Beurs gesloten -
Euronext Amsterdam
17:35:23 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,18
EUR
|
+0,85%
|
|
+2,60%
|
-10,59%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.059
|
747,2
|
940,3
|
717,3
|
700,8
|
626,6
|
-
|
-
|
Bedrijfswaarde
1 |
1.477
|
1.149
|
1.323
|
1.027
|
1.151
|
981,9
|
1.010
|
976,4
|
K/w-verhouding
|
32
x
|
-10,7
x
|
47,3
x
|
18,5
x
|
113
x
|
15
x
|
7,83
x
|
6,47
x
|
Dividendrendement
|
5,83%
|
-
|
-
|
3,39%
|
1,89%
|
4,23%
|
7,44%
|
9,24%
|
Marktkapitalisatie/omzet
|
0,44
x
|
0,38
x
|
0,5
x
|
0,29
x
|
0,25
x
|
0,21
x
|
0,22
x
|
0,21
x
|
Bedrijfswaarde/omzet
|
0,62
x
|
0,59
x
|
0,7
x
|
0,41
x
|
0,4
x
|
0,34
x
|
0,35
x
|
0,33
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
15,3
x
|
12,1
x
|
8,15
x
|
8,4
x
|
6,12
x
|
5,11
x
|
4,4
x
|
Bedrijfswaarde/FCF
|
-
|
17,2
x
|
25,4
x
|
20,5
x
|
33,8
x
|
22,3
x
|
13,6
x
|
11,4
x
|
FCF Yield
|
-
|
5,83%
|
3,93%
|
4,87%
|
2,95%
|
4,49%
|
7,38%
|
8,75%
|
Price to Book
|
2,12
x
|
1,73
x
|
2,09
x
|
1,5
x
|
1,52
x
|
1,28
x
|
1,19
x
|
1,1
x
|
Aantal aandelen (in duizenden)
|
44.144
|
44.108
|
44.143
|
44.170
|
44.186
|
44.186
|
-
|
-
|
Referentieprijs
2 |
24,00
|
16,94
|
21,30
|
16,24
|
15,86
|
14,18
|
14,18
|
14,18
|
Datum van publicatie
|
24/01/20
|
28/01/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.395
|
1.946
|
1.898
|
2.483
|
2.859
|
2.924
|
2.883
|
2.994
|
EBITDA
1 |
127
|
75
|
109
|
126
|
137
|
160,5
|
197,4
|
222,2
|
Bedrijfsresultaat (EBIT)
1 |
44
|
-76
|
25
|
43
|
15
|
65,76
|
106,8
|
131,5
|
Operationele Marge
|
1,84%
|
-3,91%
|
1,32%
|
1,73%
|
0,52%
|
2,25%
|
3,7%
|
4,39%
|
Resultaat voor belastingen (EBT)
1 |
42
|
-78
|
26
|
43
|
6
|
58,32
|
-
|
-
|
Nettowinst (verlies)
1 |
33
|
-70
|
20
|
39
|
6
|
44,63
|
77,05
|
97,2
|
Nettomarge
|
1,38%
|
-3,6%
|
1,05%
|
1,57%
|
0,21%
|
1,53%
|
2,67%
|
3,25%
|
WPA
2 |
0,7500
|
-1,590
|
0,4500
|
0,8800
|
0,1400
|
0,9450
|
1,810
|
2,190
|
Free Cash Flow
1 |
-
|
67
|
52
|
50
|
34
|
44,1
|
74,5
|
85,4
|
FCF-marge
|
-
|
3,44%
|
2,74%
|
2,01%
|
1,19%
|
1,51%
|
2,58%
|
2,85%
|
Kasstroomconversie (ebitda)
|
-
|
89,33%
|
47,71%
|
39,68%
|
24,82%
|
27,48%
|
37,73%
|
38,44%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
260%
|
128,21%
|
566,67%
|
98,81%
|
96,69%
|
87,86%
|
Dividend per aandeel
2 |
1,400
|
-
|
-
|
0,5500
|
0,3000
|
0,6000
|
1,055
|
1,310
|
Datum van publicatie
|
24/01/20
|
28/01/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2023 S1
|
2023 Q3
|
---|
Omzet
1 |
943
|
788
|
556
|
554
|
468
|
661
|
1.129
|
1.403
|
705
|
EBITDA
|
-
|
35
|
-
|
-
|
-
|
-
|
65
|
55
|
-
|
Bedrijfsresultaat (EBIT)
|
-79
|
-5
|
-
|
-
|
-
|
-
|
25
|
4
|
-
|
Operationele Marge
|
-8,38%
|
-0,63%
|
-
|
-
|
-
|
-
|
2,21%
|
0,29%
|
-
|
Resultaat voor belastingen (EBT)
|
-82
|
-6
|
-
|
-
|
-
|
-
|
25
|
-1
|
-
|
Nettowinst (verlies)
|
-72
|
-4
|
-
|
-
|
-
|
-
|
23
|
1
|
-
|
Nettomarge
|
-7,64%
|
-0,51%
|
-
|
-
|
-
|
-
|
2,04%
|
0,07%
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3000
|
-
|
-
|
Datum van publicatie
|
23/07/20
|
22/07/21
|
21/10/21
|
3/02/22
|
21/04/22
|
21/07/22
|
21/07/22
|
20/07/23
|
19/10/23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
418
|
402
|
383
|
310
|
450
|
355
|
383
|
350
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,291
x
|
5,36
x
|
3,514
x
|
2,46
x
|
3,285
x
|
2,214
x
|
1,94
x
|
1,575
x
|
Free Cash Flow
1 |
-
|
67
|
52
|
50
|
34
|
44,1
|
74,5
|
85,4
|
ROE (netto-inkomsten/eigen vermogen)
|
6,71%
|
-15%
|
4,52%
|
8,37%
|
1,28%
|
8,55%
|
15,9%
|
17,6%
|
ROA (netto-inkomsten/totale activa)
|
2,61%
|
-1,08%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
1.265
|
6.467
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
11,30
|
9,790
|
10,20
|
10,80
|
10,40
|
11,10
|
11,90
|
12,90
|
Cashflow per aandeel
2 |
3,000
|
2,250
|
1,640
|
2,050
|
3,210
|
3,530
|
3,580
|
4,110
|
Capex
1 |
125
|
46
|
21
|
41
|
75
|
73,6
|
71,8
|
76,8
|
Capex/omzet
|
5,22%
|
2,36%
|
1,11%
|
1,65%
|
2,62%
|
2,52%
|
2,49%
|
2,56%
|
Datum van publicatie
|
24/01/20
|
28/01/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,18
EUR Gemiddelde koersdoel
19,83
EUR Spread / Gemiddelde doel +39,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,59% | 669 mln. | | -0,24% | 7,58 mld. | | +11,46% | 2,77 mld. | | 0,00% | 2,23 mld. | | +55,77% | 1,84 mld. | | +14,03% | 1,34 mld. | | +72,08% | 1,13 mld. | | -1,52% | 967 mln. | | +5,92% | 851 mln. | | -12,14% | 560 mln. |
Voedsel Groothandel
|