Beurs gesloten -
OTC Markets
21:51:53 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
37,07
USD
|
+0,05%
|
|
+3,72%
|
-3,38%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
969.590
|
1.102.136
|
1.242.629
|
1.864.153
|
2.437.918
|
2.965.981
|
-
|
-
|
Bedrijfswaarde
1 |
1.146.579
|
1.317.349
|
1.411.444
|
2.026.607
|
2.568.507
|
3.184.953
|
3.268.802
|
3.218.650
|
K/w-verhouding
|
33
x
|
58,5
x
|
20,9
x
|
24,9
x
|
26,2
x
|
33,8
x
|
28,8
x
|
24,3
x
|
Dividendrendement
|
1,81%
|
1,59%
|
1,85%
|
1,5%
|
1,48%
|
1,31%
|
1,44%
|
1,64%
|
Marktkapitalisatie/omzet
|
0,86
x
|
1
x
|
1,16
x
|
1,62
x
|
1,79
x
|
2,02
x
|
1,94
x
|
1,84
x
|
Bedrijfswaarde/omzet
|
1,02
x
|
1,2
x
|
1,32
x
|
1,76
x
|
1,89
x
|
2,21
x
|
2,14
x
|
2
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
8,17
x
|
8,6
x
|
10,9
x
|
12,7
x
|
14,4
x
|
13,3
x
|
12
x
|
Bedrijfswaarde/FCF
|
22,8
x
|
27,3
x
|
14,2
x
|
24,1
x
|
29,3
x
|
89,4
x
|
45
x
|
29,2
x
|
FCF Yield
|
4,39%
|
3,66%
|
7,04%
|
4,15%
|
3,41%
|
1,12%
|
2,22%
|
3,43%
|
Price to Book
|
1,59
x
|
2,04
x
|
2
x
|
2,71
x
|
3,17
x
|
3,56
x
|
3,44
x
|
3,3
x
|
Aantal aandelen (in duizenden)
|
548.101
|
548.190
|
548.501
|
536.447
|
529.292
|
509.969
|
-
|
-
|
Referentieprijs
2 |
1.769
|
2.010
|
2.266
|
3.475
|
4.606
|
5.816
|
5.816
|
5.816
|
Datum van publicatie
|
10-05-19
|
25-05-20
|
10-05-21
|
11-05-22
|
11-05-23
|
09-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.127.483
|
1.100.039
|
1.071.453
|
1.149.370
|
1.359.115
|
1.439.231
|
1.529.494
|
1.608.168
|
EBITDA
1 |
105.634
|
161.222
|
164.166
|
186.165
|
202.835
|
221.250
|
245.271
|
267.599
|
Bedrijfsresultaat (EBIT)
1 |
93.152
|
101.682
|
111.820
|
119.931
|
131.015
|
142.952
|
160.964
|
185.678
|
Operationele Marge
|
8,26%
|
9,24%
|
10,44%
|
10,43%
|
9,64%
|
9,93%
|
10,52%
|
11,55%
|
Resultaat voor belastingen (EBT)
1 |
54.202
|
48.795
|
98.320
|
122.472
|
140.033
|
142.043
|
155.098
|
181.071
|
Nettowinst (verlies)
1 |
29.698
|
18.837
|
59.416
|
75.725
|
94.065
|
87.121
|
101.983
|
120.518
|
Nettomarge
|
2,63%
|
1,71%
|
5,55%
|
6,59%
|
6,92%
|
6,05%
|
6,67%
|
7,49%
|
WPA
2 |
53,62
|
34,37
|
108,4
|
139,4
|
176,0
|
167,4
|
202,0
|
239,0
|
Free Cash Flow
1 |
50.333
|
48.205
|
99.403
|
84.009
|
87.553
|
35.640
|
72.685
|
110.386
|
FCF-marge
|
4,46%
|
4,38%
|
9,28%
|
7,31%
|
6,44%
|
2,48%
|
4,75%
|
6,86%
|
Kasstroomconversie (ebitda)
|
47,65%
|
29,9%
|
60,55%
|
45,13%
|
43,16%
|
16,11%
|
29,63%
|
41,25%
|
Kasstroomconversie (nettowinst)
|
169,48%
|
255,91%
|
167,3%
|
110,94%
|
93,08%
|
40,91%
|
71,27%
|
91,59%
|
Dividend per aandeel
2 |
32,00
|
32,00
|
42,00
|
52,00
|
68,00
|
74,00
|
83,75
|
95,25
|
Datum van publicatie
|
10-05-19
|
25-05-20
|
10-05-21
|
11-05-22
|
11-05-23
|
09-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
538.717
|
561.322
|
511.382
|
560.071
|
273.892
|
550.230
|
303.998
|
295.142
|
599.140
|
321.619
|
338.234
|
659.853
|
366.868
|
332.394
|
699.262
|
339.521
|
348.483
|
688.004
|
379.641
|
371.586
|
751.227
|
366.050
|
373.950
|
736.700
|
403.450
|
390.050
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
49.870
|
-
|
60.155
|
-
|
29.850
|
66.799
|
39.465
|
13.667
|
-
|
38.356
|
33.175
|
71.531
|
43.690
|
15.794
|
-
|
42.105
|
33.165
|
75.270
|
46.503
|
21.179
|
-
|
43.000
|
37.000
|
80.000
|
49.000
|
28.000
|
-
|
-
|
-
|
Operationele Marge
|
9,26%
|
-
|
11,76%
|
-
|
10,9%
|
12,14%
|
12,98%
|
4,63%
|
-
|
11,93%
|
9,81%
|
10,84%
|
11,91%
|
4,75%
|
-
|
12,4%
|
9,52%
|
10,94%
|
12,25%
|
5,7%
|
-
|
11,75%
|
9,89%
|
10,86%
|
12,15%
|
7,18%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
21.386
|
-
|
59.954
|
38.366
|
44.753
|
79.693
|
39.270
|
3.509
|
42.779
|
38.147
|
30.022
|
68.169
|
43.077
|
28.787
|
-
|
39.596
|
30.529
|
70.125
|
44.319
|
27.599
|
71.918
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
7.088
|
-
|
36.661
|
22.755
|
32.086
|
54.152
|
27.387
|
-5.814
|
21.573
|
27.738
|
19.287
|
47.025
|
29.397
|
17.643
|
-
|
27.220
|
19.237
|
46.457
|
31.145
|
9.519
|
40.664
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
1,32%
|
-
|
7,17%
|
4,06%
|
11,71%
|
9,84%
|
9,01%
|
-1,97%
|
3,6%
|
8,62%
|
5,7%
|
7,13%
|
8,01%
|
5,31%
|
-
|
8,02%
|
5,52%
|
6,75%
|
8,2%
|
2,56%
|
5,41%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
12,93
|
-
|
66,87
|
-
|
58,70
|
98,93
|
50,65
|
-10,16
|
-
|
51,71
|
35,95
|
87,66
|
54,93
|
33,38
|
-
|
51,77
|
37,03
|
88,80
|
59,84
|
18,80
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
16,00
|
16,00
|
16,00
|
26,00
|
24,00
|
24,00
|
-
|
-
|
-
|
-
|
-
|
31,00
|
-
|
-
|
-
|
-
|
-
|
37,00
|
-
|
-
|
-
|
-
|
-
|
40,00
|
-
|
-
|
41,00
|
44,00
|
46,50
|
Datum van publicatie
|
06-11-19
|
25-05-20
|
04-11-20
|
10-05-21
|
04-11-21
|
04-11-21
|
31-01-22
|
11-05-22
|
11-05-22
|
29-07-22
|
07-11-22
|
07-11-22
|
31-01-23
|
11-05-23
|
11-05-23
|
04-08-23
|
06-11-23
|
06-11-23
|
06-02-24
|
09-05-24
|
09-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
176.989
|
215.213
|
168.815
|
162.454
|
130.589
|
270.957
|
302.821
|
252.669
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,675
x
|
1,335
x
|
1,028
x
|
0,8726
x
|
0,6438
x
|
1,225
x
|
1,235
x
|
0,9442
x
|
Free Cash Flow
1 |
50.333
|
48.205
|
99.403
|
84.009
|
87.553
|
35.640
|
72.685
|
110.386
|
ROE (netto-inkomsten/eigen vermogen)
|
4,7%
|
3,3%
|
10,3%
|
11,6%
|
12,9%
|
11%
|
12,2%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
2,11%
|
3,55%
|
7,06%
|
8,48%
|
9,43%
|
8,64%
|
5,97%
|
6,6%
|
Totale activa
1 |
1.410.028
|
530.324
|
841.477
|
892.939
|
997.121
|
1.007.792
|
1.709.219
|
1.826.037
|
Nettoactief per aandeel
2 |
1.114
|
983,0
|
1.131
|
1.281
|
1.452
|
1.589
|
1.692
|
1.763
|
Cashflow per aandeel
2 |
148,0
|
147,0
|
223,0
|
261,0
|
310,0
|
318,0
|
360,0
|
372,0
|
Capex
1 |
70.185
|
73.703
|
86.037
|
80.719
|
73.046
|
72.022
|
96.025
|
82.953
|
Capex/omzet
|
6,22%
|
6,7%
|
8,03%
|
7,02%
|
5,37%
|
5%
|
6,28%
|
5,16%
|
Datum van publicatie
|
10-05-19
|
25-05-20
|
10-05-21
|
11-05-22
|
11-05-23
|
09-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5.816
JPY Gemiddelde koersdoel
6.120
JPY Spread / Gemiddelde doel +5,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,52% | 287 mld. | | -6,38% | 90,96 mld. | | -7,00% | 41,76 mld. | | +2,28% | 41,74 mld. | | +5,16% | 39,65 mld. | | +3,56% | 38,08 mld. | | -15,16% | 30,29 mld. | | -5,86% | 28,91 mld. | | +8,15% | 24,27 mld. |
Voedselverwerking - Andere
|