Geschatte realtime
Tradegate
16:29:54 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
57,19
EUR
|
+0,23%
|
|
+1,78%
|
-12,48%
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.802
|
28.048
|
37.813
|
51.006
|
38.521
|
29.988
|
-
|
-
|
Bedrijfswaarde
1 |
33.831
|
37.310
|
46.409
|
59.149
|
45.518
|
39.230
|
38.677
|
38.841
|
K/w-verhouding
|
19
x
|
16
x
|
14,1
x
|
12
x
|
11,2
x
|
11,1
x
|
11,2
x
|
11,3
x
|
Dividendrendement
|
3,02%
|
2,86%
|
2,19%
|
1,72%
|
2,49%
|
3,31%
|
3,44%
|
3,54%
|
Marktkapitalisatie/omzet
|
0,4
x
|
0,44
x
|
0,44
x
|
0,5
x
|
0,41
x
|
0,33
x
|
0,32
x
|
0,32
x
|
Bedrijfswaarde/omzet
|
0,52
x
|
0,58
x
|
0,54
x
|
0,58
x
|
0,48
x
|
0,43
x
|
0,42
x
|
0,42
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
10,2
x
|
9,46
x
|
8,66
x
|
7,33
x
|
7,84
x
|
7,86
x
|
7,92
x
|
Bedrijfswaarde/FCF
|
-5,39
x
|
-11,6
x
|
8,55
x
|
27,4
x
|
15,3
x
|
13,2
x
|
13,4
x
|
15,7
x
|
FCF Yield
|
-18,6%
|
-8,6%
|
11,7%
|
3,65%
|
6,52%
|
7,58%
|
7,45%
|
6,37%
|
Price to Book
|
1,36
x
|
1,42
x
|
1,7
x
|
2,15
x
|
1,54
x
|
1,39
x
|
1,25
x
|
1,35
x
|
Aantal aandelen (in duizenden)
|
556.686
|
556.389
|
559.441
|
549.334
|
533.381
|
494.438
|
-
|
-
|
Referentieprijs
2 |
46,35
|
50,41
|
67,59
|
92,85
|
72,22
|
60,65
|
60,65
|
60,65
|
Datum van publicatie
|
29-01-20
|
26-01-21
|
25-01-22
|
26-01-23
|
12-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
64.656
|
64.355
|
85.249
|
101.848
|
93.935
|
90.457
|
92.752
|
93.590
|
EBITDA
1 |
3.138
|
3.660
|
4.907
|
6.830
|
6.207
|
5.001
|
4.918
|
4.907
|
Bedrijfsresultaat (EBIT)
1 |
1.691
|
1.766
|
2.993
|
4.212
|
4.057
|
2.766
|
2.915
|
2.920
|
Operationele Marge
|
2,62%
|
2,74%
|
3,51%
|
4,14%
|
4,32%
|
3,06%
|
3,14%
|
3,12%
|
Resultaat voor belastingen (EBT)
1 |
1.588
|
1.883
|
3.313
|
5.233
|
4.294
|
3.367
|
3.015
|
3.021
|
Nettowinst (verlies)
1 |
1.379
|
1.772
|
2.709
|
4.340
|
3.483
|
2.693
|
2.532
|
2.542
|
Nettomarge
|
2,13%
|
2,75%
|
3,18%
|
4,26%
|
3,71%
|
2,98%
|
2,73%
|
2,72%
|
WPA
2 |
2,440
|
3,150
|
4,790
|
7,710
|
6,430
|
5,481
|
5,430
|
5,351
|
Free Cash Flow
1 |
-6.280
|
-3.209
|
5.426
|
2.159
|
2.966
|
2.974
|
2.882
|
2.474
|
FCF-marge
|
-9,71%
|
-4,99%
|
6,36%
|
2,12%
|
3,16%
|
3,29%
|
3,11%
|
2,64%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
110,58%
|
31,61%
|
47,78%
|
59,46%
|
58,6%
|
50,42%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
200,3%
|
49,75%
|
85,16%
|
110,41%
|
113,82%
|
97,32%
|
Dividend per aandeel
2 |
1,400
|
1,440
|
1,480
|
1,600
|
1,800
|
2,008
|
2,086
|
2,145
|
Datum van publicatie
|
29-01-20
|
26-01-21
|
25-01-22
|
26-01-23
|
12-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
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
|
---|
Omzet
1 |
23.090
|
23.650
|
27.284
|
24.683
|
26.231
|
24.072
|
25.190
|
21.695
|
22.978
|
21.847
|
23.127
|
22.196
|
23.925
|
23.899
|
24.891
|
EBITDA
1 |
1.407
|
1.641
|
1.866
|
1.639
|
1.684
|
1.762
|
1.629
|
1.491
|
1.325
|
1.298
|
1.173
|
1.245
|
1.323
|
1.178
|
1.257
|
Bedrijfsresultaat (EBIT)
1 |
864
|
1.068
|
1.286
|
993
|
865
|
1.199
|
1.042
|
995
|
821
|
708
|
639
|
666,1
|
773,6
|
617
|
-
|
Operationele Marge
|
3,74%
|
4,52%
|
4,71%
|
4,02%
|
3,3%
|
4,98%
|
4,14%
|
4,59%
|
3,57%
|
3,24%
|
2,76%
|
3%
|
3,23%
|
2,58%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.011
|
1.271
|
1.519
|
1.230
|
1.213
|
1.397
|
1.132
|
1.031
|
734
|
885
|
778,5
|
881,5
|
892,5
|
710
|
779
|
Nettowinst (verlies)
1 |
782
|
1.054
|
1.236
|
1.031
|
1.019
|
1.170
|
927
|
821
|
565
|
729
|
642,5
|
687,4
|
707,8
|
598,4
|
667,5
|
Nettomarge
|
3,39%
|
4,46%
|
4,53%
|
4,18%
|
3,88%
|
4,86%
|
3,68%
|
3,78%
|
2,46%
|
3,34%
|
2,78%
|
3,1%
|
2,96%
|
2,5%
|
2,68%
|
WPA
2 |
1,380
|
1,860
|
2,180
|
1,830
|
1,840
|
2,120
|
1,700
|
1,520
|
1,060
|
1,420
|
1,289
|
1,383
|
1,448
|
1,224
|
1,377
|
Dividend per aandeel
2 |
0,3700
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4500
|
0,4500
|
-
|
0,6000
|
0,5000
|
0,5000
|
0,5000
|
0,5125
|
0,5000
|
0,5250
|
Datum van publicatie
|
25-01-22
|
26-04-22
|
26-07-22
|
25-10-22
|
26-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
12-03-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.029
|
9.262
|
8.596
|
8.143
|
6.997
|
9.243
|
8.689
|
8.854
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,559
x
|
2,531
x
|
1,752
x
|
1,192
x
|
1,127
x
|
1,848
x
|
1,767
x
|
1,804
x
|
Free Cash Flow
1 |
-6.280
|
-3.209
|
5.426
|
2.159
|
2.966
|
2.974
|
2.882
|
2.474
|
ROE (netto-inkomsten/eigen vermogen)
|
9,58%
|
10,3%
|
13,8%
|
18,9%
|
15,6%
|
11,3%
|
10,9%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
5,98%
|
6,21%
|
8,47%
|
12,2%
|
6,62%
|
4,5%
|
4,26%
|
3,7%
|
Totale activa
1 |
23.064
|
28.547
|
31.980
|
35.705
|
52.639
|
59.849
|
59.401
|
68.706
|
Nettoactief per aandeel
2 |
34,00
|
35,50
|
39,80
|
43,10
|
47,00
|
43,80
|
48,60
|
44,80
|
Cashflow per aandeel
2 |
-9,650
|
-4,240
|
11,70
|
6,180
|
8,230
|
6,410
|
7,080
|
9,770
|
Capex
1 |
828
|
823
|
1.169
|
1.319
|
1.494
|
1.300
|
1.260
|
1.375
|
Capex/omzet
|
1,28%
|
1,28%
|
1,37%
|
1,3%
|
1,59%
|
1,44%
|
1,36%
|
1,47%
|
Datum van publicatie
|
29-01-20
|
26-01-21
|
25-01-22
|
26-01-23
|
12-03-24
|
-
|
-
|
-
|
Laatste slotkoers
60,65
USD Gemiddelde koersdoel
62,4
USD Spread / Gemiddelde doel +2,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,63% | 275 mld. | | -7,39% | 91,01 mld. | | -12,17% | 39,83 mld. | | -2,18% | 37,97 mld. | | -1,22% | 37,6 mld. | | -4,72% | 29,05 mld. | | +6,72% | 23,53 mld. | | -16,54% | 20,66 mld. | | +2,33% | 19,85 mld. |
Voedselverwerking - Andere
|