Geschatte realtime
Tradegate
12:10:29 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
65,4
EUR
|
-0,40%
|
|
+1,52%
|
+6,31%
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.491
|
24.918
|
22.956
|
22.825
|
17.390
|
18.854
|
-
|
-
|
Bedrijfswaarde
1 |
26.660
|
29.399
|
27.887
|
27.641
|
21.635
|
22.927
|
22.690
|
22.499
|
K/w-verhouding
|
32,3
x
|
33,6
x
|
30,7
x
|
33,8
x
|
25,7
x
|
24,9
x
|
22,8
x
|
21,1
x
|
Dividendrendement
|
1,35%
|
1,33%
|
1,58%
|
1,74%
|
-
|
2,4%
|
2,56%
|
2,72%
|
Marktkapitalisatie/omzet
|
4,21
x
|
4,45
x
|
3,63
x
|
3,59
x
|
2,61
x
|
2,82
x
|
2,74
x
|
2,66
x
|
Bedrijfswaarde/omzet
|
4,99
x
|
5,25
x
|
4,41
x
|
4,35
x
|
3,25
x
|
3,44
x
|
3,3
x
|
3,18
x
|
Bedrijfswaarde/EBITDA
|
23,4
x
|
24,8
x
|
21,7
x
|
24,7
x
|
17,7
x
|
18
x
|
16,8
x
|
15,8
x
|
Bedrijfswaarde/FCF
|
34,5
x
|
36
x
|
50,7
x
|
71
x
|
22,2
x
|
32
x
|
25,8
x
|
23,3
x
|
FCF Yield
|
2,9%
|
2,78%
|
1,97%
|
1,41%
|
4,5%
|
3,13%
|
3,87%
|
4,28%
|
Price to Book
|
6,52
x
|
6,36
x
|
5,2
x
|
4,88
x
|
3,44
x
|
3,44
x
|
3,24
x
|
3,06
x
|
Aantal aandelen (in duizenden)
|
265.824
|
266.823
|
267.318
|
268.207
|
268.332
|
268.630
|
-
|
-
|
Referentieprijs
2 |
84,62
|
93,49
|
85,82
|
85,18
|
64,83
|
70,24
|
70,24
|
70,24
|
Datum van publicatie
|
28/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.347
|
5.601
|
6.318
|
6.350
|
6.662
|
6.674
|
6.872
|
7.083
|
EBITDA
1 |
1.137
|
1.184
|
1.288
|
1.118
|
1.224
|
1.272
|
1.350
|
1.422
|
Bedrijfsresultaat (EBIT)
1 |
978,5
|
1.019
|
1.102
|
917,4
|
1.024
|
1.070
|
1.140
|
1.213
|
Operationele Marge
|
18,3%
|
18,19%
|
17,43%
|
14,45%
|
15,37%
|
16,03%
|
16,58%
|
17,12%
|
Resultaat voor belastingen (EBT)
1 |
819,2
|
881,5
|
895,8
|
812,8
|
798,7
|
897,2
|
992,4
|
1.082
|
Nettowinst (verlies)
1 |
702,7
|
747,4
|
755,3
|
682
|
680,6
|
760,2
|
816,8
|
888,4
|
Nettomarge
|
13,14%
|
13,34%
|
11,95%
|
10,74%
|
10,22%
|
11,39%
|
11,89%
|
12,54%
|
WPA
2 |
2,620
|
2,780
|
2,800
|
2,520
|
2,520
|
2,818
|
3,079
|
3,335
|
Free Cash Flow
1 |
773,1
|
816
|
550
|
389,5
|
973,4
|
716,9
|
878
|
963,6
|
FCF-marge
|
14,46%
|
14,57%
|
8,71%
|
6,13%
|
14,61%
|
10,74%
|
12,78%
|
13,6%
|
Kasstroomconversie (ebitda)
|
67,98%
|
68,93%
|
42,71%
|
34,84%
|
79,56%
|
56,36%
|
65,04%
|
67,77%
|
Kasstroomconversie (nettowinst)
|
110,02%
|
109,18%
|
72,82%
|
57,11%
|
143,02%
|
94,3%
|
107,48%
|
108,47%
|
Dividend per aandeel
2 |
1,140
|
1,240
|
1,360
|
1,480
|
-
|
1,683
|
1,795
|
1,912
|
Datum van publicatie
|
28/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
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
|
2025 Q3
|
---|
Omzet
1 |
1.522
|
1.537
|
1.596
|
1.696
|
1.566
|
1.659
|
1.685
|
1.753
|
1.603
|
1.643
|
1.664
|
1.768
|
1.633
|
1.690
|
1.710
|
EBITDA
1 |
276,1
|
223
|
288,6
|
330,3
|
274,6
|
283,8
|
304,9
|
360,2
|
283,5
|
293
|
315,9
|
381,4
|
305,2
|
308,2
|
333,1
|
Bedrijfsresultaat (EBIT)
1 |
227,1
|
173,8
|
238,6
|
277,9
|
226,8
|
235
|
251,1
|
311,3
|
237,7
|
235,9
|
262,4
|
330,5
|
253,9
|
252,3
|
280,8
|
Operationele Marge
|
14,92%
|
11,31%
|
14,95%
|
16,39%
|
14,49%
|
14,16%
|
14,9%
|
17,76%
|
14,83%
|
14,36%
|
15,77%
|
18,69%
|
15,55%
|
14,93%
|
16,42%
|
Resultaat voor belastingen (EBT)
1 |
180
|
129,8
|
274,7
|
228,3
|
159,5
|
182,1
|
199,4
|
257,7
|
194,3
|
193,6
|
219,2
|
286,7
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
154,9
|
118,5
|
222,9
|
185,7
|
139,1
|
152,1
|
170,1
|
219,3
|
166
|
184,2
|
182,2
|
235,6
|
-
|
-
|
-
|
Nettomarge
|
10,17%
|
7,71%
|
13,97%
|
10,95%
|
8,89%
|
9,17%
|
10,1%
|
12,51%
|
10,36%
|
11,21%
|
10,95%
|
13,32%
|
-
|
-
|
-
|
WPA
2 |
0,5700
|
0,4400
|
0,8200
|
0,6900
|
0,5200
|
0,5600
|
0,6300
|
0,8100
|
0,6200
|
0,6800
|
0,6733
|
0,8667
|
0,6900
|
0,6700
|
0,7400
|
Dividend per aandeel
2 |
0,3700
|
0,3700
|
0,3700
|
0,3700
|
0,3900
|
0,3900
|
-
|
-
|
-
|
0,4200
|
0,4188
|
0,4188
|
0,4405
|
0,4405
|
0,4410
|
Datum van publicatie
|
29/03/22
|
29/06/22
|
6/10/22
|
26/01/23
|
28/03/23
|
29/06/23
|
3/10/23
|
25/01/24
|
26/03/24
|
27/06/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.169
|
4.481
|
4.931
|
4.816
|
4.245
|
4.073
|
3.836
|
3.645
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,666
x
|
3,785
x
|
3,829
x
|
4,307
x
|
3,469
x
|
3,202
x
|
2,842
x
|
2,563
x
|
Free Cash Flow
1 |
773
|
816
|
550
|
390
|
973
|
717
|
878
|
964
|
ROE (netto-inkomsten/eigen vermogen)
|
21,7%
|
20,3%
|
18,1%
|
15%
|
14,9%
|
14,4%
|
14,5%
|
14,9%
|
ROA (netto-inkomsten/totale activa)
|
6,82%
|
6,66%
|
6,04%
|
5,24%
|
5,6%
|
5,85%
|
6,21%
|
6,57%
|
Totale activa
1 |
10.309
|
11.226
|
12.498
|
13.015
|
12.159
|
13.000
|
13.160
|
13.528
|
Nettoactief per aandeel
2 |
13,00
|
14,70
|
16,50
|
17,50
|
18,90
|
20,40
|
21,70
|
23,00
|
Cashflow per aandeel
2 |
3,530
|
3,870
|
3,070
|
2,410
|
4,590
|
3,570
|
3,750
|
4,110
|
Capex
1 |
174
|
225
|
278
|
262
|
264
|
265
|
254
|
260
|
Capex/omzet
|
3,25%
|
4,02%
|
4,4%
|
4,13%
|
3,96%
|
3,97%
|
3,7%
|
3,67%
|
Datum van publicatie
|
28/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Laatste slotkoers
70,24
USD Gemiddelde koersdoel
75,07
USD Spread / Gemiddelde doel +6,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,87% | 268 mld. | | -8,84% | 88,57 mld. | | -0,89% | 39,94 mld. | | -13,47% | 38,86 mld. | | -0,96% | 37,34 mld. | | -3,02% | 35,26 mld. | | -13,97% | 30,72 mld. | | -3,97% | 29,4 mld. | | +5,22% | 23,22 mld. |
Voedselverwerking - Andere
|