Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
46,04
USD
|
+0,96%
|
|
+4,66%
|
+6,67%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
6.204
|
12.226
|
14.345
|
10.701
|
9.817
|
10.354
|
-
|
-
|
Bedrijfswaarde
1 |
10.253
|
14.689
|
17.219
|
14.331
|
13.121
|
13.441
|
13.146
|
12.858
|
K/w-verhouding
|
-16,9
x
|
14,7
x
|
11,4
x
|
13,7
x
|
11,3
x
|
14,2
x
|
12,5
x
|
11,1
x
|
Dividendrendement
|
5,35%
|
0,68%
|
0,81%
|
-
|
-
|
1,82%
|
1,95%
|
2,2%
|
Marktkapitalisatie/omzet
|
0,48
x
|
1,03
x
|
1,82
x
|
1,42
x
|
1,32
x
|
1,4
x
|
1,35
x
|
1,28
x
|
Bedrijfswaarde/omzet
|
0,79
x
|
1,24
x
|
2,18
x
|
1,9
x
|
1,77
x
|
1,82
x
|
1,71
x
|
1,6
x
|
Bedrijfswaarde/EBITDA
|
5,64
x
|
6,31
x
|
7,23
x
|
8,97
x
|
8,44
x
|
8,63
x
|
7,94
x
|
7,19
x
|
Bedrijfswaarde/FCF
|
13,2
x
|
8,11
x
|
14,1
x
|
17,6
x
|
20
x
|
18,3
x
|
15,8
x
|
12,3
x
|
FCF Yield
|
7,58%
|
12,3%
|
7,1%
|
5,69%
|
5%
|
5,46%
|
6,34%
|
8,13%
|
Price to Book
|
-4,15
x
|
-18,5
x
|
-9,31
x
|
-
|
-6,01
x
|
-7,72
x
|
-9,63
x
|
-11
x
|
Aantal aandelen (in duizenden)
|
276.475
|
278.109
|
257.723
|
228.415
|
225.941
|
224.897
|
-
|
-
|
Referentieprijs
2 |
22,44
|
43,96
|
55,66
|
46,85
|
43,45
|
46,04
|
46,04
|
46,04
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
12.914
|
11.847
|
7.882
|
7.560
|
7.429
|
7.395
|
7.687
|
8.059
|
EBITDA
1 |
1.819
|
2.329
|
2.382
|
1.597
|
1.554
|
1.558
|
1.656
|
1.789
|
Bedrijfsresultaat (EBIT)
1 |
1.231
|
1.808
|
2.019
|
1.376
|
1.285
|
1.281
|
1.372
|
1.492
|
Operationele Marge
|
9,53%
|
15,26%
|
25,61%
|
18,2%
|
17,3%
|
17,32%
|
17,85%
|
18,51%
|
Resultaat voor belastingen (EBT)
1 |
-181,5
|
1.092
|
1.423
|
1.045
|
1.021
|
997,6
|
1.076
|
1.197
|
Nettowinst (verlies)
1 |
-366,4
|
844,4
|
1.333
|
800
|
878
|
722,8
|
798,5
|
891,1
|
Nettomarge
|
-2,84%
|
7,13%
|
16,92%
|
10,58%
|
11,82%
|
9,77%
|
10,39%
|
11,06%
|
WPA
2 |
-1,330
|
3,000
|
4,880
|
3,430
|
3,840
|
3,243
|
3,683
|
4,142
|
Free Cash Flow
1 |
777,6
|
1.811
|
1.222
|
816
|
656
|
734,4
|
833,4
|
1.045
|
FCF-marge
|
6,02%
|
15,29%
|
15,5%
|
10,79%
|
8,83%
|
9,93%
|
10,84%
|
12,97%
|
Kasstroomconversie (ebitda)
|
42,75%
|
77,76%
|
51,31%
|
51,1%
|
42,21%
|
47,16%
|
50,31%
|
58,42%
|
Kasstroomconversie (nettowinst)
|
-
|
214,46%
|
91,64%
|
102%
|
74,72%
|
101,61%
|
104,37%
|
117,27%
|
Dividend per aandeel
2 |
1,200
|
0,3000
|
0,4500
|
-
|
-
|
0,8382
|
0,9000
|
1,013
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
1.681
|
3.028
|
1.450
|
1.618
|
1.604
|
2.889
|
1.396
|
1.559
|
1.562
|
2.912
|
1.362
|
1.536
|
1.590
|
2.916
|
1.397
|
EBITDA
1 |
460,5
|
941,6
|
333
|
294,8
|
254,8
|
712
|
244
|
254
|
291
|
766
|
235
|
255,8
|
296,6
|
767,5
|
240,7
|
Bedrijfsresultaat (EBIT)
1 |
408,5
|
888,6
|
280
|
241,8
|
201,8
|
653
|
181
|
188
|
221
|
696
|
169,1
|
184,3
|
226,8
|
698,5
|
173
|
Operationele Marge
|
24,3%
|
29,35%
|
19,31%
|
14,95%
|
12,58%
|
22,6%
|
12,97%
|
12,06%
|
14,15%
|
23,9%
|
12,42%
|
12%
|
14,26%
|
23,96%
|
12,39%
|
Resultaat voor belastingen (EBT)
1 |
227
|
790,8
|
192,2
|
157,7
|
118,7
|
576
|
112
|
127
|
159
|
622
|
94,1
|
123,8
|
157
|
624,3
|
108,4
|
Nettowinst (verlies)
1 |
87,8
|
594,9
|
154,9
|
120
|
91,02
|
434
|
81
|
99
|
119
|
579
|
67,89
|
90,04
|
114,5
|
450,5
|
80,3
|
Nettomarge
|
5,22%
|
19,65%
|
10,68%
|
7,42%
|
5,67%
|
15,02%
|
5,8%
|
6,35%
|
7,62%
|
19,88%
|
4,98%
|
5,86%
|
7,2%
|
15,45%
|
5,75%
|
WPA
2 |
0,3300
|
2,280
|
0,6400
|
0,5200
|
0,4000
|
1,890
|
0,3500
|
0,4300
|
0,5200
|
2,550
|
0,3052
|
0,3895
|
0,5079
|
2,054
|
0,3600
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
0,2000
|
0,2000
|
0,2000
|
-
|
-
|
-
|
0,2000
|
-
|
0,2067
|
0,2073
|
0,2057
|
0,2054
|
0,2420
|
Datum van publicatie
|
17-11-21
|
23-02-22
|
18-05-22
|
17-08-22
|
16-11-22
|
23-02-23
|
18-05-23
|
23-08-23
|
16-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
4.049
|
2.463
|
2.874
|
3.630
|
3.304
|
3.087
|
2.792
|
2.504
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,226
x
|
1,057
x
|
1,207
x
|
2,273
x
|
2,126
x
|
1,982
x
|
1,685
x
|
1,4
x
|
Free Cash Flow
1 |
778
|
1.811
|
1.222
|
816
|
656
|
734
|
833
|
1.045
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
7%
|
7,78%
|
15,2%
|
13,9%
|
16%
|
12,9%
|
13,8%
|
14,6%
|
Totale activa
1 |
-5.236
|
10.848
|
8.799
|
5.760
|
5.479
|
5.598
|
5.767
|
6.104
|
Nettoactief per aandeel
2 |
-5,410
|
-2,380
|
-5,980
|
-
|
-7,230
|
-5,960
|
-4,780
|
-4,170
|
Cashflow per aandeel
2 |
4,480
|
7,260
|
5,470
|
4,910
|
4,170
|
4,630
|
5,320
|
-
|
Capex
1 |
458
|
228
|
270
|
328
|
298
|
320
|
316
|
302
|
Capex/omzet
|
3,55%
|
1,92%
|
3,43%
|
4,34%
|
4,01%
|
4,32%
|
4,12%
|
3,75%
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
46,04
USD Gemiddelde koersdoel
51,66
USD Spread / Gemiddelde doel +12,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,67% | 10,35 mld. | | -17,06% | 19,48 mld. | | -8,60% | 18,71 mld. | | +24,45% | 9,97 mld. | | 0,00% | 2,45 mld. | | +897,50% | 2,44 mld. | | -2,75% | 1,67 mld. | | -11,87% | 1,54 mld. | | +99,24% | 327 mln. | | -21,78% | 313 mln. |
Schoonheidsbevoorradingswinkel
|