Beurs gesloten -
OTC Markets
20:49:25 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,39
USD
|
+1,52%
|
|
+2,54%
|
-10,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.412
|
22.238
|
19.320
|
19.429
|
16.895
|
14.417
|
-
|
-
|
Bedrijfswaarde
1 |
38.758
|
39.173
|
45.741
|
46.859
|
43.092
|
39.334
|
39.340
|
39.519
|
K/w-verhouding
|
15
x
|
14,6
x
|
10,3
x
|
8,13
x
|
11,1
x
|
8,93
x
|
7,98
x
|
7,58
x
|
Dividendrendement
|
2,91%
|
2,75%
|
3,76%
|
5,46%
|
4,67%
|
5,47%
|
5,88%
|
6,1%
|
Marktkapitalisatie/omzet
|
0,46
x
|
0,44
x
|
0,29
x
|
0,26
x
|
0,25
x
|
0,21
x
|
0,2
x
|
0,19
x
|
Bedrijfswaarde/omzet
|
0,91
x
|
0,78
x
|
0,7
x
|
0,64
x
|
0,64
x
|
0,56
x
|
0,54
x
|
0,52
x
|
Bedrijfswaarde/EBITDA
|
13,8
x
|
10,9
x
|
11
x
|
9,9
x
|
10,9
x
|
10
x
|
9,6
x
|
9,14
x
|
Bedrijfswaarde/FCF
|
25,4
x
|
-27,5
x
|
-17,8
x
|
-108
x
|
26,9
x
|
25,1
x
|
33,3
x
|
31,1
x
|
FCF Yield
|
3,93%
|
-3,63%
|
-5,62%
|
-0,93%
|
3,72%
|
3,98%
|
3%
|
3,22%
|
Price to Book
|
1,16
x
|
1,18
x
|
0,97
x
|
0,97
x
|
0,84
x
|
0,69
x
|
0,66
x
|
0,63
x
|
Aantal aandelen (in duizenden)
|
6.340.872
|
6.316.232
|
6.295.171
|
6.242.473
|
6.242.733
|
6.242.733
|
-
|
-
|
Referentieprijs
2 |
3,061
|
3,521
|
3,069
|
3,112
|
2,706
|
2,309
|
2,309
|
2,309
|
Datum van publicatie
|
20/02/20
|
22/02/21
|
22/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
42.641
|
50.527
|
65.794
|
73.399
|
67.155
|
69.884
|
72.446
|
75.868
|
EBITDA
1 |
2.807
|
3.609
|
4.172
|
4.734
|
3.963
|
3.921
|
4.097
|
4.321
|
Bedrijfsresultaat (EBIT)
1 |
1.929
|
2.283
|
2.230
|
2.353
|
2.425
|
2.628
|
2.848
|
2.923
|
Operationele Marge
|
4,52%
|
4,52%
|
3,39%
|
3,21%
|
3,61%
|
3,76%
|
3,93%
|
3,85%
|
Resultaat voor belastingen (EBT)
1 |
1.698
|
2.311
|
2.766
|
3.117
|
1.956
|
2.282
|
2.550
|
2.694
|
Nettowinst (verlies)
1 |
1.293
|
1.534
|
1.890
|
2.402
|
1.525
|
1.666
|
1.863
|
1.945
|
Nettomarge
|
3,03%
|
3,04%
|
2,87%
|
3,27%
|
2,27%
|
2,38%
|
2,57%
|
2,56%
|
WPA
2 |
0,2040
|
0,2410
|
0,2990
|
0,3830
|
0,2440
|
0,2586
|
0,2893
|
0,3046
|
Free Cash Flow
1 |
1.525
|
-1.423
|
-2.572
|
-435,1
|
1.604
|
1.566
|
1.181
|
1.271
|
FCF-marge
|
3,58%
|
-2,82%
|
-3,91%
|
-0,59%
|
2,39%
|
2,24%
|
1,63%
|
1,68%
|
Kasstroomconversie (ebitda)
|
54,31%
|
-
|
-
|
-
|
40,47%
|
39,94%
|
28,83%
|
29,42%
|
Kasstroomconversie (nettowinst)
|
117,88%
|
-
|
-
|
-
|
105,2%
|
93,99%
|
63,4%
|
65,37%
|
Dividend per aandeel
2 |
0,0892
|
0,0968
|
0,1152
|
0,1700
|
0,1265
|
0,1264
|
0,1357
|
0,1408
|
Datum van publicatie
|
20/02/20
|
22/02/21
|
22/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
|
29.534
|
17.135
|
19.124
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
1.140
|
1.148
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.167
|
812
|
812
|
-
|
-
|
-
|
-
|
-
|
643,3
|
672,6
|
789,6
|
818,8
|
721,8
|
Operationele Marge
|
3,95%
|
4,74%
|
4,25%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
568,7
|
570,7
|
530,3
|
634,6
|
766,2
|
471,3
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
3,32%
|
2,98%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
0,0900
|
0,0900
|
0,0900
|
0,0900
|
0,1000
|
0,1030
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,0400
|
0,0781
|
0,0200
|
-
|
0,0400
|
0,1700
|
0,0819
|
-
|
0,0261
|
-
|
0,0779
|
-
|
Datum van publicatie
|
11/08/21
|
29/10/21
|
22/02/22
|
29/04/22
|
4/08/22
|
28/10/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
19.346
|
16.935
|
26.422
|
27.430
|
26.197
|
24.917
|
24.923
|
25.102
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,891
x
|
4,692
x
|
6,333
x
|
5,795
x
|
6,61
x
|
6,354
x
|
6,083
x
|
5,809
x
|
Free Cash Flow
1 |
1.525
|
-1.423
|
-2.572
|
-435
|
1.604
|
1.566
|
1.181
|
1.271
|
ROE (netto-inkomsten/eigen vermogen)
|
7,66%
|
8,61%
|
9,74%
|
12%
|
7,6%
|
7,97%
|
8,52%
|
8,55%
|
ROA (netto-inkomsten/totale activa)
|
2,71%
|
3,13%
|
3,45%
|
10,6%
|
2,5%
|
3,08%
|
3,31%
|
3,57%
|
Totale activa
1 |
47.747
|
49.033
|
54.869
|
22.601
|
61.105
|
54.028
|
56.285
|
54.479
|
Nettoactief per aandeel
2 |
2,640
|
2,990
|
3,160
|
3,200
|
3,230
|
3,360
|
3,520
|
3,640
|
Cashflow per aandeel
2 |
0,5300
|
0,0900
|
-0,0100
|
0,3300
|
0,6200
|
0,4400
|
0,4600
|
0,4800
|
Capex
1 |
1.813
|
1.976
|
2.527
|
2.483
|
2.281
|
1.913
|
1.981
|
1.964
|
Capex/omzet
|
4,25%
|
3,91%
|
3,84%
|
3,38%
|
3,4%
|
2,74%
|
2,74%
|
2,59%
|
Datum van publicatie
|
20/02/20
|
22/02/21
|
22/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2,309
USD Gemiddelde koersdoel
2,754
USD Spread / Gemiddelde doel +19,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,91% | 275 mld. | | -8,17% | 89,21 mld. | | -10,90% | 40,01 mld. | | +2,98% | 37,87 mld. | | -2,33% | 36,82 mld. | | -15,05% | 30,33 mld. | | -6,11% | 28,81 mld. | | +4,27% | 23,18 mld. | | -16,42% | 20,83 mld. |
Voedselverwerking - Andere
|