Geschatte realtime
Tradegate
20:49:15 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
60,56
EUR
|
-2,71%
|
|
+0,29%
|
+6,10%
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.592
|
37.526
|
38.343
|
42.089
|
49.444
|
37.972
|
-
|
-
|
Bedrijfswaarde
1 |
44.632
|
49.388
|
49.450
|
53.140
|
60.564
|
50.156
|
49.501
|
49.117
|
K/w-verhouding
|
17,6
x
|
17,4
x
|
16,6
x
|
15,8
x
|
19,5
x
|
15,5
x
|
14,5
x
|
13,6
x
|
Dividendrendement
|
3,84%
|
3,17%
|
3,21%
|
2,92%
|
2,57%
|
3,54%
|
3,65%
|
3,81%
|
Marktkapitalisatie/omzet
|
1,81
x
|
2,13
x
|
2,12
x
|
2,22
x
|
2,46
x
|
1,9
x
|
1,87
x
|
1,83
x
|
Bedrijfswaarde/omzet
|
2,65
x
|
2,8
x
|
2,73
x
|
2,8
x
|
3,01
x
|
2,53
x
|
2,43
x
|
2,37
x
|
Bedrijfswaarde/EBITDA
|
12,8
x
|
13,5
x
|
13,2
x
|
14
x
|
15,1
x
|
12,1
x
|
11,3
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
19,7
x
|
15,4
x
|
20,2
x
|
19,3
x
|
29
x
|
19,8
x
|
17,5
x
|
16,7
x
|
FCF Yield
|
5,08%
|
6,51%
|
4,96%
|
5,17%
|
3,45%
|
5,04%
|
5,72%
|
5,99%
|
Price to Book
|
4,36
x
|
4,68
x
|
4,03
x
|
3,97
x
|
4,73
x
|
3,97
x
|
3,72
x
|
3,45
x
|
Aantal aandelen (in duizenden)
|
598.791
|
606.139
|
609.971
|
602.212
|
587.354
|
564.549
|
-
|
-
|
Referentieprijs
2 |
51,09
|
61,91
|
62,86
|
69,89
|
84,18
|
67,26
|
67,26
|
67,26
|
Datum van publicatie
|
26/06/19
|
1/07/20
|
30/06/21
|
29/06/22
|
28/06/23
|
26/06/24
|
-
|
-
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.865
|
17.627
|
18.127
|
18.993
|
20.094
|
19.857
|
20.338
|
20.704
|
EBITDA
1 |
3.478
|
3.653
|
3.754
|
3.784
|
4.004
|
4.155
|
4.394
|
4.359
|
Bedrijfsresultaat (EBIT)
1 |
2.858
|
3.058
|
3.153
|
3.213
|
3.457
|
3.603
|
3.737
|
3.744
|
Operationele Marge
|
16,95%
|
17,35%
|
17,4%
|
16,92%
|
17,21%
|
18,14%
|
18,37%
|
18,08%
|
Resultaat voor belastingen (EBT)
1 |
2.082
|
2.600
|
2.857
|
3.210
|
3.140
|
3.028
|
3.242
|
3.351
|
Nettowinst (verlies)
1 |
1.753
|
2.181
|
2.340
|
2.707
|
2.594
|
2.497
|
2.641
|
2.732
|
Nettomarge
|
10,39%
|
12,37%
|
12,91%
|
14,25%
|
12,91%
|
12,57%
|
12,99%
|
13,2%
|
WPA
2 |
2,900
|
3,560
|
3,780
|
4,420
|
4,310
|
4,310
|
4,649
|
4,934
|
Free Cash Flow
1 |
2.269
|
3.215
|
2.452
|
2.747
|
2.089
|
2.528
|
2.832
|
2.943
|
FCF-marge
|
13,45%
|
18,24%
|
13,53%
|
14,47%
|
10,4%
|
12,73%
|
13,92%
|
14,22%
|
Kasstroomconversie (ebitda)
|
65,24%
|
88,03%
|
65,32%
|
72,61%
|
52,18%
|
60,85%
|
64,45%
|
67,51%
|
Kasstroomconversie (nettowinst)
|
129,46%
|
147,41%
|
104,81%
|
101,48%
|
80,54%
|
101,28%
|
107,22%
|
107,71%
|
Dividend per aandeel
2 |
1,960
|
1,960
|
2,020
|
2,040
|
2,160
|
2,360
|
2,456
|
2,566
|
Datum van publicatie
|
26/06/19
|
1/07/20
|
30/06/21
|
29/06/22
|
28/06/23
|
26/06/24
|
-
|
-
|
Fiscaal tijdperk: Mei |
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
|
2025 Q4
|
---|
Omzet
1 |
5.024
|
4.538
|
4.891
|
4.718
|
5.221
|
5.126
|
5.030
|
4.905
|
5.139
|
5.099
|
4.714
|
4.884
|
5.196
|
5.176
|
4.997
|
EBITDA
1 |
962,4
|
820,2
|
1.036
|
1.016
|
1.019
|
944,1
|
1.025
|
1.036
|
1.118
|
1.061
|
940,3
|
1.040
|
1.133
|
1.071
|
1.010
|
Bedrijfsresultaat (EBIT)
1 |
821,3
|
676,5
|
896,3
|
881,2
|
879,7
|
807
|
889,4
|
899
|
989,4
|
914,5
|
799,8
|
897,1
|
977,6
|
914,1
|
860,8
|
Operationele Marge
|
16,35%
|
14,91%
|
18,32%
|
18,68%
|
16,85%
|
15,74%
|
17,68%
|
18,33%
|
19,25%
|
17,93%
|
16,97%
|
18,37%
|
18,82%
|
17,66%
|
17,23%
|
Resultaat voor belastingen (EBT)
1 |
735,1
|
755,9
|
940,6
|
1.020
|
730
|
653,5
|
737,4
|
830
|
714,1
|
807,6
|
676,6
|
785,2
|
870,3
|
821,2
|
774,6
|
Nettowinst (verlies)
1 |
597,2
|
660,3
|
822,8
|
820
|
605,9
|
553,1
|
614,9
|
673,5
|
595,5
|
670,1
|
557,5
|
640,8
|
710,2
|
661,1
|
630,6
|
Nettomarge
|
11,89%
|
14,55%
|
16,82%
|
17,38%
|
11,61%
|
10,79%
|
12,22%
|
13,73%
|
11,59%
|
13,14%
|
11,83%
|
13,12%
|
13,67%
|
12,77%
|
12,62%
|
WPA
2 |
0,9700
|
1,080
|
1,350
|
1,350
|
1,010
|
0,9200
|
1,030
|
1,140
|
1,020
|
1,170
|
0,9800
|
1,118
|
1,247
|
1,165
|
1,115
|
Dividend per aandeel
2 |
0,5100
|
0,5100
|
0,5100
|
0,5400
|
0,5400
|
-
|
0,5400
|
-
|
-
|
-
|
0,5900
|
0,6165
|
0,6165
|
0,6165
|
0,6198
|
Datum van publicatie
|
21/12/21
|
23/03/22
|
29/06/22
|
21/09/22
|
20/12/22
|
23/03/23
|
28/06/23
|
20/09/23
|
20/12/23
|
20/03/24
|
26/06/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
14.040
|
11.862
|
11.107
|
11.051
|
11.120
|
12.512
|
11.529
|
11.145
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,037
x
|
3,247
x
|
2,958
x
|
2,921
x
|
2,777
x
|
3,011
x
|
2,624
x
|
2,557
x
|
Free Cash Flow
1 |
2.269
|
3.215
|
2.452
|
2.747
|
2.089
|
2.529
|
2.832
|
2.943
|
ROE (netto-inkomsten/eigen vermogen)
|
29,6%
|
28,9%
|
26,8%
|
24,1%
|
24,6%
|
26,4%
|
27,2%
|
27,2%
|
ROA (netto-inkomsten/totale activa)
|
5,77%
|
7,16%
|
7,49%
|
7,67%
|
8,27%
|
8,33%
|
8,35%
|
8,65%
|
Totale activa
1 |
30.376
|
30.459
|
31.222
|
35.315
|
31.362
|
29.967
|
31.645
|
31.600
|
Nettoactief per aandeel
2 |
11,70
|
13,20
|
15,60
|
17,60
|
17,80
|
16,80
|
18,10
|
19,50
|
Cashflow per aandeel
2 |
4,640
|
5,990
|
4,820
|
5,410
|
4,620
|
5,700
|
5,680
|
6,080
|
Capex
1 |
538
|
461
|
531
|
569
|
690
|
774
|
763
|
757
|
Capex/omzet
|
3,19%
|
2,61%
|
2,93%
|
2,99%
|
3,43%
|
3,9%
|
3,75%
|
3,66%
|
Datum van publicatie
|
26/06/19
|
1/07/20
|
30/06/21
|
29/06/22
|
28/06/23
|
26/06/24
|
-
|
-
|
Laatste slotkoers
67,26
USD Gemiddelde koersdoel
71,38
USD Spread / Gemiddelde doel +6,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,73% | 275 mld. | | -7,58% | 91,01 mld. | | -12,46% | 39,83 mld. | | -1,30% | 37,6 mld. | | -15,86% | 29,99 mld. | | -4,72% | 29,05 mld. | | +6,63% | 23,53 mld. | | -15,73% | 20,66 mld. | | +2,59% | 19,85 mld. |
Voedselverwerking - Andere
|