Beurs gesloten -
BME
17:35:18 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,34
EUR
|
-2,70%
|
|
-5,10%
|
+18,51%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.371
|
4.065
|
6.682
|
2.756
|
3.579
|
4.241
|
-
|
-
|
Bedrijfswaarde
1 |
3.120
|
4.650
|
7.749
|
4.141
|
4.794
|
5.339
|
5.223
|
5.099
|
K/w-verhouding
|
285
x
|
42,2
x
|
26,6
x
|
17,1
x
|
31,4
x
|
29,2
x
|
22,2
x
|
18,1
x
|
Dividendrendement
|
-
|
1%
|
1,14%
|
5,85%
|
-
|
2,48%
|
2,74%
|
2,97%
|
Marktkapitalisatie/omzet
|
1,73
x
|
2,73
x
|
3,06
x
|
1,15
x
|
1,75
x
|
2,04
x
|
1,93
x
|
1,85
x
|
Bedrijfswaarde/omzet
|
2,28
x
|
3,12
x
|
3,54
x
|
1,73
x
|
2,34
x
|
2,56
x
|
2,38
x
|
2,22
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
15,4
x
|
14,1
x
|
8,09
x
|
10,8
x
|
11,6
x
|
10,3
x
|
9,23
x
|
Bedrijfswaarde/FCF
|
24,2
x
|
18,5
x
|
28,3
x
|
98,8
x
|
13,1
x
|
23,5
x
|
20,8
x
|
17,3
x
|
FCF Yield
|
4,13%
|
5,39%
|
3,53%
|
1,01%
|
7,61%
|
4,26%
|
4,81%
|
5,78%
|
Price to Book
|
1,64
x
|
2,85
x
|
4,16
x
|
1,62
x
|
2,28
x
|
2,63
x
|
2,5
x
|
2,35
x
|
Aantal aandelen (in duizenden)
|
194.338
|
194.043
|
189.828
|
189.816
|
189.848
|
189.820
|
-
|
-
|
Referentieprijs
2 |
12,20
|
20,95
|
35,20
|
14,52
|
18,85
|
22,34
|
22,34
|
22,34
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
28-02-22
|
27-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.368
|
1.488
|
2.187
|
2.389
|
2.051
|
2.083
|
2.193
|
2.293
|
EBITDA
1 |
268,8
|
302,1
|
549
|
512
|
445
|
460,9
|
508,8
|
552,5
|
Bedrijfsresultaat (EBIT)
1 |
75,53
|
184,1
|
424,3
|
304,3
|
236,1
|
290,1
|
341
|
388,8
|
Operationele Marge
|
5,52%
|
12,37%
|
19,4%
|
12,74%
|
11,51%
|
13,93%
|
15,55%
|
16,96%
|
Resultaat voor belastingen (EBT)
1 |
20,09
|
139
|
337,5
|
225,1
|
158,1
|
192,8
|
257,5
|
318
|
Nettowinst (verlies)
1 |
8,322
|
96,39
|
252
|
159,9
|
113,8
|
146
|
191,9
|
233,4
|
Nettomarge
|
0,61%
|
6,48%
|
11,52%
|
6,69%
|
5,55%
|
7,01%
|
8,75%
|
10,18%
|
WPA
2 |
0,0428
|
0,4970
|
1,324
|
0,8481
|
0,6002
|
0,7639
|
1,006
|
1,237
|
Free Cash Flow
1 |
128,8
|
250,7
|
273,8
|
41,91
|
364,8
|
227,5
|
251,1
|
294,7
|
FCF-marge
|
9,42%
|
16,85%
|
12,52%
|
1,75%
|
17,79%
|
10,92%
|
11,45%
|
12,85%
|
Kasstroomconversie (ebitda)
|
47,92%
|
83,01%
|
49,87%
|
8,18%
|
81,97%
|
49,36%
|
49,35%
|
53,34%
|
Kasstroomconversie (nettowinst)
|
1.547,78%
|
260,15%
|
108,65%
|
26,2%
|
320,49%
|
155,76%
|
130,83%
|
126,28%
|
Dividend per aandeel
2 |
-
|
0,2100
|
0,4000
|
0,8500
|
-
|
0,5533
|
0,6128
|
0,6625
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
28-02-22
|
27-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
771,3
|
1.187
|
517
|
483,2
|
-
|
667
|
778
|
1.445
|
522
|
422
|
944
|
554
|
631,6
|
1.186
|
438
|
427
|
527
|
686,6
|
451,1
|
436,5
|
EBITDA
1 |
161,1
|
303,6
|
147,4
|
98
|
-
|
170
|
191
|
361
|
95
|
56
|
151
|
112
|
148
|
260
|
78
|
79
|
118
|
183,7
|
76,19
|
86,92
|
Bedrijfsresultaat (EBIT)
1 |
-
|
244,2
|
78,91
|
64,9
|
180,1
|
130
|
144,3
|
274,3
|
54,9
|
-18
|
-
|
74
|
108,3
|
182,3
|
29
|
25,06
|
64
|
144,3
|
37,45
|
46,31
|
Operationele Marge
|
-
|
20,57%
|
15,26%
|
13,43%
|
-
|
19,49%
|
18,55%
|
18,98%
|
10,52%
|
-4,27%
|
-
|
13,36%
|
17,15%
|
15,38%
|
6,62%
|
5,87%
|
12,14%
|
21,01%
|
8,3%
|
10,61%
|
Resultaat voor belastingen (EBT)
|
-
|
225,9
|
67,1
|
44,5
|
-
|
104
|
125,3
|
229,3
|
21,47
|
-25,7
|
-4,215
|
56
|
90,77
|
146,8
|
4,23
|
7,144
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
174
|
47
|
31
|
-
|
75
|
91,48
|
166,5
|
12,92
|
-19,5
|
-6,544
|
41
|
63,07
|
104,1
|
3,93
|
5,827
|
37
|
90,71
|
13,79
|
17,53
|
Nettomarge
|
-
|
14,66%
|
9,09%
|
6,42%
|
-
|
11,24%
|
11,76%
|
11,52%
|
2,48%
|
-4,62%
|
-0,69%
|
7,4%
|
9,99%
|
8,78%
|
0,9%
|
1,36%
|
7,02%
|
13,21%
|
3,06%
|
4,02%
|
WPA
2 |
-
|
-
|
0,2403
|
0,1732
|
-
|
0,3855
|
0,4915
|
-
|
0,0402
|
-0,0691
|
-
|
0,2118
|
0,3375
|
0,5493
|
0,0132
|
0,0380
|
0,1927
|
0,4729
|
0,0719
|
0,0914
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-07-20
|
30-07-21
|
28-10-21
|
28-02-22
|
28-02-22
|
05-05-22
|
29-07-22
|
29-07-22
|
28-10-22
|
27-02-23
|
27-02-23
|
10-05-23
|
28-07-23
|
28-07-23
|
26-10-23
|
29-02-24
|
08-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
749
|
585
|
1.067
|
1.385
|
1.215
|
1.098
|
983
|
859
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,785
x
|
1,936
x
|
1,944
x
|
2,705
x
|
2,73
x
|
2,383
x
|
1,931
x
|
1,554
x
|
Free Cash Flow
1 |
129
|
251
|
274
|
41,9
|
365
|
227
|
251
|
295
|
ROE (netto-inkomsten/eigen vermogen)
|
3,1%
|
7,02%
|
16,6%
|
9,74%
|
7,03%
|
10,9%
|
12,9%
|
14,2%
|
ROA (netto-inkomsten/totale activa)
|
1,52%
|
3,46%
|
8%
|
4,39%
|
3,13%
|
7,75%
|
6,55%
|
6,1%
|
Totale activa
1 |
549,3
|
2.785
|
3.151
|
3.643
|
3.640
|
1.886
|
2.931
|
3.826
|
Nettoactief per aandeel
2 |
7,420
|
7,360
|
8,470
|
8,960
|
8,270
|
8,480
|
8,930
|
9,500
|
Cashflow per aandeel
2 |
0,8000
|
1,510
|
1,790
|
0,6400
|
2,260
|
1,740
|
2,010
|
1,950
|
Capex
1 |
47
|
41,3
|
68,8
|
78,4
|
64,1
|
69,6
|
72,9
|
74
|
Capex/omzet
|
3,44%
|
2,78%
|
3,15%
|
3,28%
|
3,13%
|
3,34%
|
3,32%
|
3,23%
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
28-02-22
|
27-02-23
|
29-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
22,34
EUR Gemiddelde koersdoel
22,08
EUR Spread / Gemiddelde doel -1,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,51% | 4,6 mld. | | +4,27% | 5,09 mld. | | +4,32% | 4,16 mld. | | +9,14% | 2,87 mld. | | +2,65% | 2,01 mld. | | -40,23% | 1,35 mld. | | +107,38% | 1,33 mld. | | +17,31% | 1,08 mld. | | +29,60% | 954 mln. | | -10,21% | 879 mln. |
Sportieve en buitensportartikelen
|