Beurs gesloten -
Nyse
22:00:02 29-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
115,1
USD
|
+1,56%
|
|
+0,66%
|
+6,02%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.206
|
5.270
|
6.430
|
6.420
|
7.075
|
7.548
|
-
|
-
|
Bedrijfswaarde
1 |
7.790
|
6.791
|
8.148
|
8.667
|
8.862
|
9.233
|
9.105
|
9.014
|
K/w-verhouding
|
15,2
x
|
15,3
x
|
55,9
x
|
13,3
x
|
11,3
x
|
11,6
x
|
11,3
x
|
11,3
x
|
Dividendrendement
|
2,7%
|
3,23%
|
2,66%
|
2,81%
|
2,75%
|
2,79%
|
3%
|
3,16%
|
Marktkapitalisatie/omzet
|
1,06
x
|
0,88
x
|
0,93
x
|
0,81
x
|
0,87
x
|
0,94
x
|
0,92
x
|
0,9
x
|
Bedrijfswaarde/omzet
|
1,33
x
|
1,13
x
|
1,18
x
|
1,09
x
|
1,09
x
|
1,15
x
|
1,11
x
|
1,07
x
|
Bedrijfswaarde/EBITDA
|
8,42
x
|
7,79
x
|
9
x
|
8,65
x
|
7,46
x
|
7,67
x
|
7,23
x
|
7
x
|
Bedrijfswaarde/FCF
|
22,1
x
|
13,7
x
|
74,1
x
|
-58,6
x
|
12
x
|
17,8
x
|
17
x
|
17,5
x
|
FCF Yield
|
4,52%
|
7,3%
|
1,35%
|
-1,71%
|
8,36%
|
5,62%
|
5,9%
|
5,7%
|
Price to Book
|
2,29
x
|
1,8
x
|
2,08
x
|
2,04
x
|
2
x
|
1,94
x
|
1,78
x
|
1,65
x
|
Aantal aandelen (in duizenden)
|
66.764
|
66.990
|
66.536
|
65.555
|
65.192
|
65.605
|
-
|
-
|
Referentieprijs
2 |
92,95
|
78,67
|
96,64
|
97,93
|
108,5
|
115,1
|
115,1
|
115,1
|
Datum van publicatie
|
11-02-20
|
03-02-21
|
03-02-22
|
08-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.860
|
5.987
|
6.894
|
7.946
|
8.160
|
8.023
|
8.224
|
8.416
|
EBITDA
1 |
925
|
872
|
905
|
1.002
|
1.188
|
1.204
|
1.260
|
1.287
|
Bedrijfsresultaat (EBIT)
1 |
705
|
659
|
685
|
787
|
969
|
984,9
|
1.033
|
1.060
|
Operationele Marge
|
12,03%
|
11,01%
|
9,94%
|
9,9%
|
11,88%
|
12,28%
|
12,57%
|
12,59%
|
Resultaat voor belastingen (EBT)
1 |
582
|
506
|
248
|
668
|
839
|
921,3
|
936,2
|
912
|
Nettowinst (verlies)
1 |
413
|
348
|
117
|
492
|
643
|
662,1
|
671,2
|
629
|
Nettomarge
|
7,05%
|
5,81%
|
1,7%
|
6,19%
|
7,88%
|
8,25%
|
8,16%
|
7,47%
|
WPA
2 |
6,130
|
5,150
|
1,730
|
7,340
|
9,600
|
9,934
|
10,19
|
10,19
|
Free Cash Flow
1 |
352
|
496
|
110
|
-148
|
741
|
518,5
|
537
|
514
|
FCF-marge
|
6,01%
|
8,28%
|
1,6%
|
-1,86%
|
9,08%
|
6,46%
|
6,53%
|
6,11%
|
Kasstroomconversie (ebitda)
|
38,05%
|
56,88%
|
12,15%
|
-
|
62,37%
|
43,05%
|
42,61%
|
39,94%
|
Kasstroomconversie (nettowinst)
|
85,23%
|
142,53%
|
94,02%
|
-
|
115,24%
|
78,31%
|
80%
|
81,72%
|
Dividend per aandeel
2 |
2,510
|
2,540
|
2,570
|
2,755
|
2,980
|
3,206
|
3,456
|
3,630
|
Datum van publicatie
|
11-02-20
|
03-02-21
|
03-02-22
|
08-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
1.763
|
1.755
|
1.892
|
2.044
|
2.023
|
1.987
|
2.137
|
2.069
|
2.033
|
1.921
|
2.018
|
2.032
|
2.033
|
1.910
|
2.094
|
EBITDA
1 |
215
|
178
|
266
|
269
|
244
|
223
|
350
|
306
|
275
|
257
|
269,1
|
319,3
|
325,4
|
300
|
295,3
|
Bedrijfsresultaat (EBIT)
1 |
163
|
113
|
213
|
215
|
191
|
168
|
296
|
251
|
219
|
203
|
216,5
|
264,7
|
266,2
|
243,3
|
239,9
|
Operationele Marge
|
9,25%
|
6,44%
|
11,26%
|
10,52%
|
9,44%
|
8,45%
|
13,85%
|
12,13%
|
10,77%
|
10,57%
|
10,73%
|
13,02%
|
13,09%
|
12,74%
|
11,45%
|
Resultaat voor belastingen (EBT)
1 |
153
|
78
|
187
|
196
|
161
|
124
|
259
|
219
|
185
|
176
|
226,9
|
245,9
|
240,8
|
208,4
|
227,8
|
Nettowinst (verlies)
1 |
118
|
67
|
130
|
142
|
106
|
114
|
191
|
163
|
158
|
131
|
166
|
180,6
|
176,3
|
152,6
|
165,6
|
Nettomarge
|
6,69%
|
3,82%
|
6,87%
|
6,95%
|
5,24%
|
5,74%
|
8,94%
|
7,88%
|
7,77%
|
6,82%
|
8,22%
|
8,88%
|
8,67%
|
7,99%
|
7,91%
|
WPA
2 |
1,750
|
0,9900
|
1,920
|
2,120
|
1,590
|
1,710
|
2,850
|
2,420
|
2,360
|
1,970
|
2,367
|
2,672
|
2,673
|
2,335
|
2,333
|
Dividend per aandeel
2 |
0,6500
|
0,6400
|
0,6500
|
-
|
0,7100
|
0,7452
|
0,7100
|
0,7100
|
-
|
0,7800
|
0,7800
|
0,7800
|
0,7800
|
0,8540
|
0,8580
|
Datum van publicatie
|
02-11-21
|
03-02-22
|
05-05-22
|
09-08-22
|
03-11-22
|
08-02-23
|
03-05-23
|
08-08-23
|
07-11-23
|
06-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.584
|
1.521
|
1.718
|
2.247
|
1.787
|
1.684
|
1.556
|
1.465
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,712
x
|
1,744
x
|
1,898
x
|
2,243
x
|
1,504
x
|
1,398
x
|
1,235
x
|
1,139
x
|
Free Cash Flow
1 |
352
|
496
|
110
|
-148
|
741
|
519
|
537
|
514
|
ROE (netto-inkomsten/eigen vermogen)
|
16,2%
|
12,3%
|
3,87%
|
15,8%
|
19,2%
|
21,4%
|
19,3%
|
14,9%
|
ROA (netto-inkomsten/totale activa)
|
7,02%
|
5,4%
|
1,69%
|
6,76%
|
8,46%
|
7,9%
|
7,5%
|
7,1%
|
Totale activa
1 |
5.884
|
6.449
|
6.929
|
7.280
|
7.601
|
8.381
|
8.950
|
8.859
|
Nettoactief per aandeel
2 |
40,70
|
43,70
|
46,50
|
47,90
|
54,30
|
59,20
|
64,60
|
69,90
|
Cashflow per aandeel
|
10,10
|
12,30
|
5,780
|
2,270
|
15,80
|
-
|
-
|
-
|
Capex
1 |
328
|
333
|
282
|
300
|
316
|
336
|
344
|
354
|
Capex/omzet
|
5,6%
|
5,56%
|
4,09%
|
3,78%
|
3,87%
|
4,18%
|
4,18%
|
4,2%
|
Datum van publicatie
|
11-02-20
|
03-02-21
|
03-02-22
|
08-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
115,1
USD Gemiddelde koersdoel
127
USD Spread / Gemiddelde doel +10,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,02% | 7,55 mld. | | -4,89% | 265 mld. | | -0,83% | 96,62 mld. | | +4,52% | 46,98 mld. | | +7,81% | 39,65 mld. | | -0,14% | 40,34 mld. | | +3,23% | 39,3 mld. | | -15,97% | 30,45 mld. | | -5,44% | 29,01 mld. | | +12,42% | 24,9 mld. |
Voedselverwerking - Andere
|