Beurs gesloten -
London S.E.
17:35:13 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
84,3
EUR
|
+5,24%
|
|
+5,24%
|
+6,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.610
|
20.939
|
20.028
|
14.909
|
13.828
|
14.304
|
-
|
-
|
Bedrijfswaarde
1 |
21.601
|
22.884
|
22.152
|
17.127
|
13.828
|
15.996
|
15.518
|
15.028
|
K/w-verhouding
|
34,7
x
|
37,9
x
|
26,4
x
|
24,7
x
|
19,2
x
|
19,7
x
|
16,9
x
|
15,1
x
|
Dividendrendement
|
0,71%
|
0,73%
|
0,84%
|
1,24%
|
-
|
1,54%
|
1,69%
|
1,86%
|
Marktkapitalisatie/omzet
|
2,71
x
|
3,01
x
|
2,72
x
|
1,7
x
|
1,72
x
|
1,79
x
|
1,71
x
|
1,63
x
|
Bedrijfswaarde/omzet
|
2,98
x
|
3,29
x
|
3,01
x
|
1,95
x
|
1,72
x
|
2
x
|
1,86
x
|
1,71
x
|
Bedrijfswaarde/EBITDA
|
19,7
x
|
22,9
x
|
20,6
x
|
14,1
x
|
11,9
x
|
12,9
x
|
11,5
x
|
10,3
x
|
Bedrijfswaarde/FCF
|
44,9
x
|
56,7
x
|
61,9
x
|
26,7
x
|
-
|
24,8
x
|
21,9
x
|
18,2
x
|
FCF Yield
|
2,23%
|
1,76%
|
1,61%
|
3,74%
|
-
|
4,03%
|
4,57%
|
5,5%
|
Price to Book
|
4,3
x
|
4,51
x
|
3,57
x
|
2,4
x
|
-
|
2,14
x
|
1,97
x
|
1,81
x
|
Aantal aandelen (in duizenden)
|
176.509
|
176.700
|
176.845
|
176.985
|
175.792
|
173.492
|
-
|
-
|
Referentieprijs
2 |
111,1
|
118,5
|
113,2
|
84,24
|
78,66
|
82,45
|
82,45
|
82,45
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.241
|
6.953
|
7.351
|
8.772
|
8.020
|
7.995
|
8.352
|
8.768
|
EBITDA
1 |
1.094
|
997,9
|
1.077
|
1.216
|
1.165
|
1.238
|
1.353
|
1.463
|
Bedrijfsresultaat (EBIT)
1 |
838,4
|
727,1
|
794,7
|
911,8
|
866
|
940,9
|
1.053
|
1.158
|
Operationele Marge
|
11,58%
|
10,46%
|
10,81%
|
10,39%
|
10,8%
|
11,77%
|
12,61%
|
13,2%
|
Resultaat voor belastingen (EBT)
1 |
645,9
|
635,3
|
816,3
|
699
|
822,6
|
860
|
965
|
1.068
|
Nettowinst (verlies)
1 |
566,5
|
554,1
|
763
|
606,4
|
728,3
|
720,6
|
824,6
|
920,2
|
Nettomarge
|
7,82%
|
7,97%
|
10,38%
|
6,91%
|
9,08%
|
9,01%
|
9,87%
|
10,49%
|
WPA
2 |
3,199
|
3,125
|
4,296
|
3,413
|
4,097
|
4,185
|
4,875
|
5,465
|
Free Cash Flow
1 |
481,1
|
403,7
|
357,6
|
640,4
|
-
|
644,6
|
709,1
|
827
|
FCF-marge
|
6,64%
|
5,81%
|
4,86%
|
7,3%
|
-
|
8,06%
|
8,49%
|
9,43%
|
Kasstroomconversie (ebitda)
|
43,97%
|
40,45%
|
33,2%
|
52,66%
|
-
|
52,06%
|
52,4%
|
56,52%
|
Kasstroomconversie (nettowinst)
|
84,92%
|
72,86%
|
46,87%
|
105,61%
|
-
|
89,47%
|
85,99%
|
89,88%
|
Dividend per aandeel
2 |
0,7860
|
0,8650
|
0,9520
|
1,048
|
-
|
1,266
|
1,395
|
1,532
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
3.672
|
3.414
|
3.539
|
3.582
|
3.768
|
4.058
|
4.714
|
4.122
|
3.899
|
EBITDA
1 |
-
|
-
|
-
|
457,9
|
-
|
517,7
|
698,4
|
518
|
647,1
|
Bedrijfsresultaat (EBIT)
1 |
-
|
315,9
|
444,9
|
357,1
|
-
|
-
|
544,2
|
366,9
|
499,1
|
Operationele Marge
|
-
|
9,25%
|
12,57%
|
9,97%
|
-
|
-
|
11,54%
|
8,9%
|
12,8%
|
Resultaat voor belastingen (EBT)
|
-
|
244,9
|
-
|
262,9
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
213,1
|
-
|
227
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
6,24%
|
-
|
6,34%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/02/20
|
31/07/20
|
16/02/21
|
30/07/21
|
16/02/22
|
29/07/22
|
16/02/23
|
2/08/23
|
15/02/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.991
|
1.946
|
2.124
|
2.217
|
-
|
1.691
|
1.214
|
724
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,82
x
|
1,95
x
|
1,972
x
|
1,823
x
|
-
|
1,366
x
|
0,897
x
|
0,4946
x
|
Free Cash Flow
1 |
481
|
404
|
358
|
640
|
-
|
645
|
709
|
827
|
ROE (netto-inkomsten/eigen vermogen)
|
13,2%
|
13,3%
|
14,9%
|
13,2%
|
-
|
11,9%
|
12,5%
|
12,6%
|
ROA (netto-inkomsten/totale activa)
|
6,36%
|
6,45%
|
7,32%
|
6,6%
|
-
|
6,55%
|
7,04%
|
7,61%
|
Totale activa
1 |
8.914
|
8.587
|
10.419
|
9.186
|
-
|
11.009
|
11.714
|
12.098
|
Nettoactief per aandeel
2 |
25,80
|
26,30
|
31,70
|
35,20
|
-
|
38,50
|
41,90
|
45,70
|
Cashflow per aandeel
2 |
4,310
|
3,790
|
3,680
|
4,060
|
-
|
5,710
|
5,990
|
6,340
|
Capex
1 |
283
|
269
|
296
|
183
|
-
|
313
|
334
|
350
|
Capex/omzet
|
3,91%
|
3,86%
|
4,03%
|
2,09%
|
-
|
3,91%
|
3,99%
|
3,99%
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
82,45
EUR Gemiddelde koersdoel
96,59
EUR Spread / Gemiddelde doel +17,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,84% | 264 mld. | | -2,66% | 94,57 mld. | | -0,78% | 44,59 mld. | | +1,33% | 40,83 mld. | | +5,06% | 40 mld. | | +8,46% | 39,89 mld. | | -5,73% | 29,01 mld. | | -17,82% | 29,34 mld. | | +11,66% | 24,68 mld. |
Voedselverwerking - Andere
|