Beurs gesloten -
London S.E.
14:30:01 12-03-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
121,1
USD
|
+0,06%
|
|
+11,64%
|
-4,04%
|
Fiscaal tijdperk: April |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
13.104
|
14.188
|
14.851
|
16.466
|
12.194
|
11.696
|
-
|
-
|
Bedrijfswaarde
1 |
18.334
|
18.605
|
19.172
|
19.636
|
19.497
|
19.469
|
18.817
|
18.802
|
K/w-verhouding
|
16,8
x
|
16,8
x
|
23,5
x
|
-180
x
|
16,1
x
|
12
x
|
11,3
x
|
10,2
x
|
Dividendrendement
|
3,06%
|
2,75%
|
2,89%
|
2,64%
|
3,69%
|
3,97%
|
4,12%
|
4,34%
|
Marktkapitalisatie/omzet
|
1,68
x
|
1,77
x
|
1,86
x
|
1,93
x
|
1,49
x
|
1,3
x
|
1,27
x
|
1,25
x
|
Bedrijfswaarde/omzet
|
2,35
x
|
2,32
x
|
2,4
x
|
2,3
x
|
2,38
x
|
2,16
x
|
2,05
x
|
2,01
x
|
Bedrijfswaarde/EBITDA
|
10,7
x
|
10,3
x
|
11,9
x
|
12,3
x
|
10,4
x
|
9,25
x
|
8,54
x
|
8,18
x
|
Bedrijfswaarde/FCF
|
18,6
x
|
14,8
x
|
26,7
x
|
27,4
x
|
30,3
x
|
18,8
x
|
16,7
x
|
16,6
x
|
FCF Yield
|
5,38%
|
6,76%
|
3,75%
|
3,65%
|
3,3%
|
5,32%
|
5,99%
|
6,01%
|
Price to Book
|
1,6
x
|
1,81
x
|
1,82
x
|
2,21
x
|
1,59
x
|
1,37
x
|
1,24
x
|
1,28
x
|
Aantal aandelen (in duizenden)
|
114.038
|
108.310
|
108.458
|
106.636
|
106.176
|
106.433
|
-
|
-
|
Referentieprijs
2 |
114,9
|
131,0
|
136,9
|
154,4
|
114,8
|
109,9
|
109,9
|
109,9
|
Datum van publicatie
|
4/06/20
|
3/06/21
|
7/06/22
|
6/06/23
|
6/06/24
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
7.801
|
8.003
|
7.999
|
8.529
|
8.179
|
9.005
|
9.185
|
9.359
|
EBITDA
1 |
1.715
|
1.805
|
1.614
|
1.598
|
1.876
|
2.104
|
2.204
|
2.300
|
Bedrijfsresultaat (EBIT)
1 |
1.509
|
1.529
|
1.440
|
1.415
|
1.636
|
1.813
|
1.918
|
1.961
|
Operationele Marge
|
19,34%
|
19,1%
|
18%
|
16,59%
|
20,01%
|
20,14%
|
20,88%
|
20,95%
|
Resultaat voor belastingen (EBT)
1 |
1.027
|
1.172
|
843,8
|
-9,2
|
996,4
|
1.331
|
1.372
|
1.512
|
Nettowinst (verlies)
1 |
779,5
|
876,3
|
631,7
|
-91,3
|
744
|
974,6
|
1.035
|
1.135
|
Nettomarge
|
9,99%
|
10,95%
|
7,9%
|
-1,07%
|
9,1%
|
10,82%
|
11,26%
|
12,13%
|
WPA
2 |
6,840
|
7,790
|
5,830
|
-0,8600
|
7,130
|
9,193
|
9,729
|
10,77
|
Free Cash Flow
1 |
985,5
|
1.258
|
718,8
|
717
|
642,9
|
1.036
|
1.126
|
1.130
|
FCF-marge
|
12,63%
|
15,72%
|
8,99%
|
8,41%
|
7,86%
|
11,5%
|
12,26%
|
12,07%
|
Kasstroomconversie (ebitda)
|
57,47%
|
69,7%
|
44,53%
|
44,87%
|
34,27%
|
49,21%
|
51,09%
|
49,14%
|
Kasstroomconversie (nettowinst)
|
126,43%
|
143,59%
|
113,79%
|
-
|
86,41%
|
106,26%
|
108,85%
|
99,56%
|
Dividend per aandeel
2 |
3,520
|
3,600
|
3,960
|
4,080
|
4,240
|
4,359
|
4,522
|
4,767
|
Datum van publicatie
|
4/06/20
|
3/06/21
|
7/06/22
|
6/06/23
|
6/06/24
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
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
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
2.057
|
2.034
|
1.873
|
2.205
|
2.216
|
2.235
|
1.805
|
1.939
|
2.229
|
2.206
|
2.144
|
2.301
|
2.286
|
2.255
|
2.182
|
EBITDA
1 |
414,7
|
412,3
|
325,1
|
405,3
|
428,7
|
474,5
|
381,9
|
438,4
|
525
|
530,6
|
478,6
|
547,4
|
539,4
|
544,3
|
505,6
|
Bedrijfsresultaat (EBIT)
1 |
377,9
|
350,9
|
270
|
379,6
|
357,6
|
408,2
|
331,7
|
385,4
|
457,5
|
461,6
|
407,8
|
474,6
|
465,1
|
464,7
|
426,8
|
Operationele Marge
|
18,37%
|
17,25%
|
14,42%
|
17,21%
|
16,13%
|
18,27%
|
18,37%
|
19,88%
|
20,52%
|
20,93%
|
19,02%
|
20,63%
|
20,34%
|
20,61%
|
19,56%
|
Resultaat voor belastingen (EBT)
1 |
109,6
|
260,2
|
-
|
252,9
|
275,4
|
-678,6
|
-
|
249,4
|
195,5
|
313,1
|
306
|
375,4
|
361,2
|
361,4
|
325
|
Nettowinst (verlies)
1 |
69,7
|
202,1
|
109,8
|
191,1
|
208,5
|
-600,7
|
183,6
|
194,9
|
120,4
|
245,1
|
216,9
|
261,6
|
256,6
|
257,9
|
232,4
|
Nettomarge
|
3,39%
|
9,94%
|
5,86%
|
8,67%
|
9,41%
|
-26,88%
|
10,17%
|
10,05%
|
5,4%
|
11,11%
|
10,12%
|
11,37%
|
11,23%
|
11,44%
|
10,65%
|
WPA
2 |
0,6400
|
1,870
|
1,030
|
1,790
|
1,960
|
-5,690
|
1,790
|
1,900
|
1,130
|
2,300
|
2,030
|
2,462
|
2,398
|
2,440
|
2,280
|
Dividend per aandeel
2 |
0,9900
|
0,9900
|
1,020
|
1,020
|
1,020
|
1,020
|
1,060
|
1,060
|
1,060
|
1,060
|
1,074
|
1,096
|
1,096
|
1,096
|
1,112
|
Datum van publicatie
|
1/03/22
|
7/06/22
|
23/08/22
|
21/11/22
|
28/02/23
|
6/06/23
|
29/08/23
|
5/12/23
|
27/02/24
|
6/06/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
5.230
|
4.417
|
4.321
|
3.171
|
7.303
|
7.773
|
7.121
|
7.106
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,05
x
|
2,447
x
|
2,677
x
|
1,984
x
|
3,893
x
|
3,693
x
|
3,23
x
|
3,09
x
|
Free Cash Flow
1 |
986
|
1.258
|
719
|
717
|
643
|
1.036
|
1.126
|
1.130
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
10,7%
|
11,8%
|
12,3%
|
13,9%
|
13,2%
|
13,2%
|
13,6%
|
ROA (netto-inkomsten/totale activa)
|
5,93%
|
5,27%
|
5,95%
|
6,13%
|
5,89%
|
4,96%
|
5,34%
|
5,65%
|
Totale activa
1 |
13.138
|
16.627
|
10.616
|
-1.491
|
12.638
|
19.639
|
19.385
|
20.098
|
Nettoactief per aandeel
2 |
71,90
|
72,30
|
75,10
|
69,80
|
72,40
|
80,30
|
88,30
|
86,00
|
Cashflow per aandeel
2 |
11,00
|
13,90
|
10,50
|
11,20
|
11,80
|
13,20
|
15,00
|
14,60
|
Capex
1 |
269
|
307
|
418
|
471
|
587
|
472
|
439
|
413
|
Capex/omzet
|
3,45%
|
3,83%
|
5,22%
|
5,52%
|
7,17%
|
5,24%
|
4,78%
|
4,41%
|
Datum van publicatie
|
4/06/20
|
3/06/21
|
7/06/22
|
6/06/23
|
6/06/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
109,9
USD Gemiddelde koersdoel
127,4
USD Spread / Gemiddelde doel +15,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,08% | 271 mld. | | -0,20% | 40,96 mld. | | -13,22% | 38,97 mld. | | -1,23% | 37,16 mld. | | -3,47% | 35,21 mld. | | -15,04% | 31 mld. | | -3,22% | 29,38 mld. | | +4,44% | 23,47 mld. | | -17,08% | 20,57 mld. |
Voedselverwerking - Andere
|