Beurs gesloten -
London S.E.
17:30:00 02-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
56,64
EUR
|
-1,01%
|
|
-3,41%
|
+1,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.110
|
12.674
|
17.258
|
13.307
|
15.047
|
15.392
|
-
|
-
|
Bedrijfswaarde
1 |
9.447
|
11.818
|
16.529
|
13.326
|
15.047
|
14.921
|
14.532
|
14.134
|
K/w-verhouding
|
28
x
|
42,5
x
|
43,6
x
|
22,1
x
|
24,6
x
|
23,7
x
|
21,2
x
|
19
x
|
Dividendrendement
|
1,37%
|
0,9%
|
0,94%
|
2,26%
|
-
|
2,13%
|
2,35%
|
2,6%
|
Marktkapitalisatie/omzet
|
6,21
x
|
8,8
x
|
8,43
x
|
5,11
x
|
5,04
x
|
4,82
x
|
4,37
x
|
3,95
x
|
Bedrijfswaarde/omzet
|
5,8
x
|
8,2
x
|
8,08
x
|
5,12
x
|
5,04
x
|
4,67
x
|
4,12
x
|
3,63
x
|
Bedrijfswaarde/EBITDA
|
13,6
x
|
19,7
x
|
23,9
x
|
15,1
x
|
12,7
x
|
11,6
x
|
10,2
x
|
8,93
x
|
Bedrijfswaarde/FCF
|
27,8
x
|
60,4
x
|
30
x
|
40,7
x
|
20,3
x
|
22,2
x
|
20,2
x
|
18
x
|
FCF Yield
|
3,6%
|
1,65%
|
3,33%
|
2,46%
|
4,92%
|
4,51%
|
4,95%
|
5,55%
|
Price to Book
|
7,72
x
|
7,79
x
|
6,8
x
|
4,59
x
|
-
|
4,35
x
|
3,93
x
|
3,54
x
|
Aantal aandelen (in duizenden)
|
252.300
|
252.767
|
269.576
|
268.824
|
270.137
|
270.315
|
-
|
-
|
Referentieprijs
2 |
40,07
|
50,14
|
64,02
|
49,50
|
55,70
|
56,94
|
56,94
|
56,94
|
Datum van publicatie
|
10-02-20
|
18-02-21
|
24-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.628
|
1.440
|
2.046
|
2.603
|
2.984
|
3.192
|
3.525
|
3.894
|
EBITDA
1 |
692,3
|
600,8
|
691,9
|
880,1
|
1.186
|
1.291
|
1.427
|
1.583
|
Bedrijfsresultaat (EBIT)
1 |
491,8
|
368,8
|
603,1
|
774,5
|
893,8
|
951,6
|
1.060
|
1.180
|
Operationele Marge
|
30,21%
|
25,6%
|
29,47%
|
29,76%
|
29,95%
|
29,81%
|
30,07%
|
30,3%
|
Resultaat voor belastingen (EBT)
1 |
474,5
|
345,5
|
557,6
|
747,3
|
870,6
|
923,8
|
1.029
|
1.151
|
Nettowinst (verlies)
1 |
361,5
|
300,4
|
393,5
|
606,7
|
611,9
|
652
|
728,9
|
815,7
|
Nettomarge
|
22,21%
|
20,86%
|
19,23%
|
23,31%
|
20,51%
|
20,42%
|
20,68%
|
20,95%
|
WPA
2 |
1,432
|
1,180
|
1,470
|
2,240
|
2,260
|
2,399
|
2,680
|
3,000
|
Free Cash Flow
1 |
340
|
195,5
|
550,3
|
327,7
|
740,8
|
672,4
|
719,9
|
784,1
|
FCF-marge
|
20,89%
|
13,58%
|
26,9%
|
12,59%
|
24,82%
|
21,07%
|
20,42%
|
20,14%
|
Kasstroomconversie (ebitda)
|
49,11%
|
32,55%
|
79,54%
|
37,24%
|
62,49%
|
52,09%
|
50,43%
|
49,54%
|
Kasstroomconversie (nettowinst)
|
94,04%
|
65,09%
|
139,84%
|
54,02%
|
121,06%
|
103,14%
|
98,76%
|
96,12%
|
Dividend per aandeel
2 |
0,5500
|
0,4500
|
0,6000
|
1,120
|
-
|
1,212
|
1,337
|
1,481
|
Datum van publicatie
|
10-02-20
|
18-02-21
|
24-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
1.058
|
403,3
|
1.037
|
621,8
|
712,2
|
868,9
|
1.424
|
589,9
|
328,5
|
918,4
|
638,3
|
1.046
|
1.684
|
410,2
|
1.137
|
669,7
|
1.178
|
1.848
|
818
|
433,8
|
1.229
|
652,6
|
1.228
|
1.929
|
891,9
|
EBITDA
|
493,4
|
3,676
|
450,1
|
148,3
|
-
|
-
|
486,7
|
-
|
-
|
321,6
|
-
|
-
|
648,9
|
-
|
380,2
|
-
|
-
|
825
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
389,2
|
-35,49
|
404,3
|
92,8
|
258,4
|
258,4
|
510,3
|
90,08
|
90,08
|
180,2
|
297,2
|
297,1
|
594,4
|
-
|
217,8
|
-
|
-
|
676
|
235,2
|
150
|
245,7
|
170
|
385,7
|
690,7
|
269,4
|
Operationele Marge
|
36,8%
|
-8,8%
|
38,98%
|
14,92%
|
36,28%
|
29,74%
|
35,83%
|
15,27%
|
27,42%
|
19,62%
|
46,56%
|
28,4%
|
35,29%
|
-
|
19,16%
|
-
|
-
|
36,59%
|
29,9%
|
34,57%
|
19,99%
|
26,05%
|
31,41%
|
35,8%
|
30,21%
|
Resultaat voor belastingen (EBT)
|
380,7
|
-46,71
|
392,2
|
73
|
-
|
-
|
-
|
-
|
-
|
168,5
|
-
|
-
|
578,8
|
-
|
206,5
|
-
|
-
|
664,2
|
-
|
-
|
242,4
|
-
|
-
|
677
|
-
|
Nettowinst (verlies)
1 |
290,2
|
-31,63
|
332
|
50,5
|
180,5
|
180,5
|
343
|
105,6
|
105,6
|
211,3
|
197,7
|
197,7
|
395,4
|
-
|
145,4
|
-
|
-
|
466,6
|
162
|
95
|
166,6
|
113,5
|
277,5
|
477
|
186,6
|
Nettomarge
|
27,44%
|
-7,84%
|
32,01%
|
8,12%
|
25,34%
|
20,77%
|
24,08%
|
17,91%
|
32,16%
|
23,01%
|
30,98%
|
18,89%
|
23,47%
|
-
|
12,79%
|
-
|
-
|
25,25%
|
20,59%
|
21,9%
|
13,55%
|
17,39%
|
22,59%
|
24,72%
|
20,93%
|
WPA
2 |
1,150
|
-0,1300
|
1,290
|
0,1900
|
0,6300
|
0,6300
|
1,280
|
0,3900
|
0,3900
|
0,7800
|
-
|
1,033
|
1,460
|
-
|
0,5400
|
-
|
-
|
1,720
|
0,6100
|
0,3577
|
-
|
0,4274
|
1,045
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,6000
|
-
|
-
|
-
|
-
|
-
|
1,120
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,188
|
-
|
-
|
Datum van publicatie
|
10-02-20
|
27-07-20
|
18-02-21
|
27-07-21
|
30-07-22
|
24-02-22
|
24-02-22
|
12-05-22
|
27-07-22
|
27-07-22
|
26-10-22
|
28-02-23
|
28-02-23
|
26-07-23
|
26-07-23
|
28-11-23
|
28-02-24
|
28-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
19,2
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
663
|
855
|
730
|
-
|
-
|
471
|
859
|
1.258
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,0218
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
340
|
196
|
550
|
328
|
741
|
672
|
720
|
784
|
ROE (netto-inkomsten/eigen vermogen)
|
30,1%
|
20,5%
|
19,9%
|
22,5%
|
-
|
19,2%
|
19,4%
|
19,4%
|
ROA (netto-inkomsten/totale activa)
|
17,3%
|
11,3%
|
11,2%
|
13,6%
|
-
|
12,5%
|
12,8%
|
13,4%
|
Totale activa
1 |
2.096
|
2.661
|
3.512
|
4.454
|
-
|
5.225
|
5.675
|
6.082
|
Nettoactief per aandeel
2 |
5,190
|
6,440
|
9,410
|
10,80
|
-
|
13,10
|
14,50
|
16,10
|
Cashflow per aandeel
2 |
2,340
|
1,610
|
2,540
|
2,450
|
3,390
|
3,160
|
3,350
|
3,480
|
Capex
1 |
121
|
90,4
|
125
|
167
|
174
|
193
|
214
|
232
|
Capex/omzet
|
7,42%
|
6,27%
|
6,09%
|
6,42%
|
5,83%
|
6,05%
|
6,06%
|
5,95%
|
Datum van publicatie
|
10-02-20
|
18-02-21
|
24-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
56,94
EUR Gemiddelde koersdoel
67,82
EUR Spread / Gemiddelde doel +19,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,50% | 129 mld. | | -41,00% | 37,8 mld. | | +17,02% | 10,78 mld. | | +15,36% | 7,64 mld. | | +15,38% | 6,82 mld. | | +18,85% | 6,36 mld. | | -15,52% | 5,87 mld. | | -25,93% | 5,48 mld. | | +0,79% | 5,22 mld. |
Kleding & Accessoires - Andere
|