Real Time
BOERSE MUENCHEN
10:14:12 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,2
EUR
|
0,00%
|
|
+4,52%
|
+29,60%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
916.154
|
1.634.168
|
1.691.003
|
856.939
|
1.570.153
|
2.081.325
|
-
|
-
|
Bedrijfswaarde
1 |
884.547
|
1.581.588
|
1.643.698
|
854.063
|
1.541.687
|
2.011.725
|
1.937.250
|
1.903.846
|
K/w-verhouding
|
80,3
x
|
77,9
x
|
51,4
x
|
-311
x
|
52,4
x
|
44
x
|
34,8
x
|
26,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,27
x
|
4,23
x
|
3,6
x
|
1,67
x
|
2,73
x
|
3,26
x
|
2,93
x
|
2,64
x
|
Bedrijfswaarde/omzet
|
3,15
x
|
4,1
x
|
3,5
x
|
1,66
x
|
2,68
x
|
3,15
x
|
2,73
x
|
2,41
x
|
Bedrijfswaarde/EBITDA
|
20,4
x
|
27,6
x
|
22,8
x
|
11,4
x
|
14
x
|
14,7
x
|
12
x
|
9,96
x
|
Bedrijfswaarde/FCF
|
40,9
x
|
51
x
|
-112
x
|
-73,8
x
|
41,9
x
|
32,4
x
|
24,6
x
|
18,6
x
|
FCF Yield
|
2,45%
|
1,96%
|
-0,9%
|
-1,35%
|
2,39%
|
3,08%
|
4,07%
|
5,37%
|
Price to Book
|
14,8
x
|
17,5
x
|
12,3
x
|
5,89
x
|
8,2
x
|
7,54
x
|
5,8
x
|
4,62
x
|
Aantal aandelen (in duizenden)
|
9.915.944
|
10.035.024
|
10.142.952
|
10.201.654
|
10.334.031
|
10.406.627
|
-
|
-
|
Referentieprijs
2 |
92,39
|
162,8
|
166,7
|
84,00
|
151,9
|
200,0
|
200,0
|
200,0
|
Datum van publicatie
|
30-01-20
|
02-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
280.522
|
386.064
|
469.822
|
513.983
|
574.785
|
638.804
|
710.204
|
788.967
|
EBITDA
1 |
43.395
|
57.283
|
71.994
|
75.053
|
110.305
|
137.064
|
161.026
|
191.139
|
Bedrijfsresultaat (EBIT)
1 |
14.541
|
22.899
|
24.879
|
12.248
|
36.852
|
62.119
|
76.364
|
96.789
|
Operationele Marge
|
5,18%
|
5,93%
|
5,3%
|
2,38%
|
6,41%
|
9,72%
|
10,75%
|
12,27%
|
Resultaat voor belastingen (EBT)
1 |
13.976
|
24.178
|
38.151
|
-5.936
|
37.557
|
60.454
|
76.947
|
98.978
|
Nettowinst (verlies)
1 |
11.588
|
21.331
|
33.364
|
-2.722
|
30.425
|
48.867
|
62.253
|
80.090
|
Nettomarge
|
4,13%
|
5,53%
|
7,1%
|
-0,53%
|
5,29%
|
7,65%
|
8,77%
|
10,15%
|
WPA
2 |
1,150
|
2,092
|
3,240
|
-0,2700
|
2,900
|
4,548
|
5,752
|
7,459
|
Free Cash Flow
1 |
21.653
|
31.020
|
-14.726
|
-11.569
|
36.813
|
61.995
|
78.792
|
102.260
|
FCF-marge
|
7,72%
|
8,03%
|
-3,13%
|
-2,25%
|
6,4%
|
9,7%
|
11,09%
|
12,96%
|
Kasstroomconversie (ebitda)
|
49,9%
|
54,15%
|
-
|
-
|
33,37%
|
45,23%
|
48,93%
|
53,5%
|
Kasstroomconversie (nettowinst)
|
186,86%
|
145,42%
|
-
|
-
|
121%
|
126,87%
|
126,57%
|
127,68%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-01-20
|
02-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
137.412
|
116.444
|
121.234
|
127.101
|
149.204
|
127.358
|
134.383
|
143.083
|
169.961
|
143.313
|
148.635
|
158.192
|
187.440
|
157.953
|
163.757
|
EBITDA
1 |
16.966
|
16.146
|
18.210
|
18.450
|
21.787
|
20.868
|
26.543
|
29.392
|
33.502
|
32.180
|
32.734
|
34.144
|
38.071
|
36.612
|
38.740
|
Bedrijfsresultaat (EBIT)
1 |
3.460
|
3.669
|
3.317
|
2.525
|
2.737
|
4.774
|
7.681
|
11.188
|
13.209
|
15.307
|
13.611
|
15.104
|
17.647
|
16.889
|
16.532
|
Operationele Marge
|
2,52%
|
3,15%
|
2,74%
|
1,99%
|
1,83%
|
3,75%
|
5,72%
|
7,82%
|
7,77%
|
10,68%
|
9,16%
|
9,55%
|
9,41%
|
10,69%
|
10,1%
|
Resultaat voor belastingen (EBT)
1 |
14.934
|
-5.265
|
-2.653
|
2.944
|
-962
|
4.119
|
7.563
|
12.189
|
13.686
|
12.983
|
13.497
|
15.206
|
17.909
|
15.946
|
16.164
|
Nettowinst (verlies)
1 |
14.323
|
-3.844
|
-2.028
|
2.872
|
278
|
3.172
|
6.750
|
9.879
|
10.624
|
10.431
|
10.878
|
12.168
|
14.267
|
13.074
|
13.168
|
Nettomarge
|
10,42%
|
-3,3%
|
-1,67%
|
2,26%
|
0,19%
|
2,49%
|
5,02%
|
6,9%
|
6,25%
|
7,28%
|
7,32%
|
7,69%
|
7,61%
|
8,28%
|
8,04%
|
WPA
2 |
1,388
|
-0,3780
|
-0,2000
|
0,2800
|
0,0300
|
0,3100
|
0,6500
|
0,9400
|
1,000
|
0,9800
|
1,021
|
1,138
|
1,333
|
1,259
|
1,216
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
02-02-23
|
27-04-23
|
03-08-23
|
26-10-23
|
01-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
31.607
|
52.580
|
47.305
|
2.876
|
28.466
|
69.601
|
144.076
|
177.479
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
21.653
|
31.020
|
-14.726
|
-11.569
|
36.813
|
61.995
|
78.792
|
102.260
|
ROE (netto-inkomsten/eigen vermogen)
|
21,9%
|
27,4%
|
28,8%
|
-1,92%
|
17,5%
|
19,7%
|
19,2%
|
18,7%
|
ROA (netto-inkomsten/totale activa)
|
5,97%
|
7,81%
|
9%
|
-0,62%
|
6,14%
|
8,52%
|
9,33%
|
9,78%
|
Totale activa
1 |
193.948
|
273.222
|
370.876
|
441.596
|
495.263
|
573.221
|
667.519
|
819.123
|
Nettoactief per aandeel
2 |
6,230
|
9,280
|
13,60
|
14,30
|
18,50
|
26,50
|
34,50
|
43,30
|
Cashflow per aandeel
2 |
3,820
|
6,480
|
4,500
|
4,590
|
8,100
|
12,00
|
14,60
|
16,40
|
Capex
1 |
16.861
|
35.044
|
55.396
|
58.321
|
48.133
|
61.710
|
67.036
|
71.209
|
Capex/omzet
|
6,01%
|
9,08%
|
11,79%
|
11,35%
|
8,37%
|
9,66%
|
9,44%
|
9,03%
|
Datum van publicatie
|
30-01-20
|
02-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Laatste slotkoers
200
USD Gemiddelde koersdoel
219,2
USD Spread / Gemiddelde doel +9,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,69% | 39,84 mld. | | +29,09% | 37,37 mld. | | +10,26% | 9,57 mld. | | +30,02% | 7,49 mld. | | -28,12% | 6,81 mld. | | -16,47% | 6,28 mld. | | +0,25% | 6,01 mld. | | +20,27% | 5,63 mld. | | -3,32% | 3,5 mld. |
Internet & Mail Order Department Stores
|