Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,16
USD
|
-0,55%
|
|
+1,01%
|
+3,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.723
|
42.388
|
43.649
|
49.867
|
45.357
|
46.389
|
-
|
-
|
Bedrijfswaarde
1 |
65.688
|
67.277
|
62.019
|
68.897
|
63.989
|
64.156
|
62.960
|
61.462
|
K/w-verhouding
|
20,1
x
|
120
x
|
43,5
x
|
21,3
x
|
16
x
|
12,6
x
|
12
x
|
11,4
x
|
Dividendrendement
|
5,05%
|
4,61%
|
4,49%
|
3,93%
|
-
|
4,22%
|
4,24%
|
4,32%
|
Marktkapitalisatie/omzet
|
1,55
x
|
1,62
x
|
1,68
x
|
1,88
x
|
1,7
x
|
1,73
x
|
1,7
x
|
1,67
x
|
Bedrijfswaarde/omzet
|
2,63
x
|
2,57
x
|
2,38
x
|
2,6
x
|
2,4
x
|
2,39
x
|
2,3
x
|
2,21
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
10,1
x
|
9,73
x
|
11,5
x
|
10,1
x
|
9,82
x
|
9,36
x
|
8,9
x
|
Bedrijfswaarde/FCF
|
23,6
x
|
15,5
x
|
13,9
x
|
44,4
x
|
21,6
x
|
17,1
x
|
15,6
x
|
13,8
x
|
FCF Yield
|
4,24%
|
6,44%
|
7,19%
|
2,25%
|
4,63%
|
5,83%
|
6,42%
|
7,27%
|
Price to Book
|
0,75
x
|
0,85
x
|
0,89
x
|
1,01
x
|
-
|
0,91
x
|
0,88
x
|
0,85
x
|
Aantal aandelen (in duizenden)
|
1.221.161
|
1.222.625
|
1.224.042
|
1.224.930
|
1.226.539
|
1.215.638
|
-
|
-
|
Referentieprijs
2 |
31,71
|
34,67
|
35,66
|
40,71
|
36,98
|
38,16
|
38,16
|
38,16
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.977
|
26.185
|
26.042
|
26.485
|
26.640
|
26.836
|
27.339
|
27.819
|
EBITDA
1 |
6.064
|
6.669
|
6.371
|
6.003
|
6.307
|
6.532
|
6.726
|
6.908
|
Bedrijfsresultaat (EBIT)
1 |
5.033
|
5.558
|
5.264
|
4.933
|
5.243
|
5.448
|
5.616
|
5.765
|
Operationele Marge
|
20,15%
|
21,23%
|
20,21%
|
18,63%
|
19,68%
|
20,3%
|
20,54%
|
20,72%
|
Resultaat voor belastingen (EBT)
1 |
2.661
|
1.030
|
1.708
|
2.966
|
3.633
|
4.601
|
4.820
|
5.002
|
Nettowinst (verlies)
1 |
1.935
|
356
|
1.012
|
2.363
|
2.855
|
3.724
|
3.844
|
4.008
|
Nettomarge
|
7,75%
|
1,36%
|
3,89%
|
8,92%
|
10,72%
|
13,88%
|
14,06%
|
14,41%
|
WPA
2 |
1,580
|
0,2900
|
0,8200
|
1,910
|
2,310
|
3,035
|
3,167
|
3,351
|
Free Cash Flow
1 |
2.784
|
4.333
|
4.459
|
1.553
|
2.963
|
3.742
|
4.044
|
4.467
|
FCF-marge
|
11,15%
|
16,55%
|
17,12%
|
5,86%
|
11,12%
|
13,94%
|
14,79%
|
16,06%
|
Kasstroomconversie (ebitda)
|
45,91%
|
64,97%
|
69,99%
|
25,87%
|
46,98%
|
57,28%
|
60,13%
|
64,66%
|
Kasstroomconversie (nettowinst)
|
143,88%
|
1.217,13%
|
440,61%
|
65,72%
|
103,78%
|
100,49%
|
105,22%
|
111,43%
|
Dividend per aandeel
2 |
1,600
|
1,600
|
1,600
|
1,600
|
-
|
1,609
|
1,619
|
1,650
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
6.324
|
6.709
|
6.045
|
6.554
|
6.505
|
7.381
|
6.489
|
6.721
|
6.570
|
6.860
|
6.431
|
6.738
|
6.663
|
7.018
|
6.566
|
EBITDA
1 |
1.479
|
1.606
|
1.342
|
1.520
|
1.398
|
1.743
|
1.480
|
1.612
|
1.565
|
1.650
|
1.520
|
1.640
|
1.622
|
1.738
|
1.576
|
Bedrijfsresultaat (EBIT)
1 |
1.200
|
1.331
|
1.091
|
1.243
|
1.143
|
1.456
|
1.232
|
1.337
|
1.298
|
1.375
|
1.261
|
1.376
|
1.353
|
1.466
|
1.312
|
Operationele Marge
|
18,98%
|
19,84%
|
18,05%
|
18,97%
|
17,57%
|
19,73%
|
18,99%
|
19,89%
|
19,76%
|
20,04%
|
19,6%
|
20,42%
|
20,3%
|
20,89%
|
19,97%
|
Resultaat voor belastingen (EBT)
1 |
879
|
-520
|
971
|
399
|
545
|
1.051
|
1.051
|
1.172
|
460
|
950
|
1.078
|
1.189
|
1.167
|
1.271
|
1.136
|
Nettowinst (verlies)
1 |
733
|
-257
|
776
|
265
|
432
|
890
|
836
|
1.000
|
262
|
757
|
852,3
|
941,8
|
924,5
|
1.006
|
899,1
|
Nettomarge
|
11,59%
|
-3,83%
|
12,84%
|
4,04%
|
6,64%
|
12,06%
|
12,88%
|
14,88%
|
3,99%
|
11,03%
|
13,25%
|
13,98%
|
13,88%
|
14,33%
|
13,69%
|
WPA
2 |
0,5900
|
-0,2100
|
0,6300
|
0,2100
|
0,3500
|
0,7200
|
0,6800
|
0,8100
|
0,2100
|
0,6100
|
0,6900
|
0,7700
|
0,7620
|
0,8260
|
0,7333
|
Dividend per aandeel
2 |
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
-
|
-
|
0,4012
|
0,4012
|
0,4013
|
0,4013
|
0,4055
|
Datum van publicatie
|
27/10/21
|
16/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
15/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
26.965
|
24.889
|
18.370
|
19.030
|
18.632
|
17.767
|
16.572
|
15.073
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,447
x
|
3,732
x
|
2,883
x
|
3,17
x
|
2,954
x
|
2,72
x
|
2,464
x
|
2,182
x
|
Free Cash Flow
1 |
2.784
|
4.333
|
4.459
|
1.553
|
2.963
|
3.742
|
4.044
|
4.467
|
ROE (netto-inkomsten/eigen vermogen)
|
6,76%
|
6,95%
|
7,29%
|
7,01%
|
7,5%
|
7,35%
|
7,49%
|
7,59%
|
ROA (netto-inkomsten/totale activa)
|
3,4%
|
3,51%
|
3,75%
|
3,73%
|
4,07%
|
4,09%
|
4,24%
|
4,41%
|
Totale activa
1 |
56.832
|
10.131
|
26.997
|
63.288
|
70.147
|
90.970
|
90.601
|
90.819
|
Nettoactief per aandeel
2 |
42,20
|
41,00
|
40,30
|
40,30
|
-
|
41,70
|
43,20
|
45,00
|
Cashflow per aandeel
2 |
2,900
|
4,010
|
4,340
|
2,000
|
3,220
|
3,690
|
4,030
|
4,110
|
Capex
1 |
768
|
596
|
905
|
916
|
1.013
|
1.057
|
1.002
|
995
|
Capex/omzet
|
3,07%
|
2,28%
|
3,48%
|
3,46%
|
3,8%
|
3,94%
|
3,67%
|
3,58%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
38,16
USD Gemiddelde koersdoel
40,49
USD Spread / Gemiddelde doel +6,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,19% | 46,39 mld. | | -4,93% | 261 mld. | | -2,51% | 94,98 mld. | | +8,74% | 39,99 mld. | | -0,15% | 38,02 mld. | | -16,78% | 30,16 mld. | | -6,61% | 28,72 mld. | | +11,32% | 24,54 mld. | | -9,29% | 22,65 mld. | | +10,68% | 20,14 mld. |
Voedselverwerking - Andere
|