Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
70,61
USD
|
-0,27%
|
|
+3,67%
|
-2,51%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
79.306
|
83.622
|
92.501
|
91.018
|
98.570
|
94.979
|
-
|
-
|
Bedrijfswaarde
1 |
96.441
|
100.049
|
108.467
|
112.028
|
116.168
|
112.781
|
112.216
|
111.861
|
K/w-verhouding
|
20,8
x
|
23,7
x
|
21,8
x
|
34
x
|
20
x
|
20,4
x
|
18,7
x
|
17,3
x
|
Dividendrendement
|
1,98%
|
2,05%
|
2,01%
|
2,21%
|
-
|
2,51%
|
2,74%
|
2,97%
|
Marktkapitalisatie/omzet
|
3,07
x
|
3,15
x
|
3,22
x
|
2,89
x
|
2,74
x
|
2,55
x
|
2,45
x
|
2,35
x
|
Bedrijfswaarde/omzet
|
3,73
x
|
3,76
x
|
3,78
x
|
3,56
x
|
3,23
x
|
3,03
x
|
2,89
x
|
2,76
x
|
Bedrijfswaarde/EBITDA
|
18,2
x
|
18,1
x
|
18,4
x
|
18,3
x
|
17
x
|
15,2
x
|
14,3
x
|
13,3
x
|
Bedrijfswaarde/FCF
|
31,7
x
|
32,3
x
|
34,2
x
|
37,3
x
|
32,3
x
|
27,2
x
|
22,7
x
|
21,2
x
|
FCF Yield
|
3,15%
|
3,1%
|
2,93%
|
2,68%
|
3,1%
|
3,68%
|
4,41%
|
4,73%
|
Price to Book
|
2,9
x
|
3,03
x
|
3,29
x
|
3,42
x
|
3,48
x
|
3,33
x
|
3,22
x
|
3,12
x
|
Aantal aandelen (in duizenden)
|
1.439.824
|
1.430.163
|
1.394.972
|
1.365.619
|
1.360.896
|
1.345.128
|
-
|
-
|
Referentieprijs
2 |
55,08
|
58,47
|
66,31
|
66,65
|
72,43
|
70,61
|
70,61
|
70,61
|
Datum van publicatie
|
29-01-20
|
28-01-21
|
27-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.868
|
26.581
|
28.720
|
31.496
|
36.016
|
37.176
|
38.812
|
40.476
|
EBITDA
1 |
5.311
|
5.517
|
5.888
|
6.136
|
6.849
|
7.407
|
7.846
|
8.403
|
Bedrijfsresultaat (EBIT)
1 |
4.264
|
4.401
|
4.775
|
5.029
|
5.634
|
6.186
|
6.587
|
7.012
|
Operationele Marge
|
16,48%
|
16,56%
|
16,63%
|
15,97%
|
15,64%
|
16,64%
|
16,97%
|
17,32%
|
Resultaat voor belastingen (EBT)
1 |
3.447
|
3.383
|
4.369
|
3.228
|
5.880
|
5.890
|
6.358
|
6.797
|
Nettowinst (verlies)
1 |
3.870
|
3.555
|
4.300
|
2.717
|
4.959
|
4.631
|
4.962
|
5.326
|
Nettomarge
|
14,96%
|
13,37%
|
14,97%
|
8,63%
|
13,77%
|
12,46%
|
12,78%
|
13,16%
|
WPA
2 |
2,650
|
2,470
|
3,040
|
1,960
|
3,620
|
3,468
|
3,773
|
4,084
|
Free Cash Flow
1 |
3.040
|
3.101
|
3.176
|
3.002
|
3.602
|
4.152
|
4.944
|
5.287
|
FCF-marge
|
11,75%
|
11,67%
|
11,06%
|
9,53%
|
10%
|
11,17%
|
12,74%
|
13,06%
|
Kasstroomconversie (ebitda)
|
57,24%
|
56,21%
|
53,94%
|
48,92%
|
52,59%
|
56,06%
|
63,01%
|
62,91%
|
Kasstroomconversie (nettowinst)
|
78,55%
|
87,23%
|
73,86%
|
110,49%
|
72,64%
|
89,67%
|
99,65%
|
99,27%
|
Dividend per aandeel
2 |
1,090
|
1,200
|
1,330
|
1,470
|
-
|
1,772
|
1,932
|
2,098
|
Datum van publicatie
|
29-01-20
|
28-01-21
|
27-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
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 |
7.182
|
7.658
|
7.764
|
7.274
|
7.763
|
8.695
|
9.166
|
8.507
|
9.029
|
9.314
|
9.187
|
8.681
|
9.289
|
9.945
|
9.711
|
EBITDA
1 |
1.509
|
1.451
|
1.653
|
1.373
|
1.524
|
1.590
|
1.884
|
1.622
|
1.820
|
1.716
|
1.868
|
1.683
|
1.890
|
1.939
|
1.986
|
Bedrijfsresultaat (EBIT)
1 |
1.236
|
1.175
|
1.378
|
1.100
|
1.253
|
1.302
|
1.581
|
1.332
|
1.511
|
1.403
|
1.560
|
1.386
|
1.596
|
1.639
|
1.686
|
Operationele Marge
|
17,21%
|
15,34%
|
17,75%
|
15,12%
|
16,14%
|
14,97%
|
17,25%
|
15,66%
|
16,73%
|
15,06%
|
16,98%
|
15,96%
|
17,18%
|
16,48%
|
17,36%
|
Resultaat voor belastingen (EBT)
1 |
1.249
|
1.143
|
959
|
859
|
638
|
772
|
2.225
|
1.161
|
1.331
|
1.163
|
1.475
|
1.322
|
1.505
|
1.601
|
1.594
|
Nettowinst (verlies)
1 |
1.258
|
1.003
|
855
|
747
|
532
|
583
|
2.081
|
944
|
984
|
950
|
1.154
|
1.030
|
1.181
|
1.180
|
1.250
|
Nettomarge
|
17,52%
|
13,1%
|
11,01%
|
10,27%
|
6,85%
|
6,71%
|
22,7%
|
11,1%
|
10,9%
|
10,2%
|
12,56%
|
11,86%
|
12,72%
|
11,87%
|
12,88%
|
WPA
2 |
0,8900
|
0,7100
|
0,6100
|
0,5400
|
0,3900
|
0,4200
|
1,520
|
0,6900
|
0,7200
|
0,7000
|
0,8633
|
0,7833
|
0,8867
|
0,9167
|
0,9400
|
Dividend per aandeel
2 |
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3850
|
0,3850
|
0,3850
|
0,3850
|
-
|
-
|
0,4293
|
0,4293
|
0,4525
|
0,4725
|
0,4676
|
Datum van publicatie
|
02-11-21
|
27-01-22
|
26-04-22
|
26-07-22
|
01-11-22
|
31-01-23
|
27-04-23
|
27-07-23
|
01-11-23
|
30-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
17.135
|
16.427
|
15.966
|
21.010
|
17.598
|
17.801
|
17.237
|
16.881
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,226
x
|
2,978
x
|
2,712
x
|
3,424
x
|
2,569
x
|
2,403
x
|
2,197
x
|
2,009
x
|
Free Cash Flow
1 |
3.040
|
3.101
|
3.176
|
3.002
|
3.602
|
4.152
|
4.944
|
5.287
|
ROE (netto-inkomsten/eigen vermogen)
|
13,6%
|
13,6%
|
14,5%
|
14,8%
|
18%
|
16,8%
|
17,5%
|
18,2%
|
ROA (netto-inkomsten/totale activa)
|
5,66%
|
5,63%
|
6,02%
|
5,92%
|
6,96%
|
6,61%
|
6,81%
|
7,02%
|
Totale activa
1 |
68.431
|
63.126
|
71.476
|
45.898
|
71.276
|
70.022
|
72.821
|
75.905
|
Nettoactief per aandeel
2 |
19,00
|
19,30
|
20,10
|
19,50
|
20,80
|
21,20
|
21,90
|
22,60
|
Cashflow per aandeel
2 |
2,720
|
2,750
|
2,930
|
2,820
|
3,440
|
4,060
|
4,760
|
5,170
|
Capex
1 |
925
|
863
|
965
|
906
|
1.112
|
1.400
|
1.441
|
1.546
|
Capex/omzet
|
3,58%
|
3,25%
|
3,36%
|
2,88%
|
3,09%
|
3,77%
|
3,71%
|
3,82%
|
Datum van publicatie
|
29-01-20
|
28-01-21
|
27-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Laatste slotkoers
70,61
USD Gemiddelde koersdoel
81,9
USD Spread / Gemiddelde doel +15,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,51% | 94,98 mld. | | -4,93% | 261 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. | | +10,68% | 20,14 mld. |
Voedselverwerking - Andere
|