Beurs gesloten -
OTC Markets
21:53:27 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,46
USD
|
-0,30%
|
|
+8,67%
|
+13,29%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
68.758
|
62.069
|
88.382
|
48.776
|
55.253
|
70.736
|
-
|
-
|
Bedrijfswaarde
1 |
111.752
|
116.501
|
157.661
|
127.948
|
129.311
|
147.110
|
143.506
|
138.889
|
K/w-verhouding
|
11,3
x
|
13,7
x
|
4,59
x
|
3,17
x
|
-51,9
x
|
11,1
x
|
12,1
x
|
11,3
x
|
Dividendrendement
|
2,1%
|
1,77%
|
5,27%
|
-
|
4,01%
|
2,89%
|
3,01%
|
5,49%
|
Marktkapitalisatie/omzet
|
0,34
x
|
0,23
x
|
0,25
x
|
0,13
x
|
0,15
x
|
0,19
x
|
0,18
x
|
0,17
x
|
Bedrijfswaarde/omzet
|
0,55
x
|
0,43
x
|
0,45
x
|
0,34
x
|
0,36
x
|
0,39
x
|
0,36
x
|
0,33
x
|
Bedrijfswaarde/EBITDA
|
5,62
x
|
3,94
x
|
3,45
x
|
3,7
x
|
7,54
x
|
5,66
x
|
5,38
x
|
4,87
x
|
Bedrijfswaarde/FCF
|
8,71
x
|
3,83
x
|
9,18
x
|
-
|
68,1
x
|
11
x
|
9,69
x
|
9,39
x
|
FCF Yield
|
11,5%
|
26,1%
|
10,9%
|
-
|
1,47%
|
9,13%
|
10,3%
|
10,7%
|
Price to Book
|
2,32
x
|
1,54
x
|
1,97
x
|
1,05
x
|
1,27
x
|
1,47
x
|
1,51
x
|
1,39
x
|
Aantal aandelen (in duizenden)
|
2.665.041
|
2.623.374
|
2.328.910
|
2.218.116
|
2.218.116
|
2.218.116
|
-
|
-
|
Referentieprijs
2 |
25,80
|
23,66
|
37,95
|
21,99
|
24,91
|
31,89
|
31,89
|
31,89
|
Datum van publicatie
|
25/03/20
|
24/03/21
|
21/03/22
|
21/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
204.524
|
270.204
|
350.696
|
374.852
|
363.816
|
378.519
|
398.771
|
414.711
|
EBITDA
1 |
19.881
|
29.555
|
45.662
|
34.568
|
17.159
|
25.970
|
26.690
|
28.547
|
Bedrijfsresultaat (EBIT)
1 |
13.449
|
21.717
|
36.634
|
24.715
|
6.434
|
15.422
|
15.500
|
16.773
|
Operationele Marge
|
6,58%
|
8,04%
|
10,45%
|
6,59%
|
1,77%
|
4,07%
|
3,89%
|
4,04%
|
Resultaat voor belastingen (EBT)
1 |
7.498
|
8.264
|
27.192
|
18.284
|
-1.398
|
8.838
|
8.641
|
8.820
|
Nettowinst (verlies)
1 |
6.068
|
4.598
|
20.487
|
15.458
|
-1.061
|
6.447
|
5.969
|
7.722
|
Nettomarge
|
2,97%
|
1,7%
|
5,84%
|
4,12%
|
-0,29%
|
1,7%
|
1,5%
|
1,86%
|
WPA
2 |
2,280
|
1,730
|
8,260
|
6,930
|
-0,4800
|
2,880
|
2,628
|
2,811
|
Free Cash Flow
1 |
12.833
|
30.398
|
17.170
|
-
|
1.900
|
13.431
|
14.804
|
14.798
|
FCF-marge
|
6,27%
|
11,25%
|
4,9%
|
-
|
0,52%
|
3,55%
|
3,71%
|
3,57%
|
Kasstroomconversie (ebitda)
|
64,55%
|
102,85%
|
37,6%
|
-
|
11,07%
|
51,72%
|
55,47%
|
51,84%
|
Kasstroomconversie (nettowinst)
|
211,47%
|
661,08%
|
83,81%
|
-
|
-
|
208,34%
|
248,01%
|
191,64%
|
Dividend per aandeel
2 |
0,5406
|
0,4184
|
2,001
|
-
|
1,000
|
0,9221
|
0,9586
|
1,750
|
Datum van publicatie
|
25/03/20
|
24/03/21
|
21/03/22
|
21/03/23
|
26/03/24
|
-
|
-
|
-
|
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 |
97.192
|
90.867
|
92.191
|
98.928
|
92.866
|
86.684
|
89.383
|
91.409
|
96.341
|
89.147
|
95.098
|
98.965
|
101.187
|
97.450
|
-
|
EBITDA
1 |
13.150
|
10.085
|
10.363
|
9.546
|
4.574
|
2.162
|
4.473
|
5.412
|
5.108
|
6.429
|
7.284
|
7.625
|
6.872
|
6.342
|
-
|
Bedrijfsresultaat (EBIT)
1 |
10.646
|
7.649
|
7.698
|
6.993
|
1.950
|
-427,5
|
1.815
|
2.797
|
2.249
|
3.735
|
4.548
|
4.475
|
3.727
|
3.703
|
-
|
Operationele Marge
|
10,95%
|
8,42%
|
8,35%
|
7,07%
|
2,1%
|
-0,49%
|
2,03%
|
3,06%
|
2,33%
|
4,19%
|
4,78%
|
4,52%
|
3,68%
|
3,8%
|
-
|
Resultaat voor belastingen (EBT)
1 |
7.645
|
7.213
|
5.207
|
5.511
|
353
|
-2.149
|
-128,1
|
791
|
87,9
|
1.821
|
2.544
|
2.987
|
2.550
|
-
|
-
|
Nettowinst (verlies)
1 |
6.473
|
5.142
|
3.952
|
4.014
|
2.350
|
-1.453
|
-263,6
|
572,7
|
82,6
|
1.646
|
1.723
|
2.055
|
1.733
|
-
|
-
|
Nettomarge
|
6,66%
|
5,66%
|
4,29%
|
4,06%
|
2,53%
|
-1,68%
|
-0,29%
|
0,63%
|
0,09%
|
1,85%
|
1,81%
|
2,08%
|
1,71%
|
-
|
-
|
WPA
2 |
2,690
|
2,290
|
1,780
|
1,810
|
1,060
|
-0,6500
|
-0,1200
|
0,2600
|
0,0400
|
0,7400
|
0,7090
|
0,7557
|
0,5790
|
0,5715
|
0,8200
|
Dividend per aandeel
2 |
1,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,8800
|
0,9100
|
0,9000
|
-
|
-
|
Datum van publicatie
|
21/03/22
|
11/05/22
|
11/08/22
|
10/11/22
|
21/03/23
|
11/05/23
|
14/08/23
|
13/11/23
|
26/03/24
|
14/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
42.994
|
54.432
|
69.279
|
79.172
|
74.058
|
76.374
|
72.771
|
68.153
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,163
x
|
1,842
x
|
1,517
x
|
2,29
x
|
4,316
x
|
2,941
x
|
2,727
x
|
2,387
x
|
Free Cash Flow
1 |
12.833
|
30.398
|
17.170
|
-
|
1.900
|
13.431
|
14.804
|
14.798
|
ROE (netto-inkomsten/eigen vermogen)
|
22%
|
13,2%
|
48,6%
|
34,2%
|
-2,37%
|
15,6%
|
13,7%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
5,05%
|
3,17%
|
11%
|
7,44%
|
-2,27%
|
2,93%
|
3,28%
|
5,03%
|
Totale activa
1 |
120.242
|
145.071
|
185.456
|
207.680
|
46.658
|
219.949
|
182.148
|
153.570
|
Nettoactief per aandeel
2 |
11,10
|
15,40
|
19,20
|
20,90
|
19,50
|
21,70
|
21,10
|
23,00
|
Cashflow per aandeel
2 |
5,160
|
8,950
|
8,660
|
5,980
|
5,180
|
5,850
|
7,150
|
7,150
|
Capex
1 |
4.089
|
5.622
|
9.389
|
10.974
|
7.132
|
6.697
|
7.576
|
9.345
|
Capex/omzet
|
2%
|
2,08%
|
2,68%
|
2,93%
|
1,96%
|
1,77%
|
1,9%
|
2,25%
|
Datum van publicatie
|
25/03/20
|
24/03/21
|
21/03/22
|
21/03/23
|
26/03/24
|
-
|
-
|
-
|
Laatste slotkoers
31,89
BRL Gemiddelde koersdoel
34,57
BRL Spread / Gemiddelde doel +8,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,86% | 20,26 mld. | | -10,11% | 11,45 mld. | | +0,40% | 9,33 mld. | | +37,42% | 9,01 mld. | | +52,79% | 6,38 mld. | | -1,07% | 2,6 mld. | | -9,43% | 2,05 mld. | | +17,94% | 1,92 mld. | | +2,76% | 1,83 mld. |
Slachten en verwerken van dieren
|