Beurs gesloten -
Nyse
22:00:02 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,85
USD
|
-2,27%
|
|
-2,89%
|
+38,15%
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.617
|
7.741
|
10.935
|
6.354
|
6.112
|
9.095
|
-
|
-
|
Bedrijfswaarde
1 |
6.697
|
8.552
|
12.275
|
7.933
|
7.881
|
10.706
|
10.614
|
10.512
|
K/w-verhouding
|
17,4
x
|
-60,9
x
|
20,1
x
|
11,4
x
|
24,8
x
|
23,1
x
|
15,6
x
|
13,2
x
|
Dividendrendement
|
1,72%
|
0,82%
|
0,96%
|
2,73%
|
3,12%
|
2,28%
|
2,62%
|
2,75%
|
Marktkapitalisatie/omzet
|
1,15
x
|
1,74
x
|
1,9
x
|
1,03
x
|
0,99
x
|
1,43
x
|
1,36
x
|
1,27
x
|
Bedrijfswaarde/omzet
|
1,16
x
|
1,92
x
|
2,13
x
|
1,29
x
|
1,28
x
|
1,69
x
|
1,59
x
|
1,47
x
|
Bedrijfswaarde/EBITDA
|
9,12
x
|
26,9
x
|
14,4
x
|
9,14
x
|
11
x
|
12,8
x
|
11,4
x
|
9,83
x
|
Bedrijfswaarde/FCF
|
28,3
x
|
25,2
x
|
21,5
x
|
-203
x
|
65,7
x
|
24,5
x
|
26,2
x
|
22,5
x
|
FCF Yield
|
3,54%
|
3,97%
|
4,65%
|
-0,49%
|
1,52%
|
4,08%
|
3,82%
|
4,45%
|
Price to Book
|
4,24
x
|
5,97
x
|
6,53
x
|
3,33
x
|
2,99
x
|
4,1
x
|
3,63
x
|
3,12
x
|
Aantal aandelen (in duizenden)
|
392.716
|
397.183
|
402.034
|
394.393
|
397.135
|
398.029
|
-
|
-
|
Referentieprijs
2 |
16,85
|
19,49
|
27,20
|
16,11
|
15,39
|
22,85
|
22,85
|
22,85
|
Datum van publicatie
|
30-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.763
|
4.453
|
5.764
|
6.169
|
6.179
|
6.352
|
6.693
|
7.161
|
EBITDA
1 |
734,5
|
317,7
|
854,9
|
867,5
|
715,6
|
833,6
|
930,5
|
1.070
|
Bedrijfsresultaat (EBIT)
1 |
610,6
|
181,1
|
712,9
|
713
|
554,8
|
657,9
|
742,5
|
857,6
|
Operationele Marge
|
10,6%
|
4,07%
|
12,37%
|
11,56%
|
8,98%
|
10,36%
|
11,09%
|
11,98%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-189,8
|
580,2
|
649,6
|
265,2
|
635
|
710,7
|
825
|
Nettowinst (verlies)
1 |
394,6
|
-127,1
|
553,5
|
569,1
|
249,6
|
392,6
|
579,5
|
689,4
|
Nettomarge
|
6,85%
|
-2,86%
|
9,6%
|
9,23%
|
4,04%
|
6,18%
|
8,66%
|
9,63%
|
WPA
2 |
0,9700
|
-0,3200
|
1,350
|
1,410
|
0,6200
|
0,9872
|
1,466
|
1,731
|
Free Cash Flow
1 |
236,8
|
339,2
|
570,3
|
-39
|
120
|
437,2
|
405,4
|
468
|
FCF-marge
|
4,11%
|
7,62%
|
9,89%
|
-0,63%
|
1,94%
|
6,88%
|
6,06%
|
6,54%
|
Kasstroomconversie (ebitda)
|
32,24%
|
106,77%
|
66,71%
|
-
|
16,77%
|
52,44%
|
43,57%
|
43,74%
|
Kasstroomconversie (nettowinst)
|
60,02%
|
-
|
103,03%
|
-
|
48,08%
|
111,35%
|
69,96%
|
67,89%
|
Dividend per aandeel
2 |
0,2890
|
0,1600
|
0,2600
|
0,4400
|
0,4800
|
0,5209
|
0,5985
|
0,6280
|
Datum van publicatie
|
30-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
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
|
2025 Q2
|
---|
Omzet
1 |
1.685
|
1.592
|
1.471
|
1.517
|
1.589
|
1.689
|
1.337
|
1.511
|
1.642
|
1.558
|
1.451
|
1.586
|
1.756
|
1.663
|
1.512
|
EBITDA
1 |
239,3
|
275,7
|
183
|
226,7
|
182,1
|
223,7
|
70,2
|
179,4
|
242,2
|
184,2
|
106,8
|
233,2
|
304,7
|
211,2
|
-
|
Bedrijfsresultaat (EBIT)
1 |
202,5
|
237,9
|
145,4
|
187,5
|
142,3
|
185,3
|
31,5
|
137,8
|
200,1
|
140,7
|
65,38
|
192,6
|
258,2
|
170,2
|
86,79
|
Operationele Marge
|
12,02%
|
14,95%
|
9,88%
|
12,36%
|
8,96%
|
10,97%
|
2,36%
|
9,12%
|
12,18%
|
9,03%
|
4,51%
|
12,15%
|
14,7%
|
10,24%
|
5,74%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
139,2
|
-7,2
|
-3,4
|
136,6
|
-
|
47,9
|
181,9
|
242
|
-
|
-
|
Nettowinst (verlies)
1 |
153
|
195,8
|
49,74
|
173
|
150,6
|
114,7
|
-1,6
|
9,6
|
126,8
|
-10,6
|
41,76
|
146,5
|
204,4
|
128,8
|
58,68
|
Nettomarge
|
9,08%
|
12,31%
|
3,38%
|
11,4%
|
9,48%
|
6,79%
|
-0,12%
|
0,64%
|
7,72%
|
-0,68%
|
2,88%
|
9,24%
|
11,64%
|
7,75%
|
3,88%
|
WPA
2 |
0,3700
|
0,4800
|
0,1200
|
0,4300
|
0,3800
|
0,2900
|
-
|
0,0200
|
0,3200
|
-0,0300
|
0,1064
|
0,3668
|
0,5235
|
0,3286
|
0,1461
|
Dividend per aandeel
2 |
0,0800
|
0,1000
|
0,1000
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1300
|
0,1300
|
0,4164
|
-
|
Datum van publicatie
|
26-01-22
|
06-04-22
|
07-07-22
|
06-10-22
|
25-01-23
|
06-04-23
|
06-07-23
|
05-10-23
|
25-01-24
|
03-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
80,1
|
811
|
1.340
|
1.579
|
1.769
|
1.611
|
1.519
|
1.417
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,1091
x
|
2,554
x
|
1,567
x
|
1,82
x
|
2,472
x
|
1,933
x
|
1,633
x
|
1,325
x
|
Free Cash Flow
1 |
237
|
339
|
570
|
-39
|
120
|
437
|
405
|
468
|
ROE (netto-inkomsten/eigen vermogen)
|
35,5%
|
5,84%
|
40,5%
|
31,9%
|
12,6%
|
23,6%
|
24,1%
|
24,5%
|
ROA (netto-inkomsten/totale activa)
|
10,2%
|
1,69%
|
10,4%
|
9,53%
|
4,13%
|
8,09%
|
8,84%
|
-
|
Totale activa
1 |
3.888
|
-7.508
|
5.316
|
5.969
|
6.046
|
4.851
|
6.555
|
-
|
Nettoactief per aandeel
2 |
3,970
|
3,270
|
4,170
|
4,840
|
5,150
|
5,570
|
6,300
|
7,310
|
Cashflow per aandeel
2 |
1,010
|
1,180
|
1,800
|
0,5600
|
1,080
|
1,430
|
1,810
|
-
|
Capex
1 |
175
|
130
|
167
|
267
|
316
|
280
|
292
|
333
|
Capex/omzet
|
3,04%
|
2,93%
|
2,9%
|
4,33%
|
5,11%
|
4,41%
|
4,36%
|
4,65%
|
Datum van publicatie
|
30-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
25-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
22,85
USD Gemiddelde koersdoel
21,94
USD Spread / Gemiddelde doel -4,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +38,15% | 9,09 mld. | | -4,52% | 130 mld. | | -40,15% | 38,25 mld. | | +5,28% | 16,96 mld. | | +24,60% | 11,23 mld. | | +17,80% | 6,33 mld. | | -7,26% | 6,33 mld. | | +28,21% | 6,28 mld. | | -9,76% | 6,12 mld. | | -27,45% | 5,31 mld. |
Kleding & Accessoires - Andere
|