Beurs gesloten -
Euronext Paris
17:35:03 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
58,3
EUR
|
-1,69%
|
|
-1,92%
|
-0,65%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
47.912
|
34.911
|
35.530
|
30.830
|
37.646
|
37.421
|
-
|
-
|
Bedrijfswaarde
1 |
60.731
|
46.852
|
46.030
|
40.937
|
47.867
|
46.530
|
45.694
|
45.111
|
K/w-verhouding
|
25,1
x
|
18
x
|
18,6
x
|
33,3
x
|
45,1
x
|
17
x
|
15,8
x
|
14,9
x
|
Dividendrendement
|
2,84%
|
3,61%
|
3,55%
|
4,06%
|
3,58%
|
3,67%
|
3,87%
|
4,12%
|
Marktkapitalisatie/omzet
|
1,89
x
|
1,48
x
|
1,46
x
|
1,11
x
|
1,36
x
|
1,36
x
|
1,31
x
|
1,27
x
|
Bedrijfswaarde/omzet
|
2,4
x
|
1,98
x
|
1,9
x
|
1,48
x
|
1,73
x
|
1,69
x
|
1,6
x
|
1,53
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
9,82
x
|
10
x
|
7,81
x
|
9,4
x
|
9,94
x
|
9,3
x
|
8,69
x
|
Bedrijfswaarde/FCF
|
24,2
x
|
22,8
x
|
18,9
x
|
19,6
x
|
18,2
x
|
20
x
|
18,8
x
|
17,3
x
|
FCF Yield
|
4,13%
|
4,38%
|
5,28%
|
5,11%
|
5,5%
|
5%
|
5,31%
|
5,77%
|
Price to Book
|
2,78
x
|
2,16
x
|
2,02
x
|
1,76
x
|
2,33
x
|
2,07
x
|
1,98
x
|
1,9
x
|
Aantal aandelen (in duizenden)
|
648.339
|
649.380
|
650.849
|
626.246
|
641.543
|
641.872
|
-
|
-
|
Referentieprijs
2 |
73,90
|
53,76
|
54,59
|
49,23
|
58,68
|
58,30
|
58,30
|
58,30
|
Datum van publicatie
|
26-02-20
|
19-02-21
|
23-02-22
|
22-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.287
|
23.620
|
24.281
|
27.661
|
27.619
|
27.603
|
28.636
|
29.534
|
EBITDA
1 |
5.232
|
4.769
|
4.602
|
5.240
|
5.092
|
4.680
|
4.913
|
5.194
|
Bedrijfsresultaat (EBIT)
1 |
3.846
|
3.317
|
3.337
|
3.377
|
3.481
|
3.571
|
3.805
|
4.009
|
Operationele Marge
|
15,21%
|
14,04%
|
13,74%
|
12,21%
|
12,6%
|
12,94%
|
13,29%
|
13,58%
|
Resultaat voor belastingen (EBT)
1 |
2.867
|
2.488
|
1.995
|
1.832
|
1.686
|
3.136
|
3.369
|
3.556
|
Nettowinst (verlies)
1 |
1.929
|
1.956
|
1.924
|
959
|
881
|
2.187
|
2.362
|
2.514
|
Nettomarge
|
7,63%
|
8,28%
|
7,92%
|
3,47%
|
3,19%
|
7,92%
|
8,25%
|
8,51%
|
WPA
2 |
2,950
|
2,990
|
2,940
|
1,480
|
1,300
|
3,434
|
3,688
|
3,918
|
Free Cash Flow
1 |
2.510
|
2.052
|
2.431
|
2.091
|
2.633
|
2.325
|
2.428
|
2.605
|
FCF-marge
|
9,93%
|
8,69%
|
10,01%
|
7,56%
|
9,53%
|
8,42%
|
8,48%
|
8,82%
|
Kasstroomconversie (ebitda)
|
47,97%
|
43,03%
|
52,82%
|
39,9%
|
51,71%
|
49,67%
|
49,41%
|
50,15%
|
Kasstroomconversie (nettowinst)
|
130,12%
|
104,91%
|
126,35%
|
218,04%
|
298,86%
|
106,28%
|
102,79%
|
103,59%
|
Dividend per aandeel
2 |
2,100
|
1,940
|
1,940
|
2,000
|
2,100
|
2,141
|
2,257
|
2,404
|
Datum van publicatie
|
26-02-20
|
19-02-21
|
23-02-22
|
22-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
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 S1
|
2025 S2
|
---|
Omzet
1 |
12.639
|
12.189
|
11.431
|
11.835
|
6.158
|
6.242
|
12.446
|
6.236
|
7.067
|
13.325
|
7.334
|
7.007
|
14.336
|
6.962
|
7.235
|
14.167
|
6.906
|
6.655
|
13.452
|
6.789
|
6.984
|
13.865
|
7.040
|
6.706
|
13.703
|
-
|
-
|
EBITDA
|
2.706
|
2.276
|
2.493
|
2.112
|
-
|
-
|
2.490
|
-
|
-
|
2.158
|
-
|
-
|
2.424
|
-
|
-
|
2.267
|
-
|
-
|
2.825
|
-
|
-
|
2.269
|
-
|
-
|
2.431
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.988
|
1.702
|
1.615
|
1.551
|
-
|
-
|
1.786
|
-
|
-
|
1.612
|
-
|
-
|
1.765
|
-
|
-
|
1.734
|
-
|
-
|
1.747
|
-
|
-
|
1.751
|
-
|
-
|
1.822
|
-
|
-
|
Operationele Marge
|
15,73%
|
13,96%
|
14,13%
|
13,11%
|
-
|
-
|
14,35%
|
-
|
-
|
12,1%
|
-
|
-
|
12,31%
|
-
|
-
|
12,24%
|
-
|
-
|
12,99%
|
-
|
-
|
12,63%
|
-
|
-
|
13,3%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
1.506
|
1.410
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.525
|
-
|
-
|
161
|
-
|
-
|
1.591
|
-
|
-
|
1.675
|
-
|
-
|
Nettowinst (verlies)
|
894
|
1.015
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.093
|
-
|
-
|
-212
|
-
|
-
|
1.110
|
-
|
-
|
1.198
|
-
|
-
|
Nettomarge
|
7,07%
|
8,33%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,72%
|
-
|
-
|
-1,58%
|
-
|
-
|
8,01%
|
-
|
-
|
8,74%
|
-
|
-
|
WPA
|
1,370
|
1,550
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,700
|
-
|
-
|
-0,4000
|
-
|
-
|
1,730
|
-
|
-
|
1,870
|
1,890
|
1,940
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-02-20
|
30-07-20
|
19-02-21
|
29-07-21
|
19-10-21
|
23-02-22
|
23-02-22
|
20-04-22
|
27-07-22
|
27-07-22
|
27-10-22
|
22-02-23
|
22-02-23
|
26-04-23
|
26-07-23
|
26-07-23
|
26-10-23
|
22-02-24
|
22-02-24
|
18-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.819
|
11.941
|
10.500
|
10.107
|
10.221
|
9.108
|
8.273
|
7.689
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,45
x
|
2,504
x
|
2,282
x
|
1,929
x
|
2,007
x
|
1,946
x
|
1,684
x
|
1,481
x
|
Free Cash Flow
1 |
2.510
|
2.052
|
2.431
|
2.091
|
2.633
|
2.325
|
2.428
|
2.605
|
ROE (netto-inkomsten/eigen vermogen)
|
15%
|
11,7%
|
11,5%
|
12,5%
|
13,4%
|
13,3%
|
13,7%
|
14,2%
|
ROA (netto-inkomsten/totale activa)
|
5,62%
|
4,44%
|
4,96%
|
4,86%
|
5,09%
|
5,01%
|
5,07%
|
5,42%
|
Totale activa
1 |
34.324
|
44.069
|
38.786
|
19.724
|
17.319
|
43.614
|
46.547
|
46.396
|
Nettoactief per aandeel
2 |
26,60
|
24,90
|
27,10
|
28,00
|
25,20
|
28,10
|
29,40
|
30,70
|
Cashflow per aandeel
2 |
5,310
|
4,560
|
5,370
|
4,640
|
5,360
|
5,380
|
5,620
|
6,380
|
Capex
1 |
951
|
962
|
1.043
|
873
|
847
|
1.190
|
1.236
|
1.287
|
Capex/omzet
|
3,76%
|
4,07%
|
4,3%
|
3,16%
|
3,07%
|
4,31%
|
4,32%
|
4,36%
|
Datum van publicatie
|
26-02-20
|
19-02-21
|
23-02-22
|
22-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
58,3
EUR Gemiddelde koersdoel
63,22
EUR Spread / Gemiddelde doel +8,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,65% | 39,95 mld. | | -4,93% | 261 mld. | | -2,51% | 94,98 mld. | | +3,19% | 46,39 mld. | | +8,74% | 39,99 mld. | | -0,15% | 38,02 mld. | | -16,78% | 30,16 mld. | | -6,61% | 28,72 mld. | | +11,32% | 24,54 mld. | | -9,29% | 22,65 mld. |
Voedselverwerking - Andere
|