Beurs gesloten -
London S.E.
17:30:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
336,6
EUR
|
-1,43%
|
|
+5,77%
|
-15,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
73.160
|
74.262
|
87.474
|
58.122
|
48.537
|
41.493
|
-
|
-
|
Bedrijfswaarde
1 |
75.973
|
80.337
|
92.144
|
60.428
|
57.041
|
52.755
|
51.646
|
50.754
|
K/w-verhouding
|
31,8
x
|
34,6
x
|
27,7
x
|
16,2
x
|
16,4
x
|
20,3
x
|
16,7
x
|
14,1
x
|
Dividendrendement
|
1,97%
|
1,35%
|
1,7%
|
2,94%
|
3,51%
|
3,15%
|
3,58%
|
3,84%
|
Marktkapitalisatie/omzet
|
4,61
x
|
5,67
x
|
4,96
x
|
2,86
x
|
2,48
x
|
2,21
x
|
2,08
x
|
1,94
x
|
Bedrijfswaarde/omzet
|
4,78
x
|
6,13
x
|
5,22
x
|
2,97
x
|
2,92
x
|
2,81
x
|
2,59
x
|
2,37
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
17,6
x
|
14,2
x
|
8,33
x
|
8,68
x
|
10,5
x
|
8,95
x
|
7,95
x
|
Bedrijfswaarde/FCF
|
50
x
|
38,2
x
|
23,4
x
|
18,8
x
|
28,8
x
|
17,2
x
|
16,3
x
|
15,3
x
|
FCF Yield
|
2%
|
2,62%
|
4,28%
|
5,31%
|
3,48%
|
5,82%
|
6,14%
|
6,52%
|
Price to Book
|
7,19
x
|
6,28
x
|
6,57
x
|
4,15
x
|
3,22
x
|
2,65
x
|
2,46
x
|
2,25
x
|
Aantal aandelen (in duizenden)
|
125.018
|
124.937
|
123.744
|
122.233
|
121.646
|
122.580
|
-
|
-
|
Referentieprijs
2 |
585,2
|
594,4
|
706,9
|
475,5
|
399,0
|
338,5
|
338,5
|
338,5
|
Datum van publicatie
|
12-02-20
|
17-02-21
|
17-02-22
|
15-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.884
|
13.100
|
17.645
|
20.351
|
19.566
|
18.743
|
19.971
|
21.420
|
EBITDA
1 |
6.024
|
4.574
|
6.470
|
7.255
|
6.569
|
5.042
|
5.768
|
6.385
|
Bedrijfsresultaat (EBIT)
1 |
4.778
|
3.135
|
5.017
|
5.589
|
4.746
|
3.428
|
4.004
|
4.607
|
Operationele Marge
|
30,08%
|
23,93%
|
28,43%
|
27,46%
|
24,26%
|
18,29%
|
20,05%
|
21,51%
|
Resultaat voor belastingen (EBT)
1 |
4.300
|
2.956
|
4.524
|
5.135
|
4.233
|
2.928
|
3.525
|
4.077
|
Nettowinst (verlies)
1 |
2.309
|
2.150
|
3.176
|
3.614
|
2.983
|
2.036
|
2.460
|
2.893
|
Nettomarge
|
14,53%
|
16,42%
|
18%
|
17,76%
|
15,25%
|
10,86%
|
12,32%
|
13,51%
|
WPA
2 |
18,40
|
17,20
|
25,49
|
29,31
|
24,37
|
16,68
|
20,21
|
23,93
|
Free Cash Flow
1 |
1.521
|
2.102
|
3.942
|
3.208
|
1.983
|
3.072
|
3.168
|
3.312
|
FCF-marge
|
9,57%
|
16,04%
|
22,34%
|
15,76%
|
10,13%
|
16,39%
|
15,87%
|
15,46%
|
Kasstroomconversie (ebitda)
|
25,25%
|
45,95%
|
60,92%
|
44,22%
|
30,19%
|
60,93%
|
54,93%
|
51,87%
|
Kasstroomconversie (nettowinst)
|
65,87%
|
97,74%
|
124,11%
|
88,77%
|
66,48%
|
150,89%
|
128,8%
|
114,46%
|
Dividend per aandeel
2 |
11,50
|
8,000
|
12,00
|
14,00
|
14,00
|
10,66
|
12,10
|
13,01
|
Datum van publicatie
|
12-02-20
|
17-02-21
|
17-02-22
|
15-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
8.245
|
5.378
|
7.722
|
8.047
|
4.188
|
5.410
|
9.598
|
4.956
|
4.974
|
9.930
|
5.137
|
5.284
|
10.421
|
5.058
|
10.135
|
4.464
|
4.294
|
9.431
|
4.504
|
4.612
|
9.081
|
4.621
|
5.227
|
9.629
|
EBITDA
|
-
|
-
|
-
|
2.951
|
-
|
-
|
3.520
|
-
|
-
|
-
|
-
|
-
|
3.638
|
-
|
-
|
-
|
-
|
2.952
|
-
|
-
|
2.286
|
-
|
-
|
2.591
|
Bedrijfsresultaat (EBIT)
|
2.526
|
952,4
|
2.183
|
2.237
|
-
|
-
|
2.780
|
-
|
-
|
2.820
|
-
|
-
|
2.769
|
-
|
2.739
|
-
|
-
|
2.007
|
-
|
-
|
1.575
|
-
|
-
|
1.770
|
Operationele Marge
|
30,63%
|
17,71%
|
28,27%
|
27,8%
|
-
|
-
|
28,97%
|
-
|
-
|
28,4%
|
-
|
-
|
26,57%
|
-
|
27,03%
|
-
|
-
|
21,28%
|
-
|
-
|
17,35%
|
-
|
-
|
18,39%
|
Resultaat voor belastingen (EBT)
|
2.224
|
487,9
|
2.469
|
2.094
|
-
|
-
|
2.430
|
-
|
-
|
2.788
|
-
|
-
|
2.347
|
-
|
2.535
|
-
|
-
|
1.698
|
-
|
-
|
1.315
|
-
|
-
|
1.531
|
Nettowinst (verlies)
|
1.729
|
272,6
|
1.878
|
1.479
|
-
|
-
|
1.697
|
-
|
-
|
1.988
|
-
|
-
|
1.626
|
-
|
1.785
|
-
|
-
|
1.198
|
-
|
-
|
917,7
|
-
|
-
|
1.090
|
Nettomarge
|
20,97%
|
5,07%
|
24,32%
|
18,38%
|
-
|
-
|
17,68%
|
-
|
-
|
20,02%
|
-
|
-
|
15,6%
|
-
|
17,61%
|
-
|
-
|
12,7%
|
-
|
-
|
10,11%
|
-
|
-
|
11,32%
|
WPA
|
13,79
|
2,180
|
15,02
|
11,85
|
-
|
-
|
-
|
-
|
-
|
16,08
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,000
|
-
|
-
|
8,880
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
28-07-20
|
17-02-21
|
27-07-21
|
19-10-21
|
17-02-22
|
17-02-22
|
21-04-22
|
27-07-22
|
27-07-22
|
20-10-22
|
15-02-23
|
15-02-23
|
27-07-23
|
27-07-23
|
24-10-23
|
08-02-24
|
08-02-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.812
|
6.075
|
4.670
|
2.306
|
8.504
|
11.262
|
10.152
|
9.261
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4669
x
|
1,328
x
|
0,7217
x
|
0,3178
x
|
1,295
x
|
2,234
x
|
1,76
x
|
1,45
x
|
Free Cash Flow
1 |
1.521
|
2.102
|
3.942
|
3.208
|
1.983
|
3.072
|
3.168
|
3.312
|
ROE (netto-inkomsten/eigen vermogen)
|
31,8%
|
17,9%
|
25,2%
|
25,3%
|
19,4%
|
13,4%
|
15,1%
|
16,4%
|
ROA (netto-inkomsten/totale activa)
|
13,2%
|
7,15%
|
10,8%
|
11,1%
|
7,92%
|
5,19%
|
6,06%
|
6,69%
|
Totale activa
1 |
17.438
|
30.067
|
29.536
|
32.504
|
37.654
|
39.245
|
40.625
|
43.237
|
Nettoactief per aandeel
2 |
81,40
|
94,60
|
108,0
|
115,0
|
124,0
|
128,0
|
138,0
|
150,0
|
Cashflow per aandeel
2 |
19,70
|
23,10
|
39,10
|
34,70
|
36,40
|
30,70
|
32,20
|
35,60
|
Capex
1 |
956
|
787
|
934
|
1.071
|
2.611
|
1.676
|
1.263
|
1.350
|
Capex/omzet
|
6,02%
|
6,01%
|
5,29%
|
5,26%
|
13,34%
|
8,94%
|
6,32%
|
6,3%
|
Datum van publicatie
|
12-02-20
|
17-02-21
|
17-02-22
|
15-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
338,5
EUR Gemiddelde koersdoel
370,3
EUR Spread / Gemiddelde doel +9,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,58% | 155 mld. | | +15,92% | 77,33 mld. | | +5,03% | 48,49 mld. | | -5,08% | 25,47 mld. | | +23,41% | 15,15 mld. | | +11,31% | 13,69 mld. | | +16,25% | 9,83 mld. | | +14,25% | 8,96 mld. | | +101,59% | 9,09 mld. |
Kleding- en accessoirewinkels - Andere
|