Real Time
Euronext Paris
09:20:24 20-11-2020
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
114
EUR
|
-8,06%
|
|
-.--%
|
-8,06%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.776
|
11.639
|
38.348
|
26.730
|
20.670
|
24.560
|
-
|
-
|
Bedrijfswaarde
1 |
17.535
|
15.403
|
49.033
|
37.207
|
30.037
|
33.397
|
31.660
|
30.704
|
K/w-verhouding
|
32,3
x
|
33,9
x
|
137
x
|
-14,5
x
|
-8,06
x
|
66,5
x
|
41,3
x
|
37,3
x
|
Dividendrendement
|
2,29%
|
2,79%
|
2,07%
|
3,05%
|
4%
|
1,66%
|
1,67%
|
1,68%
|
Marktkapitalisatie/omzet
|
2,68
x
|
2,29
x
|
3,29
x
|
2,15
x
|
1,8
x
|
2,2
x
|
2,15
x
|
2,11
x
|
Bedrijfswaarde/omzet
|
3,41
x
|
3,03
x
|
4,21
x
|
2,99
x
|
2,62
x
|
2,99
x
|
2,77
x
|
2,63
x
|
Bedrijfswaarde/EBITDA
|
15,7
x
|
14,6
x
|
20,2
x
|
15,2
x
|
15,2
x
|
15,8
x
|
13,9
x
|
12,8
x
|
Bedrijfswaarde/FCF
|
37,9
x
|
29,5
x
|
47
x
|
-234
x
|
32,1
x
|
55,1
x
|
33,5
x
|
26,9
x
|
FCF Yield
|
2,64%
|
3,39%
|
2,13%
|
-0,43%
|
3,12%
|
1,81%
|
2,98%
|
3,71%
|
Price to Book
|
2,32
x
|
1,93
x
|
1,82
x
|
1,51
x
|
1,41
x
|
1,69
x
|
1,64
x
|
1,6
x
|
Aantal aandelen (in duizenden)
|
106.776
|
106.933
|
254.547
|
254.962
|
255.279
|
255.351
|
-
|
-
|
Referentieprijs
2 |
129,0
|
108,8
|
150,6
|
104,8
|
80,97
|
96,18
|
96,18
|
96,18
|
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
|
11.163
|
11.423
|
11.659
|
EBITDA
1 |
1.116
|
1.055
|
2.425
|
2.455
|
1.980
|
2.112
|
2.273
|
2.408
|
Bedrijfsresultaat (EBIT)
1 |
986,2
|
922,3
|
1.269
|
1.276
|
838
|
965,5
|
1.148
|
1.298
|
Operationele Marge
|
19,19%
|
18,14%
|
10,89%
|
10,26%
|
7,3%
|
8,65%
|
10,05%
|
11,14%
|
Resultaat voor belastingen (EBT)
1 |
557,5
|
441,4
|
354
|
-1.625
|
-2.518
|
475,3
|
814,8
|
936
|
Nettowinst (verlies)
1 |
455,9
|
363,2
|
270
|
-1.843
|
-2.567
|
360,4
|
598,6
|
663,7
|
Nettomarge
|
8,87%
|
7,14%
|
2,32%
|
-14,82%
|
-22,36%
|
3,23%
|
5,24%
|
5,69%
|
WPA
2 |
4,000
|
3,210
|
1,100
|
-7,210
|
-10,05
|
1,446
|
2,328
|
2,579
|
Free Cash Flow
1 |
463
|
522,3
|
1.044
|
-159
|
936
|
606
|
944,3
|
1.140
|
FCF-marge
|
9,01%
|
10,27%
|
8,96%
|
-1,28%
|
8,15%
|
5,43%
|
8,27%
|
9,77%
|
Kasstroomconversie (ebitda)
|
41,47%
|
49,51%
|
43,05%
|
-
|
47,27%
|
28,69%
|
41,55%
|
47,33%
|
Kasstroomconversie (nettowinst)
|
101,56%
|
143,8%
|
386,67%
|
-
|
-
|
168,15%
|
157,75%
|
171,68%
|
Dividend per aandeel
2 |
2,960
|
3,040
|
3,120
|
3,200
|
3,240
|
1,600
|
1,608
|
1,620
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
3.031
|
3.226
|
3.307
|
3.063
|
2.844
|
3.027
|
2.929
|
2.820
|
2.703
|
2.899
|
2.819
|
2.778
|
2.661
|
2.914
|
2.903
|
EBITDA
1 |
529
|
702
|
700
|
612
|
441
|
503
|
510
|
506
|
461
|
578
|
526,5
|
523,9
|
485,1
|
586,8
|
585,8
|
Bedrijfsresultaat (EBIT)
1 |
234
|
399
|
399
|
319
|
159
|
227
|
223
|
214
|
174
|
300
|
235,1
|
220,5
|
195,4
|
289,2
|
-
|
Operationele Marge
|
7,72%
|
12,37%
|
12,07%
|
10,41%
|
5,59%
|
7,5%
|
7,61%
|
7,59%
|
6,44%
|
10,35%
|
8,34%
|
7,94%
|
7,34%
|
9,92%
|
-
|
Resultaat voor belastingen (EBT)
1 |
114
|
285
|
130
|
-2.035
|
-5
|
14
|
50
|
59
|
-2.641
|
115
|
161,2
|
171,2
|
119,5
|
-
|
-
|
Nettowinst (verlies)
1 |
90
|
244
|
107
|
-2.197
|
3
|
-9
|
27
|
25
|
-2.610
|
60
|
123,3
|
89,85
|
63,98
|
140,2
|
146,6
|
Nettomarge
|
2,97%
|
7,56%
|
3,24%
|
-71,73%
|
0,11%
|
-0,3%
|
0,92%
|
0,89%
|
-96,56%
|
2,07%
|
4,37%
|
3,23%
|
2,4%
|
4,81%
|
5,05%
|
WPA
2 |
0,3500
|
0,9600
|
0,4300
|
-8,600
|
0,0100
|
-0,0400
|
0,1100
|
0,1000
|
-10,21
|
0,2300
|
0,5157
|
0,4504
|
0,3148
|
0,5468
|
0,5715
|
Dividend per aandeel
2 |
0,7900
|
0,7900
|
0,7900
|
0,7900
|
0,8100
|
0,8100
|
0,8100
|
-
|
0,8100
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,8086
|
0,8086
|
Datum van publicatie
|
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
|
6/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.758
|
3.764
|
10.685
|
10.477
|
9.367
|
8.838
|
7.101
|
6.144
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,367
x
|
3,568
x
|
4,406
x
|
4,268
x
|
4,731
x
|
4,184
x
|
3,125
x
|
2,552
x
|
Free Cash Flow
1 |
463
|
522
|
1.044
|
-159
|
936
|
606
|
944
|
1.140
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
10,4%
|
10%
|
7,3%
|
5,28%
|
7,29%
|
8,37%
|
8,85%
|
ROA (netto-inkomsten/totale activa)
|
5,33%
|
4,84%
|
5,16%
|
3,78%
|
2,57%
|
2,11%
|
1,22%
|
1,92%
|
Totale activa
1 |
8.546
|
7.510
|
5.234
|
-48.736
|
-100.062
|
17.061
|
49.067
|
34.515
|
Nettoactief per aandeel
2 |
55,60
|
56,30
|
82,80
|
69,50
|
57,40
|
56,90
|
58,50
|
60,20
|
Cashflow per aandeel
2 |
6,170
|
6,280
|
5,910
|
1,350
|
5,640
|
4,750
|
6,100
|
6,590
|
Capex
1 |
236
|
192
|
393
|
504
|
503
|
518
|
567
|
584
|
Capex/omzet
|
4,59%
|
3,77%
|
3,37%
|
4,05%
|
4,38%
|
4,64%
|
4,96%
|
5%
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
20/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
96,18
USD Gemiddelde koersdoel
97,51
USD Spread / Gemiddelde doel +1,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,67% | 27,45 mld. | | +5,34% | 11,01 mld. | | +11,49% | 5,11 mld. | | +14,97% | 4,33 mld. | | -13,08% | 3,62 mld. | | -5,98% | 2,8 mld. | | +25,30% | 2,75 mld. | | -5,32% | 2,17 mld. | | -24,72% | 2,06 mld. |
Voedselingrediënten
|