
65,58
|
93,36
|
99,77
|
101,0
|
102,7
|
102,7
|
102,7
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
41.140
|
41.404
|
59.152
|
67.232
|
59.540
|
54.464
|
56.832
|
59.985
|
EBITDA
1 |
1.671
|
2.194
|
2.954
|
3.263
|
3.482
|
2.515
|
2.563
|
2.618
|
Bedrijfsresultaat (EBIT)
1 |
1.123
|
1.759
|
2.530
|
2.855
|
3.031
|
2.062
|
2.078
|
2.078
|
Operationele Marge
|
2,73%
|
4,25%
|
4,28%
|
4,25%
|
5,09%
|
3,79%
|
3,66%
|
3,46%
|
Resultaat voor belastingen (EBT)
1 |
-1.199
|
1.390
|
2.466
|
1.999
|
2.965
|
1.826
|
1.655
|
-
|
Nettowinst (verlies)
1 |
-1.322
|
1.121
|
2.044
|
1.610
|
2.243
|
1.315
|
1.446
|
-
|
Nettomarge
|
-3,21%
|
2,71%
|
3,46%
|
2,39%
|
3,77%
|
2,42%
|
2,54%
|
-
|
WPA
2 |
-9,340
|
7,710
|
13,64
|
10,51
|
14,87
|
8,531
|
10,01
|
10,15
|
Free Cash Flow
1 |
-1.338
|
-3.901
|
-3.293
|
-6.104
|
2.186
|
-287
|
686
|
-
|
FCF-marge
|
-3,25%
|
-9,42%
|
-5,57%
|
-9,08%
|
3,67%
|
-0,53%
|
1,21%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
62,78%
|
-
|
26,76%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
97,46%
|
-
|
47,45%
|
-
|
Dividend per aandeel
2 |
2,000
|
2,000
|
2,075
|
2,300
|
-
|
2,706
|
2,854
|
2,959
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
16.683
|
15.880
|
17.933
|
16.759
|
16.660
|
15.328
|
15.049
|
14.227
|
14.936
|
13.417
|
13.628
|
13.638
|
14.441
|
14.278
|
14.610
|
EBITDA
1 |
787
|
902
|
725
|
792
|
843
|
797
|
929
|
785
|
971
|
788
|
493,7
|
578,5
|
681,1
|
679,3
|
657,8
|
Bedrijfsresultaat (EBIT)
1 |
680
|
800
|
623
|
691
|
740
|
695
|
823
|
676
|
837
|
676
|
385,9
|
462,6
|
568,7
|
559,2
|
523
|
Operationele Marge
|
4,08%
|
5,04%
|
3,47%
|
4,12%
|
4,44%
|
4,53%
|
5,47%
|
4,75%
|
5,6%
|
5,04%
|
2,83%
|
3,39%
|
3,94%
|
3,92%
|
3,58%
|
Resultaat voor belastingen (EBT)
1 |
287
|
791
|
241
|
495
|
471
|
817
|
823
|
489
|
836
|
367
|
317,5
|
394,9
|
504,8
|
484,3
|
418,9
|
Nettowinst (verlies)
1 |
222
|
688
|
206
|
380
|
336
|
632
|
622
|
373
|
616
|
244
|
269,2
|
313,2
|
390,6
|
376
|
327,5
|
Nettomarge
|
1,33%
|
4,33%
|
1,15%
|
2,27%
|
2,02%
|
4,12%
|
4,13%
|
2,62%
|
4,12%
|
1,82%
|
1,98%
|
2,3%
|
2,71%
|
2,63%
|
2,24%
|
WPA
2 |
1,520
|
4,480
|
1,340
|
2,490
|
2,210
|
4,150
|
4,090
|
2,470
|
4,180
|
1,680
|
1,745
|
2,082
|
2,652
|
2,650
|
2,320
|
Dividend per aandeel
2 |
0,5250
|
0,5250
|
0,5250
|
0,6250
|
0,6250
|
0,6250
|
0,6625
|
-
|
-
|
-
|
0,6729
|
0,6905
|
0,6905
|
0,6858
|
0,6891
|
Datum van publicatie
|
9/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
8/02/23
|
3/05/23
|
2/08/23
|
26/10/23
|
7/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.674
|
6.936
|
5.062
|
3.547
|
2.280
|
2.693
|
3.192
|
3.169
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,797
x
|
3,161
x
|
1,714
x
|
1,087
x
|
0,6548
x
|
1,071
x
|
1,246
x
|
1,21
x
|
Free Cash Flow
1 |
-1.338
|
-3.901
|
-3.293
|
-6.104
|
2.186
|
-287
|
686
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,1%
|
18,3%
|
29,1%
|
18,1%
|
20,6%
|
11,8%
|
11,6%
|
11,3%
|
ROA (netto-inkomsten/totale activa)
|
3,65%
|
5,34%
|
8,62%
|
6,65%
|
-
|
5,1%
|
5,38%
|
-
|
Totale activa
1 |
-36.191
|
20.986
|
23.721
|
24.200
|
-
|
25.787
|
26.865
|
-
|
Nettoactief per aandeel
2 |
42,80
|
41,60
|
51,50
|
65,10
|
78,20
|
82,00
|
88,60
|
91,50
|
Cashflow per aandeel
2 |
-5,770
|
-23,60
|
-19,00
|
-36,50
|
21,90
|
12,90
|
12,20
|
10,40
|
Capex
1 |
524
|
365
|
399
|
555
|
1.122
|
1.310
|
1.176
|
807
|
Capex/omzet
|
1,27%
|
0,88%
|
0,67%
|
0,83%
|
1,88%
|
2,41%
|
2,07%
|
1,34%
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
102,7
USD Gemiddelde koersdoel
117
USD Spread / Gemiddelde doel +13,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,76% | 14,55 mld. | | -4,93% | 261 mld. | | -2,51% | 94,98 mld. | | +3,19% | 46,39 mld. | | +8,74% | 39,99 mld. | | -0,65% | 39,95 mld. | | -0,15% | 38,02 mld. | | -16,78% | 30,16 mld. | | -6,61% | 28,72 mld. | | +11,32% | 24,54 mld. |
Voedselverwerking - Andere
|