Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
125,4
USD
|
+1,53%
|
|
+4,03%
|
+34,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.874
|
4.229
|
7.545
|
6.695
|
5.658
|
7.612
|
-
|
-
|
Bedrijfswaarde
1 |
2.874
|
4.274
|
8.104
|
9.098
|
7.173
|
8.557
|
7.927
|
7.790
|
K/w-verhouding
|
25,2
x
|
13,7
x
|
11,3
x
|
12,4
x
|
7,3
x
|
10,2
x
|
9,4
x
|
8,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,34
x
|
3,05
x
|
3,26
x
|
1,88
x
|
1,43
x
|
1,84
x
|
1,75
x
|
1,65
x
|
Bedrijfswaarde/omzet
|
2,34
x
|
3,08
x
|
3,5
x
|
2,56
x
|
1,81
x
|
2,07
x
|
1,82
x
|
1,69
x
|
Bedrijfswaarde/EBITDA
|
17,2
x
|
14,7
x
|
11,1
x
|
8,87
x
|
6,22
x
|
7,76
x
|
6,77
x
|
6,38
x
|
Bedrijfswaarde/FCF
|
53,8
x
|
19
x
|
15,9
x
|
18,2
x
|
8,8
x
|
11,9
x
|
10
x
|
8,61
x
|
FCF Yield
|
1,86%
|
5,26%
|
6,31%
|
5,48%
|
11,4%
|
8,42%
|
9,96%
|
11,6%
|
Price to Book
|
22,8
x
|
14,2
x
|
531
x
|
8,18
x
|
3,89
x
|
3,67
x
|
2,75
x
|
2,27
x
|
Aantal aandelen (in duizenden)
|
68.607
|
67.497
|
58.847
|
61.745
|
60.567
|
60.702
|
-
|
-
|
Referentieprijs
2 |
41,89
|
62,66
|
128,2
|
108,4
|
93,41
|
125,4
|
125,4
|
125,4
|
Datum van publicatie
|
27-02-20
|
23-02-21
|
16-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.231
|
1.386
|
2.313
|
3.555
|
3.962
|
4.135
|
4.362
|
4.616
|
EBITDA
1 |
167,2
|
290,2
|
727,2
|
1.026
|
1.153
|
1.103
|
1.170
|
1.220
|
Bedrijfsresultaat (EBIT)
1 |
143
|
262,6
|
695,3
|
986,3
|
1.099
|
1.039
|
1.103
|
1.153
|
Operationele Marge
|
11,62%
|
18,94%
|
30,05%
|
27,75%
|
27,73%
|
25,13%
|
25,29%
|
24,99%
|
Resultaat voor belastingen (EBT)
1 |
119,3
|
207
|
663,8
|
718,5
|
876,3
|
926
|
1.003
|
1.091
|
Nettowinst (verlies)
1 |
119,5
|
312,9
|
725,7
|
540,2
|
792,6
|
741,1
|
790,1
|
846,3
|
Nettomarge
|
9,71%
|
22,57%
|
31,37%
|
15,19%
|
20%
|
17,92%
|
18,12%
|
18,33%
|
WPA
2 |
1,660
|
4,560
|
11,39
|
8,710
|
12,79
|
12,26
|
13,34
|
14,42
|
Free Cash Flow
1 |
53,38
|
224,9
|
511,2
|
499
|
814,8
|
720,4
|
789,4
|
904,4
|
FCF-marge
|
4,34%
|
16,22%
|
22,1%
|
14,04%
|
20,56%
|
17,42%
|
18,1%
|
19,59%
|
Kasstroomconversie (ebitda)
|
31,92%
|
77,49%
|
70,3%
|
48,65%
|
70,67%
|
65,34%
|
67,46%
|
74,1%
|
Kasstroomconversie (nettowinst)
|
44,67%
|
71,88%
|
70,45%
|
92,37%
|
102,81%
|
97,21%
|
99,91%
|
106,86%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-02-20
|
23-02-21
|
16-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
625,9
|
586,6
|
660,1
|
964,6
|
985,1
|
945,2
|
884,2
|
1.072
|
1.046
|
960,1
|
882,6
|
1.108
|
1.111
|
1.036
|
929,9
|
EBITDA
1 |
213,2
|
176,2
|
183,4
|
299,5
|
284,2
|
258,5
|
260,2
|
337,2
|
310,7
|
244,9
|
214
|
307,1
|
323,1
|
261,5
|
227,8
|
Bedrijfsresultaat (EBIT)
1 |
205,1
|
168,1
|
175,5
|
290,6
|
274,5
|
245,8
|
247
|
324,6
|
295,9
|
231,1
|
198,2
|
290,1
|
307,8
|
244,2
|
207
|
Operationele Marge
|
32,77%
|
28,65%
|
26,58%
|
30,13%
|
27,86%
|
26,01%
|
27,94%
|
30,27%
|
28,3%
|
24,07%
|
22,46%
|
26,18%
|
27,69%
|
23,56%
|
22,26%
|
Resultaat voor belastingen (EBT)
1 |
197,7
|
153
|
99,06
|
214,3
|
229,6
|
175,6
|
191,8
|
277,2
|
233,4
|
173,9
|
170,1
|
265,9
|
282
|
210,7
|
172
|
Nettowinst (verlies)
1 |
153,5
|
154,9
|
72,76
|
160,3
|
169,3
|
137,7
|
149,5
|
212,4
|
177
|
253,6
|
135,1
|
209,4
|
227,2
|
171,6
|
139,8
|
Nettomarge
|
24,52%
|
26,4%
|
11,02%
|
16,62%
|
17,19%
|
14,57%
|
16,91%
|
19,81%
|
16,93%
|
26,41%
|
15,3%
|
18,9%
|
20,44%
|
16,56%
|
15,03%
|
WPA
2 |
2,420
|
2,570
|
1,190
|
2,580
|
2,720
|
2,200
|
2,390
|
3,390
|
2,870
|
4,160
|
2,219
|
3,452
|
3,764
|
2,860
|
2,449
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21-10-21
|
16-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
16-02-23
|
27-04-23
|
27-07-23
|
02-11-23
|
15-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
44,2
|
558
|
2.403
|
1.515
|
945
|
315
|
178
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,1523
x
|
0,7676
x
|
2,343
x
|
1,314
x
|
0,8566
x
|
0,2688
x
|
0,1458
x
|
Free Cash Flow
1 |
53,4
|
225
|
511
|
499
|
815
|
720
|
789
|
904
|
ROE (netto-inkomsten/eigen vermogen)
|
84,7%
|
104%
|
348%
|
163%
|
65,6%
|
40,8%
|
31,2%
|
26,4%
|
ROA (netto-inkomsten/totale activa)
|
19,8%
|
23,7%
|
39,8%
|
22,4%
|
16,3%
|
14,9%
|
13,8%
|
13,2%
|
Totale activa
1 |
603,8
|
1.318
|
1.824
|
2.411
|
4.861
|
4.974
|
5.726
|
6.411
|
Nettoactief per aandeel
2 |
1,840
|
4,410
|
0,2400
|
13,30
|
24,00
|
34,10
|
45,70
|
55,20
|
Cashflow per aandeel
2 |
2,150
|
3,890
|
8,900
|
9,730
|
15,00
|
13,70
|
14,80
|
15,50
|
Capex
1 |
36,6
|
42
|
55,9
|
104
|
116
|
124
|
129
|
137
|
Capex/omzet
|
2,97%
|
3,03%
|
2,42%
|
2,93%
|
2,92%
|
3%
|
2,97%
|
2,96%
|
Datum van publicatie
|
27-02-20
|
23-02-21
|
16-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
125,4
USD Gemiddelde koersdoel
142,6
USD Spread / Gemiddelde doel +13,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +34,25% | 7,61 mld. | | +24,69% | 21,39 mld. | | +21,58% | 10,31 mld. | | +4,92% | 10,21 mld. | | -6,73% | 8,54 mld. | | -13,48% | 6,99 mld. | | +16,67% | 3,26 mld. | | +65,97% | 2,95 mld. | | -8,00% | 2,48 mld. | | -17,43% | 2,1 mld. |
Schoenen - Andere
|