Beurs gesloten -
Börse Stuttgart
08:11:09 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,8
EUR
|
0,00%
|
|
0,00%
|
-6,11%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.370
|
2.343
|
3.273
|
3.163
|
3.430
|
3.642
|
-
|
-
|
Bedrijfswaarde
1 |
2.295
|
2.845
|
3.649
|
3.498
|
3.625
|
3.972
|
3.900
|
3.764
|
K/w-verhouding
|
51,8
x
|
70,2
x
|
81,4
x
|
29,2
x
|
26,1
x
|
-
|
21,7
x
|
17,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,53
x
|
2,87
x
|
3,25
x
|
2,71
x
|
2,76
x
|
2,73
x
|
2,41
x
|
2,27
x
|
Bedrijfswaarde/omzet
|
4,38
x
|
3,48
x
|
3,63
x
|
2,99
x
|
2,92
x
|
2,98
x
|
2,58
x
|
2,35
x
|
Bedrijfswaarde/EBITDA
|
23,2
x
|
18,5
x
|
17,6
x
|
14,9
x
|
14,8
x
|
14,9
x
|
13,1
x
|
11,7
x
|
Bedrijfswaarde/FCF
|
31.867.949
x
|
49.746.996
x
|
28.919.558
x
|
33.190.133
x
|
22.719.800
x
|
-
|
22.660.398
x
|
19.403.984
x
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
0%
|
0%
|
Price to Book
|
-
|
1,91
x
|
2,75
x
|
2,18
x
|
2,21
x
|
2,15
x
|
2,02
x
|
1,84
x
|
Aantal aandelen (in duizenden)
|
81.754
|
95.380
|
95.780
|
100.371
|
99.549
|
99.989
|
-
|
-
|
Referentieprijs
2 |
28,99
|
24,57
|
34,17
|
31,51
|
34,46
|
36,42
|
36,42
|
36,42
|
Datum van publicatie
|
29/10/19
|
26/10/20
|
22/10/21
|
21/10/22
|
24/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
523,4
|
816,6
|
1.006
|
1.169
|
1.243
|
1.333
|
1.511
|
1.604
|
EBITDA
1 |
98,72
|
153,9
|
207,3
|
234
|
245,6
|
266,2
|
298,5
|
323,1
|
Bedrijfsresultaat (EBIT)
1 |
91,08
|
137,9
|
189,1
|
214,7
|
225,3
|
245,6
|
261,2
|
291,1
|
Operationele Marge
|
17,4%
|
16,89%
|
18,8%
|
18,37%
|
18,13%
|
18,42%
|
17,29%
|
18,15%
|
Resultaat voor belastingen (EBT)
|
64,29
|
48,03
|
80,86
|
150,6
|
175,7
|
-
|
216,6
|
258,2
|
Nettowinst (verlies)
|
47,54
|
34,7
|
40,88
|
108,6
|
133,6
|
-
|
162,5
|
193,7
|
Nettomarge
|
9,08%
|
4,25%
|
4,07%
|
9,29%
|
10,75%
|
-
|
10,76%
|
12,08%
|
WPA
|
0,5600
|
0,3500
|
0,4200
|
1,080
|
1,320
|
-
|
1,680
|
2,050
|
Free Cash Flow
|
72
|
57,18
|
126,2
|
105,4
|
159,5
|
-
|
172,1
|
194
|
FCF-marge
|
13,76%
|
7%
|
12,55%
|
9,02%
|
12,84%
|
-
|
11,39%
|
12,1%
|
Kasstroomconversie (ebitda)
|
72,94%
|
37,15%
|
60,88%
|
45,04%
|
64,97%
|
-
|
57,65%
|
60,04%
|
Kasstroomconversie (nettowinst)
|
151,47%
|
164,8%
|
308,65%
|
97,08%
|
119,43%
|
-
|
105,91%
|
100,15%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29/10/19
|
26/10/20
|
22/10/21
|
21/10/22
|
24/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
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 |
281,3
|
296,7
|
316,5
|
274,2
|
300,9
|
296,6
|
324,8
|
320,4
|
308,7
|
312,2
|
336,8
|
373,3
|
356,5
|
364,9
|
399
|
EBITDA
1 |
65,62
|
54,18
|
63,29
|
50,96
|
60,77
|
50,9
|
66,64
|
67,25
|
61,96
|
57,84
|
69,46
|
76,69
|
70,38
|
67,15
|
82,2
|
Bedrijfsresultaat (EBIT)
1 |
61,3
|
49,35
|
58,46
|
46,06
|
55,81
|
45,95
|
61,5
|
62,04
|
56,36
|
52,65
|
61,87
|
70,45
|
63,16
|
60,79
|
75,79
|
Operationele Marge
|
21,79%
|
16,63%
|
18,47%
|
16,8%
|
18,55%
|
15,49%
|
18,93%
|
19,36%
|
18,26%
|
16,87%
|
18,37%
|
18,87%
|
17,72%
|
16,66%
|
18,99%
|
Resultaat voor belastingen (EBT)
1 |
33,98
|
28,71
|
50,49
|
37,4
|
45,56
|
34,04
|
47,15
|
48,95
|
47,11
|
43,39
|
57,82
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
21,15
|
18,46
|
38,83
|
30,13
|
35,86
|
25,64
|
35,43
|
36,64
|
35,56
|
33,12
|
42,18
|
-
|
-
|
-
|
-
|
Nettomarge
|
7,52%
|
6,22%
|
12,27%
|
10,99%
|
11,92%
|
8,65%
|
10,91%
|
11,44%
|
11,52%
|
10,61%
|
12,53%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,2200
|
0,1800
|
0,3800
|
0,3000
|
0,3600
|
0,2500
|
0,3500
|
0,3600
|
0,3500
|
0,3300
|
0,4167
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/01/22
|
6/04/22
|
30/06/22
|
21/10/22
|
5/01/23
|
5/04/23
|
29/06/23
|
24/10/23
|
4/01/24
|
4/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
501
|
376
|
336
|
194
|
331
|
258
|
123
|
Nettokaspositie
1 |
75,4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
3,257
x
|
1,815
x
|
1,435
x
|
0,7904
x
|
1,242
x
|
0,8651
x
|
0,38
x
|
Free Cash Flow
|
72
|
57,2
|
126
|
105
|
160
|
-
|
172
|
194
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
3,35%
|
10,1%
|
8,26%
|
8,88%
|
11,2%
|
11%
|
11,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
2,2%
|
6,04%
|
5,24%
|
6,37%
|
8,21%
|
8,1%
|
8,55%
|
Totale activa
|
-
|
1.575
|
676,6
|
2.073
|
2.096
|
-
|
2.007
|
2.265
|
Nettoactief per aandeel
2 |
-
|
12,90
|
12,40
|
14,50
|
15,60
|
16,90
|
18,10
|
19,80
|
Cashflow per aandeel
2 |
-
|
0,5800
|
1,350
|
1,100
|
1,700
|
1,850
|
1,940
|
2,270
|
Capex
1 |
1,04
|
1,74
|
5,91
|
5,23
|
11,6
|
8,34
|
8,19
|
8,51
|
Capex/omzet
|
0,2%
|
0,21%
|
0,59%
|
0,45%
|
0,93%
|
0,63%
|
0,54%
|
0,53%
|
Datum van publicatie
|
29/10/19
|
26/10/20
|
22/10/21
|
21/10/22
|
24/10/23
|
-
|
-
|
-
|
Laatste slotkoers
36,42
USD Gemiddelde koersdoel
39,22
USD Spread / Gemiddelde doel +7,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,79% | 7,89 mld. | | +2,60% | 7,2 mld. | | -2,68% | 5,75 mld. | | -14,39% | 3,42 mld. | | -15,43% | 1,16 mld. | | -28,11% | 1,1 mld. | | +5,08% | 906 mln. | | -13,46% | 828 mln. | | +3,85% | 741 mln. |
Speciale voedingsmiddelen & welzijnsproducten
|