Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
84,61
USD
|
+0,32%
|
|
+0,76%
|
+4,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.776
|
11.639
|
38.348
|
26.730
|
20.670
|
21.603
|
-
|
-
|
Bedrijfswaarde
1 |
17.535
|
15.403
|
49.033
|
37.207
|
30.037
|
30.270
|
29.731
|
28.875
|
K/w-verhouding
|
32,3
x
|
33,9
x
|
137
x
|
-14,5
x
|
-8,06
x
|
58
x
|
42,1
x
|
33,6
x
|
Dividendrendement
|
2,29%
|
2,79%
|
2,07%
|
3,05%
|
4%
|
1,89%
|
1,9%
|
1,91%
|
Marktkapitalisatie/omzet
|
2,68
x
|
2,29
x
|
3,29
x
|
2,15
x
|
1,8
x
|
1,97
x
|
1,93
x
|
1,89
x
|
Bedrijfswaarde/omzet
|
3,41
x
|
3,03
x
|
4,21
x
|
2,99
x
|
2,62
x
|
2,75
x
|
2,66
x
|
2,52
x
|
Bedrijfswaarde/EBITDA
|
15,7
x
|
14,6
x
|
20,2
x
|
15,2
x
|
15,2
x
|
14,8
x
|
13,6
x
|
12,5
x
|
Bedrijfswaarde/FCF
|
37,9
x
|
29,5
x
|
47
x
|
-234
x
|
32,1
x
|
60,7
x
|
34
x
|
27,9
x
|
FCF Yield
|
2,64%
|
3,39%
|
2,13%
|
-0,43%
|
3,12%
|
1,65%
|
2,94%
|
3,59%
|
Price to Book
|
2,32
x
|
1,93
x
|
1,82
x
|
1,51
x
|
1,41
x
|
1,48
x
|
1,45
x
|
1,42
x
|
Aantal aandelen (in duizenden)
|
106.776
|
106.933
|
254.547
|
254.962
|
255.279
|
255.319
|
-
|
-
|
Referentieprijs
2 |
129,0
|
108,8
|
150,6
|
104,8
|
80,97
|
84,61
|
84,61
|
84,61
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.140
|
5.084
|
11.656
|
12.440
|
11.479
|
10.991
|
11.177
|
11.455
|
EBITDA
1 |
1.116
|
1.055
|
2.425
|
2.455
|
1.980
|
2.041
|
2.192
|
2.317
|
Bedrijfsresultaat (EBIT)
1 |
986,2
|
922,3
|
1.269
|
1.276
|
838
|
846,4
|
1.013
|
1.133
|
Operationele Marge
|
19,19%
|
18,14%
|
10,89%
|
10,26%
|
7,3%
|
7,7%
|
9,06%
|
9,89%
|
Resultaat voor belastingen (EBT)
1 |
557,5
|
441,4
|
354
|
-1.625
|
-2.518
|
473,2
|
697
|
894,7
|
Nettowinst (verlies)
1 |
455,9
|
363,2
|
270
|
-1.843
|
-2.567
|
329,9
|
520,6
|
646,1
|
Nettomarge
|
8,87%
|
7,14%
|
2,32%
|
-14,82%
|
-22,36%
|
3%
|
4,66%
|
5,64%
|
WPA
2 |
4,000
|
3,210
|
1,100
|
-7,210
|
-10,05
|
1,460
|
2,010
|
2,517
|
Free Cash Flow
1 |
463
|
522,3
|
1.044
|
-159
|
936
|
498,4
|
874,2
|
1.036
|
FCF-marge
|
9,01%
|
10,27%
|
8,96%
|
-1,28%
|
8,15%
|
4,53%
|
7,82%
|
9,05%
|
Kasstroomconversie (ebitda)
|
41,47%
|
49,51%
|
43,05%
|
-
|
47,27%
|
24,42%
|
39,88%
|
44,71%
|
Kasstroomconversie (nettowinst)
|
101,56%
|
143,8%
|
386,67%
|
-
|
-
|
151,09%
|
167,93%
|
160,37%
|
Dividend per aandeel
2 |
2,960
|
3,040
|
3,120
|
3,200
|
3,240
|
1,598
|
1,607
|
1,620
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
3.071
|
3.031
|
3.226
|
3.307
|
3.063
|
2.844
|
3.027
|
2.929
|
2.820
|
2.703
|
2.779
|
2.769
|
2.784
|
2.694
|
2.815
|
EBITDA
1 |
648
|
529
|
702
|
700
|
612
|
441
|
503
|
510
|
506
|
461
|
492,1
|
514,7
|
531,8
|
497
|
548,4
|
Bedrijfsresultaat (EBIT)
1 |
335
|
234
|
399
|
399
|
319
|
159
|
227
|
223
|
214
|
174
|
205,5
|
220,3
|
228,4
|
198,8
|
-
|
Operationele Marge
|
10,91%
|
7,72%
|
12,37%
|
12,07%
|
10,41%
|
5,59%
|
7,5%
|
7,61%
|
7,59%
|
6,44%
|
7,39%
|
7,95%
|
8,2%
|
7,38%
|
-
|
Resultaat voor belastingen (EBT)
1 |
250
|
114
|
285
|
130
|
-2.035
|
-5
|
14
|
50
|
59
|
-2.641
|
138,6
|
164,7
|
184,2
|
141,8
|
-
|
Nettowinst (verlies)
1 |
194
|
90
|
244
|
107
|
-2.197
|
3
|
-9
|
27
|
25
|
-2.610
|
44,18
|
76,47
|
108,6
|
63,71
|
91,92
|
Nettomarge
|
6,32%
|
2,97%
|
7,56%
|
3,24%
|
-71,73%
|
0,11%
|
-0,3%
|
0,92%
|
0,89%
|
-96,56%
|
1,59%
|
2,76%
|
3,9%
|
2,37%
|
3,27%
|
WPA
2 |
0,7600
|
0,3500
|
0,9600
|
0,4300
|
-8,600
|
0,0100
|
-0,0400
|
0,1100
|
0,1000
|
-10,21
|
0,2766
|
0,4348
|
0,4976
|
0,3247
|
0,3598
|
Dividend per aandeel
2 |
0,7900
|
0,7900
|
0,7900
|
0,7900
|
0,7900
|
0,8100
|
0,8100
|
0,8100
|
-
|
0,8100
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
Datum van publicatie
|
8/11/21
|
9/02/22
|
9/05/22
|
8/08/22
|
7/11/22
|
8/02/23
|
8/05/23
|
7/08/23
|
6/11/23
|
20/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.758
|
3.764
|
10.685
|
10.477
|
9.367
|
8.668
|
8.129
|
7.273
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,367
x
|
3,568
x
|
4,406
x
|
4,268
x
|
4,731
x
|
4,247
x
|
3,708
x
|
3,138
x
|
Free Cash Flow
1 |
463
|
522
|
1.044
|
-159
|
936
|
498
|
874
|
1.036
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
10,4%
|
10%
|
7,3%
|
5,28%
|
6,77%
|
7,74%
|
8,17%
|
ROA (netto-inkomsten/totale activa)
|
5,33%
|
4,84%
|
5,16%
|
3,78%
|
2,57%
|
3,04%
|
3,34%
|
3,73%
|
Totale activa
1 |
8.546
|
7.510
|
5.234
|
-48.736
|
-100.062
|
10.869
|
15.591
|
17.331
|
Nettoactief per aandeel
2 |
55,60
|
56,30
|
82,80
|
69,50
|
57,40
|
57,30
|
58,30
|
59,60
|
Cashflow per aandeel
2 |
6,170
|
6,280
|
5,910
|
1,350
|
5,640
|
4,500
|
5,530
|
6,150
|
Capex
1 |
236
|
192
|
393
|
504
|
503
|
526
|
539
|
544
|
Capex/omzet
|
4,59%
|
3,77%
|
3,37%
|
4,05%
|
4,38%
|
4,79%
|
4,82%
|
4,75%
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
20/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
84,61
USD Gemiddelde koersdoel
88,84
USD Spread / Gemiddelde doel +5,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,50% | 21,6 mld. | | +2,35% | 29,8 mld. | | +13,39% | 11,83 mld. | | +12,40% | 5,15 mld. | | +11,10% | 4,21 mld. | | -16,49% | 3,48 mld. | | -3,79% | 3,14 mld. | | +4,73% | 3,11 mld. | | +27,19% | 2,79 mld. | | -14,60% | 2,34 mld. |
Voedselingrediënten
|