Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
364,7
USD
|
+1,31%
|
|
+3,47%
|
-28,67%
|
Fiscaal tijdperk: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
31.186
|
43.043
|
40.845
|
39.638
|
60.323
|
45.920
|
-
|
-
|
Bedrijfswaarde
1 |
30.093
|
41.892
|
39.585
|
38.483
|
58.079
|
43.427
|
42.515
|
41.452
|
K/w-verhouding
|
48,5
x
|
73,4
x
|
42,2
x
|
46,5
x
|
39,2
x
|
25,7
x
|
22,9
x
|
20,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
7,84
x
|
9,78
x
|
6,53
x
|
4,89
x
|
6,27
x
|
4,26
x
|
3,86
x
|
3,51
x
|
Bedrijfswaarde/omzet
|
7,56
x
|
9,52
x
|
6,33
x
|
4,74
x
|
6,04
x
|
4,02
x
|
3,57
x
|
3,17
x
|
Bedrijfswaarde/EBITDA
|
28,6
x
|
40,5
x
|
24,8
x
|
18,5
x
|
22,3
x
|
14,8
x
|
13,2
x
|
11,4
x
|
Bedrijfswaarde/FCF
|
77,9
x
|
73
x
|
39,8
x
|
117
x
|
35,3
x
|
31,3
x
|
27,3
x
|
24,4
x
|
FCF Yield
|
1,28%
|
1,37%
|
2,51%
|
0,85%
|
2,83%
|
3,2%
|
3,67%
|
4,1%
|
Price to Book
|
16,7
x
|
17,5
x
|
15
x
|
12,6
x
|
14,3
x
|
8,42
x
|
6,74
x
|
5,23
x
|
Aantal aandelen (in duizenden)
|
130.295
|
130.338
|
129.294
|
127.515
|
126.191
|
125.913
|
-
|
-
|
Referentieprijs
2 |
239,4
|
330,2
|
315,9
|
310,8
|
478,0
|
364,7
|
364,7
|
364,7
|
Datum van publicatie
|
26-03-20
|
30-03-21
|
29-03-22
|
28-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
3.979
|
4.402
|
6.257
|
8.111
|
9.619
|
10.792
|
11.903
|
13.088
|
EBITDA
1 |
1.051
|
1.035
|
1.599
|
2.081
|
2.610
|
2.924
|
3.226
|
3.635
|
Bedrijfsresultaat (EBIT)
1 |
889,1
|
849,8
|
1.375
|
1.789
|
2.231
|
2.498
|
2.754
|
3.082
|
Operationele Marge
|
22,34%
|
19,31%
|
21,97%
|
22,06%
|
23,19%
|
23,15%
|
23,14%
|
23,55%
|
Resultaat voor belastingen (EBT)
1 |
897,4
|
819,4
|
1.334
|
1.333
|
2.176
|
2.549
|
2.829
|
3.101
|
Nettowinst (verlies)
1 |
645,6
|
588,9
|
975,3
|
854,8
|
1.550
|
1.783
|
1.978
|
2.151
|
Nettomarge
|
16,22%
|
13,38%
|
15,59%
|
10,54%
|
16,12%
|
16,52%
|
16,61%
|
16,43%
|
WPA
2 |
4,930
|
4,500
|
7,490
|
6,680
|
12,20
|
14,21
|
15,96
|
17,70
|
Free Cash Flow
1 |
386,3
|
574,1
|
994,6
|
327,8
|
1.644
|
1.388
|
1.559
|
1.701
|
FCF-marge
|
9,71%
|
13,04%
|
15,9%
|
4,04%
|
17,09%
|
12,86%
|
13,1%
|
12,99%
|
Kasstroomconversie (ebitda)
|
36,75%
|
55,45%
|
62,2%
|
15,75%
|
62,99%
|
47,47%
|
48,34%
|
46,78%
|
Kasstroomconversie (nettowinst)
|
59,83%
|
97,49%
|
101,98%
|
38,35%
|
106,07%
|
77,85%
|
78,84%
|
79,07%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-03-20
|
30-03-21
|
29-03-22
|
28-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: January |
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 |
1.450
|
2.129
|
1.613
|
1.868
|
1.857
|
2.772
|
2.001
|
2.209
|
2.204
|
3.205
|
2.202
|
2.462
|
2.462
|
3.645
|
2.417
|
EBITDA
1 |
340
|
654,1
|
324,8
|
-
|
431,6
|
865,4
|
485,5
|
573,3
|
510,6
|
1.017
|
513,3
|
645,8
|
600
|
1.179
|
571,8
|
Bedrijfsresultaat (EBIT)
1 |
282,1
|
592
|
260,3
|
391
|
352,4
|
785,3
|
401,4
|
479,3
|
412,6
|
913,9
|
415,9
|
539,7
|
491,2
|
1.055
|
448,5
|
Operationele Marge
|
19,45%
|
27,81%
|
16,14%
|
20,93%
|
18,98%
|
28,33%
|
20,06%
|
21,69%
|
18,72%
|
28,51%
|
18,89%
|
21,92%
|
19,96%
|
28,95%
|
18,56%
|
Resultaat voor belastingen (EBT)
1 |
258
|
590,7
|
260,3
|
401,4
|
352,8
|
318,1
|
409,4
|
486,6
|
348
|
931,7
|
428,9
|
552,5
|
500,8
|
1.078
|
470,9
|
Nettowinst (verlies)
1 |
187,8
|
434,5
|
190
|
289,5
|
255,5
|
119,8
|
290,4
|
341,6
|
248,7
|
669,5
|
303,2
|
386,8
|
351,4
|
755,3
|
335,4
|
Nettomarge
|
12,95%
|
20,41%
|
11,78%
|
15,5%
|
13,76%
|
4,32%
|
14,51%
|
15,46%
|
11,28%
|
20,89%
|
13,77%
|
15,71%
|
14,28%
|
20,72%
|
13,88%
|
WPA
2 |
1,440
|
3,360
|
1,480
|
2,260
|
2,000
|
0,9400
|
2,280
|
2,680
|
1,960
|
5,290
|
2,403
|
3,078
|
2,808
|
6,053
|
2,720
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-12-21
|
29-03-22
|
02-06-22
|
01-09-22
|
08-12-22
|
28-03-23
|
01-06-23
|
31-08-23
|
07-12-23
|
21-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.094
|
1.151
|
1.260
|
1.155
|
2.244
|
2.494
|
3.406
|
4.469
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
386
|
574
|
995
|
328
|
1.644
|
1.388
|
1.559
|
1.701
|
ROE (netto-inkomsten/eigen vermogen)
|
38%
|
26,1%
|
36,8%
|
43,8%
|
44%
|
36,2%
|
32,9%
|
28,2%
|
ROA (netto-inkomsten/totale activa)
|
24,1%
|
15,8%
|
21,4%
|
24,4%
|
25,6%
|
23,3%
|
23%
|
20,9%
|
Totale activa
1 |
2.683
|
3.733
|
4.564
|
3.498
|
6.067
|
7.654
|
8.598
|
10.291
|
Nettoactief per aandeel
2 |
14,30
|
18,90
|
21,10
|
24,70
|
33,40
|
43,30
|
54,10
|
69,80
|
Cashflow per aandeel
2 |
5,110
|
6,140
|
10,70
|
7,550
|
18,10
|
17,50
|
19,70
|
23,00
|
Capex
1 |
283
|
229
|
395
|
639
|
652
|
736
|
825
|
877
|
Capex/omzet
|
7,11%
|
5,21%
|
6,31%
|
7,87%
|
6,78%
|
6,82%
|
6,93%
|
6,7%
|
Datum van publicatie
|
26-03-20
|
30-03-21
|
29-03-22
|
28-03-23
|
21-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
364,7
USD Gemiddelde koersdoel
465,9
USD Spread / Gemiddelde doel +27,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -28,67% | 45,92 mld. | | +4,73% | 143 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. | | +6,99% | 5,13 mld. |
Kleding & Accessoires - Andere
|