Beurs gesloten -
BOERSE MUENCHEN
21:51:14 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
159,6
EUR
|
-1,63%
|
|
+1,04%
|
+43,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.871
|
5.556
|
6.184
|
6.445
|
8.225
|
11.469
|
-
|
-
|
Bedrijfswaarde
1 |
3.763
|
5.433
|
5.948
|
6.321
|
8.121
|
11.240
|
11.198
|
11.109
|
K/w-verhouding
|
22,7
x
|
178
x
|
25,4
x
|
24,3
x
|
27,1
x
|
28,8
x
|
26
x
|
22,3
x
|
Dividendrendement
|
2,15%
|
0,45%
|
1,35%
|
1,91%
|
1,79%
|
1,42%
|
1,51%
|
1,72%
|
Marktkapitalisatie/omzet
|
1,4
x
|
2,32
x
|
1,79
x
|
1,61
x
|
1,78
x
|
2,15
x
|
2,01
x
|
1,84
x
|
Bedrijfswaarde/omzet
|
1,37
x
|
2,27
x
|
1,72
x
|
1,57
x
|
1,75
x
|
2,11
x
|
1,96
x
|
1,78
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
38,3
x
|
14
x
|
13,8
x
|
16
x
|
17,4
x
|
15,8
x
|
13,7
x
|
Bedrijfswaarde/FCF
|
23,5
x
|
71,4
x
|
22,2
x
|
23,8
x
|
37,3
x
|
30,9
x
|
31,9
x
|
27,2
x
|
FCF Yield
|
4,25%
|
1,4%
|
4,51%
|
4,2%
|
2,68%
|
3,24%
|
3,13%
|
3,67%
|
Price to Book
|
4,23
x
|
6
x
|
5,82
x
|
6,46
x
|
7,24
x
|
8,5
x
|
7,33
x
|
6,43
x
|
Aantal aandelen (in duizenden)
|
69.409
|
69.483
|
69.645
|
66.915
|
66.783
|
66.791
|
-
|
-
|
Referentieprijs
2 |
55,77
|
79,96
|
88,79
|
96,31
|
123,2
|
171,7
|
171,7
|
171,7
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
22/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.756
|
2.398
|
3.464
|
4.015
|
4.632
|
5.326
|
5.717
|
6.245
|
EBITDA
1 |
327,6
|
141,7
|
424
|
457,4
|
507,2
|
646,1
|
709,2
|
809,2
|
Bedrijfsresultaat (EBIT)
1 |
212
|
23,84
|
297,2
|
320,2
|
354
|
472
|
521,5
|
609,2
|
Operationele Marge
|
7,69%
|
0,99%
|
8,58%
|
7,98%
|
7,64%
|
8,86%
|
9,12%
|
9,76%
|
Resultaat voor belastingen (EBT)
1 |
213,9
|
19,25
|
292,9
|
321,3
|
358,3
|
475,7
|
523,4
|
613
|
Nettowinst (verlies)
1 |
174,5
|
31,26
|
245,3
|
269,8
|
304,9
|
398,1
|
439,3
|
512,1
|
Nettomarge
|
6,33%
|
1,3%
|
7,08%
|
6,72%
|
6,58%
|
7,47%
|
7,68%
|
8,2%
|
WPA
2 |
2,460
|
0,4500
|
3,500
|
3,970
|
4,540
|
5,959
|
6,600
|
7,687
|
Free Cash Flow
1 |
160
|
76,04
|
268,1
|
265,6
|
218
|
364,3
|
351
|
408
|
FCF-marge
|
5,8%
|
3,17%
|
7,74%
|
6,62%
|
4,71%
|
6,84%
|
6,14%
|
6,53%
|
Kasstroomconversie (ebitda)
|
48,83%
|
53,65%
|
63,25%
|
58,06%
|
42,97%
|
56,37%
|
49,49%
|
50,42%
|
Kasstroomconversie (nettowinst)
|
91,69%
|
243,28%
|
109,31%
|
98,44%
|
71,49%
|
91,5%
|
79,89%
|
79,67%
|
Dividend per aandeel
2 |
1,200
|
0,3600
|
1,200
|
1,840
|
2,200
|
2,440
|
2,586
|
2,948
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
22/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
895,6
|
987,5
|
1.025
|
993,3
|
1.010
|
1.174
|
1.171
|
1.122
|
1.164
|
1.321
|
1.336
|
1.268
|
1.400
|
1.447
|
1.453
|
EBITDA
1 |
97,45
|
123,8
|
120,3
|
109
|
104,3
|
137,2
|
132,8
|
113
|
124,2
|
174,6
|
170,6
|
139,2
|
161,2
|
194,9
|
187,4
|
Bedrijfsresultaat (EBIT)
1 |
64,84
|
90,14
|
85,92
|
75,29
|
68,85
|
100,9
|
95,41
|
73,86
|
83,77
|
133,1
|
127,7
|
95,35
|
115,6
|
149,3
|
142,5
|
Operationele Marge
|
7,24%
|
9,13%
|
8,39%
|
7,58%
|
6,82%
|
8,6%
|
8,15%
|
6,58%
|
7,19%
|
10,08%
|
9,56%
|
7,52%
|
8,26%
|
10,32%
|
9,8%
|
Resultaat voor belastingen (EBT)
1 |
63,29
|
90,08
|
86,07
|
75,39
|
69,78
|
102,9
|
96,7
|
74,49
|
84,2
|
134,8
|
128,2
|
95,8
|
117
|
151,3
|
142,4
|
Nettowinst (verlies)
1 |
53,06
|
75,2
|
72,42
|
62,33
|
59,87
|
86,39
|
82,27
|
63,79
|
72,43
|
113,2
|
107,4
|
80,17
|
96,98
|
126,1
|
119,6
|
Nettomarge
|
5,92%
|
7,62%
|
7,07%
|
6,27%
|
5,93%
|
7,36%
|
7,02%
|
5,69%
|
6,22%
|
8,57%
|
8,03%
|
6,32%
|
6,93%
|
8,72%
|
8,23%
|
WPA
2 |
0,7600
|
1,080
|
1,070
|
0,9300
|
0,8900
|
1,280
|
1,220
|
0,9500
|
1,080
|
1,690
|
1,611
|
1,201
|
1,457
|
1,890
|
1,793
|
Dividend per aandeel
2 |
0,4000
|
0,4600
|
0,4600
|
0,4600
|
0,4600
|
0,5500
|
0,5500
|
0,5500
|
0,5500
|
-
|
0,6100
|
0,6100
|
0,6100
|
0,6503
|
0,6444
|
Datum van publicatie
|
22/02/22
|
5/05/22
|
28/07/22
|
27/10/22
|
16/02/23
|
4/05/23
|
27/07/23
|
26/10/23
|
15/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
108
|
123
|
236
|
124
|
104
|
228
|
270
|
360
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
160
|
76
|
268
|
266
|
218
|
364
|
351
|
408
|
ROE (netto-inkomsten/eigen vermogen)
|
18,7%
|
3,39%
|
24,7%
|
26,1%
|
28,3%
|
32,5%
|
32,2%
|
32,2%
|
ROA (netto-inkomsten/totale activa)
|
10,1%
|
1,45%
|
10,1%
|
10,7%
|
11,5%
|
13,5%
|
13,8%
|
15,4%
|
Totale activa
1 |
1.726
|
2.154
|
2.419
|
2.519
|
2.660
|
2.943
|
3.175
|
3.326
|
Nettoactief per aandeel
2 |
13,20
|
13,30
|
15,30
|
14,90
|
17,00
|
20,20
|
23,40
|
26,70
|
Cashflow per aandeel
2 |
5,280
|
3,300
|
6,690
|
7,530
|
8,410
|
9,690
|
10,30
|
11,40
|
Capex
1 |
214
|
154
|
201
|
246
|
347
|
345
|
355
|
368
|
Capex/omzet
|
7,78%
|
6,44%
|
5,79%
|
6,13%
|
7,49%
|
6,48%
|
6,21%
|
5,89%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
22/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
171,7
USD Gemiddelde koersdoel
174,3
USD Spread / Gemiddelde doel +1,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,07% | 8,95 mld. | | +67,65% | 3,22 mld. | | +12,23% | 2 mld. | | +23,51% | 1,95 mld. | | -10,13% | 1,83 mld. | | +0,55% | 1,44 mld. | | -3,64% | 811 mln. | | -29,83% | 761 mln. | | -36,78% | 546 mln. |
Commerciële voedseldiensten
|