Danone S.A.
EPA:BN.PA
74.28 (EUR) • At close June 5, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
| 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | 2008 Q2 | 2007 Q4 | 2007 Q2 | 2006 Q4 | 2006 Q2 | 2005 Q4 | 2005 Q2 | 2004 Q4 | 2004 Q2 | 2003 Q4 | 2003 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 13,619 | 13,757 | 13,452 | 14,167 | 14,336 | 13,325 | 12,446 | 11,835 | 11,395 | 12,189 | 12,639 | 12,648 | 12,153 | 12,498 | 12,612 | 12,200 | 10,892 | 11,052 | 11,020 | 11,392 | 10,677 | 10,467 | 10,240 | 11,058 | 10,434.5 | 10,434.5 | 9,659 | 9,659 | 8,505 | 8,505 | 7,491 | 7,491 | 7,610 | 7,610 | 6,388 | 6,388 | 10,462.084 | 3,610.916 | 9,802.153 | 3,212.042 | 10,195.707 | 3,494.158 | 9,803.491 | 3,304.356 | 9,997.024 | 3,570.41 | 10,734.654 | 3,760.414 | 10,692.684 | 3,633.392 | 9,913.083 | 3,418.61 | 9,678.399 | 3,242.725 | 6,675.902 | 6,675.902 |
| Kosten van de omzet
| 6,804 | 6,965 | 7,064 | 7,471 | 7,776 | 7,146 | 6,570 | 6,190 | 5,966 | 6,301 | 6,411 | 6,467 | 6,333 | 6,397 | 6,433 | 6,197 | 5,346 | 5,398 | 5,441 | 5,771 | 5,495 | 5,561 | 5,363 | 5,614 | 5,204.5 | 5,204.5 | 4,770.5 | 4,770.5 | 3,979.5 | 3,979.5 | 3,374.5 | 3,374.5 | 3,586 | 3,586 | 3,190 | 3,190 | 5,376.455 | 1,837.545 | 5,001.816 | 1,636.993 | 4,757.079 | 1,606.886 | 5,972.694 | 0 | 4,729.529 | 1,718.266 | 7,429.045 | 0 | 7,228.52 | 0 | 6,037.274 | 0 | 6,097.969 | 0 | 3,331.269 | 3,331.269 |
| Brutowinst
| 6,815 | 6,792 | 6,388 | 6,696 | 6,560 | 6,179 | 5,876 | 5,645 | 5,429 | 5,888 | 6,228 | 6,181 | 5,820 | 6,101 | 6,179 | 6,003 | 5,546 | 5,654 | 5,579 | 5,621 | 5,182 | 4,906 | 4,877 | 5,444 | 5,230 | 5,230 | 4,888.5 | 4,888.5 | 4,525.5 | 4,525.5 | 4,116.5 | 4,116.5 | 4,024 | 4,024 | 3,198 | 3,198 | 5,085.628 | 1,773.372 | 4,800.336 | 1,575.049 | 5,438.628 | 1,887.272 | 3,830.797 | 3,304.356 | 5,267.495 | 1,852.144 | 3,305.609 | 3,760.414 | 3,464.164 | 3,633.392 | 3,875.809 | 3,418.61 | 3,580.43 | 3,242.725 | 3,344.633 | 3,344.633 |
| Brutowinstmarge
| 0.5 | 0.494 | 0.475 | 0.473 | 0.458 | 0.464 | 0.472 | 0.477 | 0.476 | 0.483 | 0.493 | 0.489 | 0.479 | 0.488 | 0.49 | 0.492 | 0.509 | 0.512 | 0.506 | 0.493 | 0.485 | 0.469 | 0.476 | 0.492 | 0.501 | 0.501 | 0.506 | 0.506 | 0.532 | 0.532 | 0.55 | 0.55 | 0.529 | 0.529 | 0.501 | 0.501 | 0.486 | 0.491 | 0.49 | 0.49 | 0.533 | 0.54 | 0.391 | 1 | 0.527 | 0.519 | 0.308 | 1 | 0.324 | 1 | 0.391 | 1 | 0.37 | 1 | 0.501 | 0.501 |
| Onderzoek- en ontwikkelingskosten
| 242 | 205 | 220 | 178 | 184 | 155 | 172 | 166 | 166 | 157 | 182 | 169 | 174 | 163 | 180 | 162 | 178 | 155 | 166 | 141 | 139 | 133 | 136 | 139 | 128.5 | 128.5 | 116.5 | 116.5 | 104.5 | 104.5 | 103 | 103 | 99 | 99 | 60.5 | 60.5 | 94.696 | 31.304 | 90.232 | 33.037 | 98.596 | 31.974 | 129.427 | 0 | 98.185 | 35.231 | 125.878 | 0 | 125.639 | 0 | 122.236 | 0 | 120.14 | 0 | 57.182 | 57.182 |
| Algemene en administratieve kosten
| 0 | 1,469 | 1,339 | 1,409 | 1,345 | 1,292 | 1,160 | 1,167 | 1,115 | 1,170 | 1,207 | 1,178 | 1,164 | 1,178 | 1,119 | 1,110 | 1,011 | 993 | 983 | 961 | 896 | 847 | 834 | 873 | 873 | 873 | 0 | 0 | 747 | 747 | 678 | 678 | 648.5 | 648.5 | 471.5 | 471.5 | -158.204 | 1,205.204 | 3,275.24 | 1,069.579 | 3,930.937 | 1,356.015 | 5,143.726 | 0 | 3,774.471 | 1,363.943 | 5,328.457 | 0 | 5,418.462 | 0 | 5,016.652 | 0 | 4,497.611 | 0 | 2,207.043 | 2,207.043 |
| Verkoop- en marketingkosten
| 0 | 3,305 | 3,008 | 3,280 | 3,230 | 3,064 | 2,780 | 2,736 | 2,555 | 2,811 | 2,831 | 2,942 | 2,741 | 2,944 | 2,930 | 2,901 | 2,729 | 2,833 | 2,758 | 2,919 | 2,577 | 2,632 | 2,543 | 2,882 | 2,737 | 2,737 | 2,546 | 2,546 | 2,331.5 | 2,331.5 | 2,106 | 2,106 | 2,098.5 | 2,098.5 | 1,749 | 1,749 | 3,605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| 4,726 | 4,774 | 4,347 | 4,689 | 4,575 | 4,356 | 3,940 | 3,903 | 3,670 | 3,981 | 4,038 | 4,120 | 3,905 | 4,122 | 4,073 | 4,011 | 3,765 | 3,826 | 3,762 | 3,880 | 3,492 | 3,479 | 3,396 | 3,755 | 3,610 | 3,610 | 2,546 | 2,546 | 3,078.5 | 3,078.5 | 2,784 | 2,784 | 2,747 | 2,747 | 2,220.5 | 2,220.5 | 3,446.796 | 1,205.204 | 3,275.24 | 1,069.579 | 3,930.937 | 1,356.015 | 5,143.726 | 0 | 3,774.471 | 1,363.943 | 5,328.457 | 0 | 5,418.462 | 0 | 5,016.652 | 0 | 4,497.611 | 0 | 2,207.043 | 2,207.043 |
| Overige kosten
| 35 | -1 | -75 | -95 | 0 | -55 | 20 | 0 | 0 | -47 | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16 | 0 | 0 | 0 | 0 | -3 | -3 | 33.5 | 33.5 | 43.5 | 43.5 | -38.5 | -38.5 | 31 | 31 | 0 | 0 | 47.739 | -47.739 | 53.685 | -53.685 | -146.366 | -92.642 | -227.093 | 0 | 837.681 | -572.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,892.586 | -4,892.586 |
| Bedrijfskosten
| 5,003 | 4,978 | 4,642 | 4,962 | 4,796 | 4,566 | 4,092 | 4,094 | 3,803 | 4,185 | 4,238 | 4,324 | 4,242 | 4,323 | 4,112 | 4,406 | 4,185 | 4,238 | 4,263 | 4,762 | 4,196 | 3,860 | 3,976 | 3,998 | 3,767.5 | 3,767.5 | 3,524 | 3,524 | 3,236.5 | 3,236.5 | 2,969.5 | 2,969.5 | 2,930.5 | 2,930.5 | 2,425 | 2,425 | 3,625.623 | 1,287.377 | 3,523.506 | 1,147.217 | 4,165.823 | 1,456.036 | 5,533.595 | 0 | 4,073.642 | 1,454.537 | 5,454.335 | 0 | 5,543.036 | 0 | 5,899.137 | 0 | 5,318.893 | 0 | -2,628.361 | -2,628.361 |
| Bedrijfsresultaat
| 1,812 | 1,814 | 1,746 | 1,734 | 1,764 | 1,613 | 1,784 | 1,551 | 1,626 | 1,703 | 1,990 | 1,857 | 1,839 | 1,784 | 1,876 | 1,717 | 1,580 | 1,478 | 1,581 | 1,380 | 1,474 | 1,180 | 1,281 | 1,475 | 1,373.5 | 1,373.5 | 1,364.5 | 1,364.5 | 1,289 | 1,289 | 1,255.5 | 1,255.5 | 1,093.5 | 1,093.5 | 773 | 773 | 1,388.005 | 485.995 | 1,276.83 | 427.832 | 1,272.805 | 431.236 | -1,702.798 | 3,304.356 | 1,193.853 | 397.607 | -2,148.727 | 3,760.414 | -2,078.872 | 3,633.392 | -2,023.329 | 3,418.61 | -1,738.463 | 3,242.725 | 716.272 | 716.272 |
| Bedrijfsresultaat ratio
| 0.133 | 0.132 | 0.13 | 0.122 | 0.123 | 0.121 | 0.143 | 0.131 | 0.143 | 0.14 | 0.157 | 0.147 | 0.151 | 0.143 | 0.149 | 0.141 | 0.145 | 0.134 | 0.143 | 0.121 | 0.138 | 0.113 | 0.125 | 0.133 | 0.132 | 0.132 | 0.141 | 0.141 | 0.152 | 0.152 | 0.168 | 0.168 | 0.144 | 0.144 | 0.121 | 0.121 | 0.133 | 0.135 | 0.13 | 0.133 | 0.125 | 0.123 | -0.174 | 1 | 0.119 | 0.111 | -0.2 | 1 | -0.194 | 1 | -0.204 | 1 | -0.18 | 1 | 0.107 | 0.107 |
| Totaal overige inkomsten en kosten netto
| -467 | -152 | -199 | -210 | -1,171 | -374 | -511 | -829 | -548 | -293 | -483 | -496 | -260 | -173 | 62 | -120 | -257 | -156 | -89 | -98 | -166 | -133 | -150 | -115 | -151 | -151 | -147 | -147 | -10 | -10 | -155.5 | -155.5 | -292 | -292 | -88.5 | -88.5 | -61.739 | -6.261 | -133.878 | -42.122 | 55.091 | -45.091 | 3,028.034 | -3,304.356 | 775.804 | -591.881 | 2,698.319 | -3,760.414 | 3,365.078 | -3,633.392 | 3,207.926 | -3,418.61 | 2,768.817 | -3,242.725 | -216.318 | -216.318 |
| Inkomen voor belasting
| 1,345 | 1,662 | 162 | 1,524 | 593 | 1,239 | 1,273 | 722 | 1,078 | 1,410 | 1,507 | 1,361 | 1,492 | 1,663 | 1,938 | 1,463 | 1,288 | 1,343 | 1,249 | 774 | 901 | 951 | 794 | 1,360 | 1,222.5 | 1,222.5 | 1,217.5 | 1,217.5 | 1,244.5 | 1,244.5 | 1,011 | 1,011 | 801.5 | 801.5 | 684.5 | 684.5 | 1,326.266 | 479.734 | 1,209.192 | 385.709 | 1,139.378 | 386.145 | 1,325.236 | 0 | 1,969.657 | -194.274 | 549.592 | 0 | 1,286.206 | 0 | 1,184.598 | 0 | 1,030.354 | 0 | 499.954 | 499.954 |
| Inkomen voor belasting ratio
| 0.099 | 0.121 | 0.012 | 0.108 | 0.041 | 0.093 | 0.102 | 0.061 | 0.095 | 0.116 | 0.119 | 0.108 | 0.123 | 0.133 | 0.154 | 0.12 | 0.118 | 0.122 | 0.113 | 0.068 | 0.084 | 0.091 | 0.078 | 0.123 | 0.117 | 0.117 | 0.126 | 0.126 | 0.146 | 0.146 | 0.135 | 0.135 | 0.105 | 0.105 | 0.107 | 0.107 | 0.127 | 0.133 | 0.123 | 0.12 | 0.112 | 0.111 | 0.135 | 0 | 0.197 | -0.054 | 0.051 | 0 | 0.12 | 0 | 0.119 | 0 | 0.106 | 0 | 0.075 | 0.075 |
| Belastingkosten
| 525 | 404 | 340 | 429 | 402 | 376 | 371 | 218 | 384 | 378 | 466 | 327 | 304 | 412 | 411 | 431 | 396 | 408 | 327 | 299 | 315 | 284 | 289 | 315 | 356 | 356 | 313 | 313 | 288 | 288 | 212 | 212 | 221.5 | 221.5 | 205 | 205 | 237.132 | 122.868 | 363.791 | 109.023 | 327.909 | 128.715 | 688.299 | -200.764 | 370.994 | 119.785 | 611.11 | -194.139 | 739.616 | -176.368 | 671.158 | -170.288 | 580.887 | -147.906 | 223.5 | 223.5 |
| Nettowinst
| 800 | 1,219 | -214 | 1,087 | 214 | 731 | 838 | 1,060 | 934 | 1,007 | 888 | 1,027 | 1,138 | 1,197 | 1,472 | 975 | 840 | 880 | 866 | 416 | 511 | 608 | 450 | 972 | 836 | 836 | 835.5 | 835.5 | 937.5 | 937.5 | 680.5 | 680.5 | 656.5 | 656.5 | 2,090 | 2,090 | 1,000.83 | 352.17 | 1,291.381 | 172.619 | 98.387 | 218.077 | 636.937 | 200.764 | 1,598.663 | -314.059 | -61.518 | 194.139 | 546.59 | 176.368 | 513.439 | 170.288 | 449.468 | 147.906 | 276.454 | 276.454 |
| Nettowinstmarge
| 0.059 | 0.089 | -0.016 | 0.077 | 0.015 | 0.055 | 0.067 | 0.09 | 0.082 | 0.083 | 0.07 | 0.081 | 0.094 | 0.096 | 0.117 | 0.08 | 0.077 | 0.08 | 0.079 | 0.037 | 0.048 | 0.058 | 0.044 | 0.088 | 0.08 | 0.08 | 0.086 | 0.086 | 0.11 | 0.11 | 0.091 | 0.091 | 0.086 | 0.086 | 0.327 | 0.327 | 0.096 | 0.098 | 0.132 | 0.054 | 0.01 | 0.062 | 0.065 | 0.061 | 0.16 | -0.088 | -0.006 | 0.052 | 0.051 | 0.049 | 0.052 | 0.05 | 0.046 | 0.046 | 0.041 | 0.041 |
| WPA (Winst Per Aandeel)
| 1.24 | 1.89 | -0.33 | 1.7 | 0.33 | 1.14 | 1.31 | 1.63 | 1.44 | 1.55 | 1.37 | 1.59 | 1.76 | 1.87 | 2.33 | 1.57 | 1.36 | 1.43 | 1.41 | 0.69 | 0.85 | 1.03 | 0.77 | 1.64 | 1.39 | 1.39 | 1.39 | 1.39 | 1.53 | 1.53 | 1.21 | 1.21 | 1.33 | 1.33 | 4.39 | 4.39 | 2.07 | 0.72 | 2.63 | 0.35 | -0.22 | 0.85 | 1.27 | 0.38 | 3 | -0.57 | -0.1 | 0.34 | 0.98 | 0.31 | 0.93 | 0.29 | 0.82 | 0.25 | 0.48 | 0.48 |
| Verwaterde WPA
| 1.24 | 1.89 | -0.33 | 1.7 | 0.33 | 1.14 | 1.31 | 1.63 | 1.44 | 1.55 | 1.37 | 1.58 | 1.76 | 1.87 | 2.33 | 1.57 | 1.36 | 1.43 | 1.41 | 0.69 | 0.85 | 1.03 | 0.77 | 1.64 | 1.39 | 1.39 | 1.39 | 1.39 | 1.53 | 1.53 | 1.21 | 1.21 | 1.33 | 1.33 | 4.36 | 4.36 | 2.05 | 0.72 | 2.59 | 0.35 | -0.24 | 0.85 | 1.24 | 0.38 | 2.93 | -0.57 | -0.1 | 0.34 | 0.97 | 0.31 | 0.89 | 0.29 | 0.77 | 0.25 | 0.48 | 0.48 |
| EBITDA
| 2,390 | 2,602 | 1,662 | 2,267 | 2,088 | 2,254 | 2,488 | 2,112 | 2,504 | 2,277 | 2,729 | 2,525 | 2,346 | 2,174 | 2,886 | 2,105 | 1,960 | 1,853 | 1,974 | 1,759 | 1,851 | 1,507 | 1,652 | 0 | 1,677 | 1,677 | 1,659.5 | 1,659.5 | 1,258.5 | 1,258.5 | 1,456 | 1,456 | 1,312.5 | 1,312.5 | 1,048 | 1,048 | 1,714.005 | 485.995 | 1,835.168 | 427.832 | 1,767.764 | 431.236 | -1,104.893 | 3,304.356 | 1,915.251 | 397.607 | -1,369.857 | 3,760.414 | -1,319.712 | 3,633.392 | -1,263.079 | 3,418.61 | -1,037.32 | 3,242.725 | 1,080.408 | 1,080.408 |
| EBITDA ratio
| 0.175 | 0.189 | 0.124 | 0.16 | 0.146 | 0.169 | 0.2 | 0.178 | 0.22 | 0.187 | 0.216 | 0.2 | 0.193 | 0.174 | 0.229 | 0.173 | 0.18 | 0.168 | 0.179 | 0.154 | 0.173 | 0.144 | 0.161 | 0 | 0.161 | 0.161 | 0.172 | 0.172 | 0.148 | 0.148 | 0.194 | 0.194 | 0.172 | 0.172 | 0.164 | 0.164 | 0.164 | 0.135 | 0.187 | 0.133 | 0.173 | 0.123 | -0.113 | 1 | 0.192 | 0.111 | -0.128 | 1 | -0.123 | 1 | -0.127 | 1 | -0.107 | 1 | 0.162 | 0.162 |