Beurs gesloten -
Nyse
22:00:01 22-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
111,8
USD
|
-0,21%
|
|
-2,16%
|
-11,52%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.949
|
13.104
|
14.188
|
14.851
|
16.466
|
11.873
|
-
|
-
|
Bedrijfswaarde
1 |
18.960
|
18.334
|
18.605
|
19.172
|
19.636
|
20.030
|
19.446
|
18.902
|
K/w-verhouding
|
27,1
x
|
16,8
x
|
16,8
x
|
23,5
x
|
-180
x
|
15,9
x
|
12,1
x
|
11,8
x
|
Dividendrendement
|
2,77%
|
3,06%
|
2,75%
|
2,89%
|
2,64%
|
3,77%
|
3,88%
|
4,09%
|
Marktkapitalisatie/omzet
|
1,78
x
|
1,68
x
|
1,77
x
|
1,86
x
|
1,93
x
|
1,44
x
|
1,31
x
|
1,29
x
|
Bedrijfswaarde/omzet
|
2,42
x
|
2,35
x
|
2,32
x
|
2,4
x
|
2,3
x
|
2,43
x
|
2,15
x
|
2,05
x
|
Bedrijfswaarde/EBITDA
|
11,2
x
|
10,7
x
|
10,3
x
|
11,9
x
|
12,3
x
|
10,8
x
|
9,23
x
|
8,81
x
|
Bedrijfswaarde/FCF
|
24,3
x
|
18,6
x
|
14,8
x
|
26,7
x
|
27,4
x
|
34,8
x
|
19,5
x
|
16,3
x
|
FCF Yield
|
4,12%
|
5,38%
|
6,76%
|
3,75%
|
3,65%
|
2,87%
|
5,12%
|
6,13%
|
Price to Book
|
1,75
x
|
1,6
x
|
1,81
x
|
1,82
x
|
2,21
x
|
1,51
x
|
1,39
x
|
1,29
x
|
Aantal aandelen (in duizenden)
|
113.747
|
114.038
|
108.310
|
108.458
|
106.636
|
106.176
|
-
|
-
|
Referentieprijs
2 |
122,6
|
114,9
|
131,0
|
136,9
|
154,4
|
111,8
|
111,8
|
111,8
|
Datum van publicatie
|
06-06-19
|
04-06-20
|
03-06-21
|
07-06-22
|
06-06-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.838
|
7.801
|
8.003
|
7.999
|
8.529
|
8.227
|
9.036
|
9.212
|
EBITDA
1 |
1.698
|
1.715
|
1.805
|
1.614
|
1.598
|
1.847
|
2.107
|
2.147
|
Bedrijfsresultaat (EBIT)
1 |
1.492
|
1.509
|
1.529
|
1.440
|
1.415
|
1.608
|
1.829
|
1.875
|
Operationele Marge
|
19,04%
|
19,34%
|
19,1%
|
18%
|
16,59%
|
19,55%
|
20,24%
|
20,36%
|
Resultaat voor belastingen (EBT)
1 |
701,6
|
1.027
|
1.172
|
843,8
|
-9,2
|
1.201
|
1.354
|
1.405
|
Nettowinst (verlies)
1 |
514,4
|
779,5
|
876,3
|
631,7
|
-91,3
|
734,8
|
989,5
|
1.001
|
Nettomarge
|
6,56%
|
9,99%
|
10,95%
|
7,9%
|
-1,07%
|
8,93%
|
10,95%
|
10,86%
|
WPA
2 |
4,520
|
6,840
|
7,790
|
5,830
|
-0,8600
|
7,028
|
9,221
|
9,440
|
Free Cash Flow
1 |
781,4
|
985,5
|
1.258
|
718,8
|
717
|
575,6
|
994,8
|
1.158
|
FCF-marge
|
9,97%
|
12,63%
|
15,72%
|
8,99%
|
8,41%
|
7%
|
11,01%
|
12,57%
|
Kasstroomconversie (ebitda)
|
46,01%
|
57,47%
|
69,7%
|
44,53%
|
44,87%
|
31,16%
|
47,21%
|
53,96%
|
Kasstroomconversie (nettowinst)
|
151,91%
|
126,43%
|
143,59%
|
113,79%
|
-
|
78,33%
|
100,54%
|
115,76%
|
Dividend per aandeel
2 |
3,400
|
3,520
|
3,600
|
3,960
|
4,080
|
4,217
|
4,343
|
4,573
|
Datum van publicatie
|
06-06-19
|
04-06-20
|
03-06-21
|
07-06-22
|
06-06-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
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
|
2025 Q4
|
---|
Omzet
1 |
2.050
|
2.057
|
2.034
|
1.873
|
2.205
|
2.216
|
2.235
|
1.805
|
1.939
|
2.229
|
2.254
|
2.145
|
2.302
|
2.276
|
2.292
|
EBITDA
1 |
425
|
414,7
|
412,3
|
325,1
|
405,3
|
428,7
|
474,5
|
381,9
|
438,4
|
525
|
505
|
470,8
|
560
|
541,5
|
539,1
|
Bedrijfsresultaat (EBIT)
1 |
387,9
|
377,9
|
350,9
|
270
|
379,6
|
357,6
|
408,2
|
331,7
|
385,4
|
457,5
|
435,3
|
403,4
|
488,3
|
479,1
|
466,3
|
Operationele Marge
|
18,92%
|
18,37%
|
17,25%
|
14,42%
|
17,21%
|
16,13%
|
18,27%
|
18,37%
|
19,88%
|
20,52%
|
19,31%
|
18,81%
|
21,21%
|
21,05%
|
20,35%
|
Resultaat voor belastingen (EBT)
1 |
268,8
|
109,6
|
260,2
|
-
|
252,9
|
275,4
|
-678,6
|
-
|
249,4
|
195,5
|
326,2
|
292,1
|
367,9
|
402,3
|
357,1
|
Nettowinst (verlies)
1 |
206
|
69,7
|
202,1
|
109,8
|
191,1
|
208,5
|
-600,7
|
183,6
|
194,9
|
120,4
|
227,5
|
214,7
|
275,5
|
275,3
|
254,4
|
Nettomarge
|
10,05%
|
3,39%
|
9,94%
|
5,86%
|
8,67%
|
9,41%
|
-26,88%
|
10,17%
|
10,05%
|
5,4%
|
10,1%
|
10,01%
|
11,97%
|
12,09%
|
11,1%
|
WPA
2 |
1,900
|
0,6400
|
1,870
|
1,030
|
1,790
|
1,960
|
-5,690
|
1,790
|
1,900
|
1,130
|
2,168
|
1,935
|
2,480
|
2,585
|
2,400
|
Dividend per aandeel
2 |
0,9900
|
0,9900
|
0,9900
|
1,020
|
1,020
|
1,020
|
1,020
|
1,060
|
1,060
|
1,060
|
1,068
|
1,060
|
1,101
|
1,101
|
1,102
|
Datum van publicatie
|
23-11-21
|
01-03-22
|
07-06-22
|
23-08-22
|
21-11-22
|
28-02-23
|
06-06-23
|
29-08-23
|
05-12-23
|
27-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.011
|
5.230
|
4.417
|
4.321
|
3.171
|
8.157
|
7.574
|
7.030
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,951
x
|
3,05
x
|
2,447
x
|
2,677
x
|
1,984
x
|
4,416
x
|
3,594
x
|
3,275
x
|
Free Cash Flow
1 |
781
|
986
|
1.258
|
719
|
717
|
576
|
995
|
1.158
|
ROE (netto-inkomsten/eigen vermogen)
|
6,49%
|
12,4%
|
10,7%
|
11,8%
|
12,3%
|
13,3%
|
13,3%
|
13,7%
|
ROA (netto-inkomsten/totale activa)
|
3,21%
|
5,93%
|
5,27%
|
5,95%
|
6,13%
|
5,19%
|
4,95%
|
5,21%
|
Totale activa
1 |
16.005
|
13.138
|
16.627
|
10.616
|
-1.491
|
14.148
|
19.985
|
19.224
|
Nettoactief per aandeel
2 |
70,10
|
71,90
|
72,30
|
75,10
|
69,80
|
74,00
|
80,40
|
86,90
|
Cashflow per aandeel
2 |
10,00
|
11,00
|
13,90
|
10,50
|
11,20
|
11,00
|
14,30
|
14,00
|
Capex
1 |
360
|
269
|
307
|
418
|
471
|
612
|
486
|
437
|
Capex/omzet
|
4,59%
|
3,45%
|
3,83%
|
5,22%
|
5,52%
|
7,44%
|
5,38%
|
4,74%
|
Datum van publicatie
|
06-06-19
|
04-06-20
|
03-06-21
|
07-06-22
|
06-06-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
111,8
USD Gemiddelde koersdoel
131,6
USD Spread / Gemiddelde doel +17,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,52% | 11,9 mld. | | -2,51% | 274 mld. | | -3,05% | 94,78 mld. | | -1,62% | 43,62 mld. | | +10,26% | 41,93 mld. | | +1,84% | 41,91 mld. | | +8,00% | 39,87 mld. | | -14,29% | 30,29 mld. | | -7,05% | 28,5 mld. | | +13,56% | 25,67 mld. |
Voedselverwerking - Andere
|