Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
186,2
USD
|
-0,53%
|
|
+0,62%
|
-0,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.707
|
31.707
|
39.856
|
47.491
|
38.127
|
38.016
|
-
|
-
|
Bedrijfswaarde
1 |
34.480
|
35.165
|
44.555
|
51.818
|
42.539
|
42.312
|
42.201
|
41.925
|
K/w-verhouding
|
26,9
x
|
24,9
x
|
27,2
x
|
29,1
x
|
20,6
x
|
19,8
x
|
18,7
x
|
17,6
x
|
Dividendrendement
|
2,03%
|
2,07%
|
1,76%
|
1,67%
|
2,39%
|
2,76%
|
2,89%
|
3,06%
|
Marktkapitalisatie/omzet
|
3,85
x
|
3,89
x
|
4,44
x
|
4,56
x
|
3,41
x
|
3,32
x
|
3,2
x
|
3,08
x
|
Bedrijfswaarde/omzet
|
4,32
x
|
4,31
x
|
4,97
x
|
4,97
x
|
3,81
x
|
3,69
x
|
3,55
x
|
3,4
x
|
Bedrijfswaarde/EBITDA
|
17,4
x
|
16,5
x
|
18,8
x
|
18,6
x
|
13,6
x
|
13,8
x
|
13,3
x
|
12,7
x
|
Bedrijfswaarde/FCF
|
23,9
x
|
28
x
|
28,1
x
|
28,7
x
|
27,4
x
|
24
x
|
21,3
x
|
19,4
x
|
FCF Yield
|
4,19%
|
3,58%
|
3,56%
|
3,49%
|
3,65%
|
4,16%
|
4,69%
|
5,14%
|
Price to Book
|
17,7
x
|
14,3
x
|
14,6
x
|
14,5
x
|
9,34
x
|
8,43
x
|
7,82
x
|
6,98
x
|
Aantal aandelen (in duizenden)
|
208.921
|
208.144
|
206.004
|
205.083
|
204.498
|
204.212
|
-
|
-
|
Referentieprijs
2 |
147,0
|
152,3
|
193,5
|
231,6
|
186,4
|
186,2
|
186,2
|
186,2
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.986
|
8.150
|
8.971
|
10.419
|
11.165
|
11.468
|
11.878
|
12.330
|
EBITDA
1 |
1.979
|
2.125
|
2.369
|
2.784
|
3.119
|
3.064
|
3.165
|
3.304
|
Bedrijfsresultaat (EBIT)
1 |
1.688
|
1.830
|
2.054
|
2.405
|
2.699
|
2.622
|
2.689
|
2.808
|
Operationele Marge
|
21,14%
|
22,46%
|
22,89%
|
23,09%
|
24,17%
|
22,86%
|
22,64%
|
22,77%
|
Resultaat voor belastingen (EBT)
1 |
1.381
|
1.495
|
1.797
|
1.917
|
2.172
|
2.231
|
2.393
|
2.553
|
Nettowinst (verlies)
1 |
1.150
|
1.279
|
1.478
|
1.645
|
1.862
|
1.918
|
2.016
|
2.118
|
Nettomarge
|
14,4%
|
15,69%
|
16,47%
|
15,79%
|
16,68%
|
16,72%
|
16,97%
|
17,18%
|
WPA
2 |
5,460
|
6,110
|
7,110
|
7,960
|
9,060
|
9,410
|
9,937
|
10,61
|
Free Cash Flow
1 |
1.446
|
1.258
|
1.587
|
1.808
|
1.552
|
1.759
|
1.978
|
2.156
|
FCF-marge
|
18,1%
|
15,44%
|
17,69%
|
17,36%
|
13,9%
|
15,34%
|
16,65%
|
17,49%
|
Kasstroomconversie (ebitda)
|
73,03%
|
59,2%
|
66,99%
|
64,95%
|
49,76%
|
57,43%
|
62,49%
|
65,27%
|
Kasstroomconversie (nettowinst)
|
125,75%
|
98,38%
|
107,41%
|
109,94%
|
83,37%
|
91,74%
|
98,12%
|
101,81%
|
Dividend per aandeel
2 |
2,990
|
3,154
|
3,410
|
3,874
|
4,456
|
5,134
|
5,386
|
5,692
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
2.360
|
2.326
|
2.666
|
2.373
|
2.728
|
2.652
|
2.988
|
2.490
|
3.030
|
2.657
|
3.117
|
2.477
|
3.061
|
2.809
|
3.182
|
EBITDA
1 |
641
|
558,8
|
798,9
|
620,8
|
709,5
|
655,2
|
928,8
|
672,4
|
856,7
|
660,9
|
881,9
|
617,7
|
859,5
|
712,7
|
909,3
|
Bedrijfsresultaat (EBIT)
1 |
563
|
475,7
|
707,9
|
526,9
|
615,3
|
555,3
|
830,6
|
570,9
|
753,4
|
544,2
|
771
|
513,1
|
746,8
|
605,7
|
787
|
Operationele Marge
|
23,86%
|
20,45%
|
26,55%
|
22,21%
|
22,55%
|
20,94%
|
27,8%
|
22,92%
|
24,86%
|
20,48%
|
24,73%
|
20,71%
|
24,4%
|
21,56%
|
24,73%
|
Resultaat voor belastingen (EBT)
1 |
521,7
|
342,9
|
677,4
|
403,5
|
473,1
|
363,1
|
759,3
|
439,5
|
653,4
|
319,7
|
700,6
|
417,4
|
659,9
|
476,7
|
748,6
|
Nettowinst (verlies)
1 |
444,9
|
335,6
|
533,5
|
315,6
|
399,5
|
396,3
|
587,2
|
407
|
518,6
|
349
|
568,4
|
351,5
|
558,6
|
464,2
|
614,8
|
Nettomarge
|
18,85%
|
14,43%
|
20,01%
|
13,3%
|
14,64%
|
14,94%
|
19,65%
|
16,34%
|
17,11%
|
13,14%
|
18,23%
|
14,19%
|
18,25%
|
16,52%
|
19,32%
|
WPA
2 |
2,140
|
1,620
|
2,570
|
1,530
|
1,940
|
1,920
|
2,850
|
1,980
|
2,520
|
1,700
|
2,738
|
1,688
|
2,704
|
2,356
|
2,908
|
Dividend per aandeel
2 |
0,9010
|
0,9010
|
0,9010
|
0,9010
|
1,036
|
1,036
|
1,036
|
1,036
|
1,192
|
1,192
|
1,295
|
1,281
|
1,374
|
1,374
|
1,345
|
Datum van publicatie
|
28-10-21
|
03-02-22
|
28-04-22
|
28-07-22
|
04-11-22
|
02-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
08-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.773
|
3.459
|
4.700
|
4.327
|
4.412
|
4.296
|
4.185
|
3.909
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,906
x
|
1,628
x
|
1,984
x
|
1,554
x
|
1,415
x
|
1,402
x
|
1,322
x
|
1,183
x
|
Free Cash Flow
1 |
1.446
|
1.258
|
1.587
|
1.808
|
1.552
|
1.759
|
1.978
|
2.157
|
ROE (netto-inkomsten/eigen vermogen)
|
77,3%
|
66,1%
|
59,8%
|
58,1%
|
53,3%
|
44,5%
|
42,3%
|
42,7%
|
ROA (netto-inkomsten/totale activa)
|
15,4%
|
15,2%
|
15,3%
|
16,5%
|
17,2%
|
15,4%
|
15,2%
|
15,7%
|
Totale activa
1 |
7.475
|
8.390
|
9.672
|
9.981
|
10.794
|
12.443
|
13.274
|
13.506
|
Nettoactief per aandeel
2 |
8,280
|
10,70
|
13,30
|
16,00
|
20,00
|
22,10
|
23,80
|
26,70
|
Cashflow per aandeel
2 |
8,370
|
8,120
|
10,00
|
11,30
|
11,30
|
13,40
|
14,10
|
15,00
|
Capex
1 |
318
|
442
|
496
|
519
|
771
|
637
|
522
|
514
|
Capex/omzet
|
3,98%
|
5,42%
|
5,53%
|
4,99%
|
6,91%
|
5,55%
|
4,39%
|
4,17%
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
186,2
USD Gemiddelde koersdoel
206,3
USD Spread / Gemiddelde doel +10,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,15% | 38,02 mld. | | -4,93% | 261 mld. | | -2,51% | 94,98 mld. | | +3,19% | 46,39 mld. | | +8,74% | 39,99 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
|