Beurs gesloten -
Xetra
17:35:25 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
50,74
EUR
|
+0,48%
|
|
+2,67%
|
-24,79%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.986
|
1.883
|
3.692
|
3.738
|
4.656
|
3.502
|
-
|
-
|
Bedrijfswaarde
1 |
3.996
|
2.880
|
4.309
|
3.738
|
4.878
|
4.398
|
4.257
|
4.140
|
K/w-verhouding
|
14,6
x
|
-8,58
x
|
26,9
x
|
17,8
x
|
18
x
|
12,1
x
|
9,84
x
|
8,83
x
|
Dividendrendement
|
6,36%
|
0,15%
|
1,31%
|
-
|
2,01%
|
2,97%
|
3,82%
|
4,62%
|
Marktkapitalisatie/omzet
|
1,04
x
|
0,97
x
|
1,33
x
|
1,02
x
|
1,11
x
|
0,79
x
|
0,73
x
|
0,69
x
|
Bedrijfswaarde/omzet
|
1,39
x
|
1,48
x
|
1,55
x
|
1,02
x
|
1,16
x
|
0,99
x
|
0,89
x
|
0,82
x
|
Bedrijfswaarde/EBITDA
|
5,65
x
|
12,5
x
|
7,59
x
|
5,49
x
|
6,49
x
|
5,24
x
|
4,45
x
|
3,99
x
|
Bedrijfswaarde/FCF
|
8,68
x
|
17,8
x
|
7,74
x
|
-
|
50,8
x
|
10,6
x
|
9,65
x
|
9,52
x
|
FCF Yield
|
11,5%
|
5,62%
|
12,9%
|
-
|
1,97%
|
9,43%
|
10,4%
|
10,5%
|
Price to Book
|
2,98
x
|
2,5
x
|
3,99
x
|
-
|
3,6
x
|
2,34
x
|
1,99
x
|
1,73
x
|
Aantal aandelen (in duizenden)
|
69.016
|
69.016
|
69.016
|
69.016
|
69.016
|
69.016
|
-
|
-
|
Referentieprijs
2 |
43,26
|
27,29
|
53,50
|
54,16
|
67,46
|
50,74
|
50,74
|
50,74
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.884
|
1.946
|
2.786
|
3.651
|
4.197
|
4.438
|
4.783
|
5.061
|
EBITDA
1 |
707
|
230
|
568
|
680,4
|
752
|
839,6
|
957,7
|
1.039
|
Bedrijfsresultaat (EBIT)
1 |
344
|
-126
|
228
|
335,4
|
410,3
|
462,4
|
555,9
|
614,1
|
Operationele Marge
|
11,93%
|
-6,47%
|
8,18%
|
9,19%
|
9,78%
|
10,42%
|
11,62%
|
12,13%
|
Resultaat voor belastingen (EBT)
1 |
316
|
-273
|
197
|
285,3
|
356,9
|
409,9
|
504,1
|
554,3
|
Nettowinst (verlies)
1 |
205
|
-219
|
137
|
209,5
|
258,4
|
291,1
|
359,2
|
397,7
|
Nettomarge
|
7,11%
|
-11,25%
|
4,92%
|
5,74%
|
6,16%
|
6,56%
|
7,51%
|
7,86%
|
WPA
2 |
2,970
|
-3,180
|
1,990
|
3,040
|
3,740
|
4,211
|
5,157
|
5,743
|
Free Cash Flow
1 |
460,4
|
161,8
|
557
|
-
|
96
|
414,6
|
441,1
|
435
|
FCF-marge
|
15,96%
|
8,32%
|
19,99%
|
-
|
2,29%
|
9,34%
|
9,22%
|
8,59%
|
Kasstroomconversie (ebitda)
|
65,12%
|
70,36%
|
98,06%
|
-
|
12,77%
|
49,38%
|
46,06%
|
41,88%
|
Kasstroomconversie (nettowinst)
|
224,59%
|
-
|
406,57%
|
-
|
37,16%
|
142,4%
|
122,81%
|
109,37%
|
Dividend per aandeel
2 |
2,750
|
0,0400
|
0,7000
|
-
|
1,353
|
1,507
|
1,939
|
2,344
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
1 |
830
|
1.116
|
1.126
|
755
|
905
|
772
|
878
|
1.650
|
933
|
1.068
|
2.001
|
968
|
1.025
|
1.993
|
1.027
|
1.176
|
3.170
|
1.008
|
1.080
|
2.089
|
1.095
|
1.258
|
2.361
|
-
|
EBITDA
1 |
-
|
186
|
-
|
-
|
-
|
116
|
194
|
310
|
-
|
-
|
-
|
-
|
205
|
346
|
188
|
219
|
-
|
138,8
|
228,3
|
-
|
204,2
|
239,9
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-138
|
12
|
44
|
85
|
100
|
40
|
100
|
140
|
92
|
103,4
|
195,4
|
65
|
121
|
186
|
103
|
121,3
|
224,3
|
71,39
|
129,8
|
200,3
|
116,8
|
136,3
|
261,7
|
131,5
|
Operationele Marge
|
-16,63%
|
1,08%
|
3,91%
|
11,26%
|
11,05%
|
5,18%
|
11,39%
|
8,48%
|
9,86%
|
9,68%
|
9,76%
|
6,71%
|
11,8%
|
9,33%
|
10,03%
|
10,31%
|
7,08%
|
7,09%
|
12,02%
|
9,59%
|
10,67%
|
10,84%
|
11,08%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-283
|
10
|
-
|
-
|
-
|
37
|
83
|
120
|
84
|
81,3
|
165,3
|
53
|
109
|
162
|
88
|
106,9
|
194,9
|
50,25
|
120
|
166
|
100
|
121,2
|
219
|
-
|
Nettowinst (verlies)
1 |
-203
|
-15,59
|
-
|
-
|
-
|
24
|
58
|
82
|
58
|
70,5
|
127,5
|
35
|
75
|
110
|
63
|
85,37
|
148,4
|
42,33
|
81,46
|
120
|
71,69
|
85,76
|
172
|
81,71
|
Nettomarge
|
-24,46%
|
-1,4%
|
-
|
-
|
-
|
3,11%
|
6,61%
|
4,97%
|
6,22%
|
6,6%
|
6,37%
|
3,62%
|
7,32%
|
5,52%
|
6,13%
|
7,26%
|
4,68%
|
4,2%
|
7,54%
|
5,74%
|
6,55%
|
6,82%
|
7,28%
|
-
|
WPA
2 |
-2,950
|
-0,2300
|
-
|
-
|
1,020
|
0,3500
|
0,8300
|
1,180
|
0,8400
|
1,020
|
1,860
|
0,5000
|
1,100
|
1,600
|
0,9100
|
1,230
|
2,140
|
0,5558
|
1,174
|
1,765
|
1,092
|
1,309
|
2,540
|
1,184
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1794
|
0,1794
|
-
|
0,1794
|
0,8544
|
-
|
0,4381
|
Datum van publicatie
|
04-08-20
|
11-03-21
|
05-08-21
|
05-11-21
|
10-03-22
|
04-05-22
|
03-08-22
|
03-08-22
|
03-11-22
|
09-03-23
|
09-03-23
|
04-05-23
|
02-08-23
|
02-08-23
|
02-11-23
|
07-03-24
|
07-03-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.010
|
997
|
617
|
-
|
222
|
896
|
755
|
638
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,429
x
|
4,334
x
|
1,086
x
|
-
|
0,2952
x
|
1,068
x
|
0,7885
x
|
0,614
x
|
Free Cash Flow
1 |
460
|
162
|
557
|
-
|
96
|
415
|
441
|
435
|
ROE (netto-inkomsten/eigen vermogen)
|
20,7%
|
-25%
|
16,3%
|
-
|
21,4%
|
21,1%
|
22,3%
|
21,7%
|
ROA (netto-inkomsten/totale activa)
|
8,66%
|
-8,04%
|
9,15%
|
-
|
7,83%
|
8,35%
|
9,18%
|
9,31%
|
Totale activa
1 |
2.367
|
2.724
|
1.497
|
-
|
3.300
|
3.488
|
3.912
|
4.271
|
Nettoactief per aandeel
2 |
14,50
|
10,90
|
13,40
|
-
|
18,70
|
21,70
|
25,50
|
29,40
|
Cashflow per aandeel
2 |
9,440
|
3,480
|
9,560
|
-
|
5,710
|
8,170
|
8,810
|
8,430
|
Capex
1 |
191
|
78,1
|
101
|
-
|
298
|
310
|
313
|
321
|
Capex/omzet
|
6,63%
|
4,01%
|
3,63%
|
-
|
7,1%
|
6,99%
|
6,54%
|
6,34%
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
50,74
EUR Gemiddelde koersdoel
70,56
EUR Spread / Gemiddelde doel +39,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -24,79% | 3,74 mld. | | +4,73% | 143 mld. | | -28,67% | 45,92 mld. | | +16,55% | 18,73 mld. | | +15,45% | 10,64 mld. | | +27,75% | 8,41 mld. | | +0,96% | 6,83 mld. | | -9,08% | 6,41 mld. | | +29,34% | 6,32 mld. | | +10,13% | 5,94 mld. |
Kleding & Accessoires - Andere
|