Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
166,5
USD
|
-0,27%
|
|
+5,06%
|
+15,45%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.141
|
4.844
|
8.770
|
7.971
|
7.698
|
10.642
|
-
|
-
|
Bedrijfswaarde
1 |
8.843
|
4.395
|
7.626
|
7.009
|
7.271
|
9.959
|
10.237
|
10.298
|
K/w-verhouding
|
24,5
x
|
13,2
x
|
-72,7
x
|
13,9
x
|
15,4
x
|
16,6
x
|
15
x
|
13,4
x
|
Dividendrendement
|
1,94%
|
4,19%
|
-
|
2,46%
|
2,57%
|
1,84%
|
1,95%
|
2,13%
|
Marktkapitalisatie/omzet
|
1,61
x
|
0,79
x
|
1,99
x
|
1,28
x
|
1,19
x
|
1,61
x
|
1,54
x
|
1,47
x
|
Bedrijfswaarde/omzet
|
1,4
x
|
0,71
x
|
1,73
x
|
1,13
x
|
1,13
x
|
1,5
x
|
1,48
x
|
1,42
x
|
Bedrijfswaarde/EBITDA
|
8,79
x
|
4,88
x
|
16,6
x
|
6,61
x
|
7,34
x
|
9,44
x
|
8,81
x
|
8,14
x
|
Bedrijfswaarde/FCF
|
15,1
x
|
9,07
x
|
27,9
x
|
12,8
x
|
37,6
x
|
12
x
|
16,8
x
|
13,2
x
|
FCF Yield
|
6,63%
|
11%
|
3,58%
|
7,83%
|
2,66%
|
8,32%
|
5,93%
|
7,56%
|
Price to Book
|
3,21
x
|
1,88
x
|
2,22
x
|
3,22
x
|
3,25
x
|
4,33
x
|
4,39
x
|
4,14
x
|
Aantal aandelen (in duizenden)
|
78.622
|
73.743
|
73.118
|
71.167
|
65.979
|
63.926
|
-
|
-
|
Referentieprijs
2 |
129,0
|
65,69
|
119,9
|
112,0
|
116,7
|
166,5
|
166,5
|
166,5
|
Datum van publicatie
|
14-05-19
|
27-05-20
|
20-05-21
|
24-05-22
|
25-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.313
|
6.160
|
4.401
|
6.218
|
6.444
|
6.626
|
6.908
|
7.246
|
EBITDA
1 |
1.006
|
901,2
|
458,4
|
1.061
|
990,7
|
1.055
|
1.162
|
1.265
|
Bedrijfsresultaat (EBIT)
1 |
724,9
|
631,7
|
210,8
|
831
|
770,2
|
822,4
|
919,8
|
1.020
|
Operationele Marge
|
11,48%
|
10,26%
|
4,79%
|
13,36%
|
11,95%
|
12,41%
|
13,31%
|
14,07%
|
Resultaat voor belastingen (EBT)
1 |
582,5
|
326,4
|
-74,8
|
754,6
|
691,9
|
817,3
|
900,9
|
978,7
|
Nettowinst (verlies)
1 |
430,9
|
384,3
|
-121,1
|
600,1
|
522,7
|
665,6
|
708,1
|
773,2
|
Nettomarge
|
6,83%
|
6,24%
|
-2,75%
|
9,65%
|
8,11%
|
10,04%
|
10,25%
|
10,67%
|
WPA
2 |
5,270
|
4,980
|
-1,650
|
8,070
|
7,580
|
10,05
|
11,11
|
12,46
|
Free Cash Flow
1 |
586,1
|
484,3
|
273,1
|
549
|
193,5
|
828,9
|
607,6
|
778,4
|
FCF-marge
|
9,28%
|
7,86%
|
6,21%
|
8,83%
|
3%
|
12,51%
|
8,8%
|
10,74%
|
Kasstroomconversie (ebitda)
|
58,25%
|
53,74%
|
59,58%
|
51,76%
|
19,53%
|
78,59%
|
52,28%
|
61,55%
|
Kasstroomconversie (nettowinst)
|
136,02%
|
126,02%
|
-
|
91,48%
|
37,02%
|
124,53%
|
85,8%
|
100,67%
|
Dividend per aandeel
2 |
2,500
|
2,750
|
-
|
2,750
|
3,000
|
3,062
|
3,248
|
3,542
|
Datum van publicatie
|
14-05-19
|
27-05-20
|
20-05-21
|
24-05-22
|
25-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2022 Q2
|
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
|
---|
Omzet
1 |
1.504
|
1.815
|
1.523
|
1.491
|
1.580
|
1.832
|
1.541
|
1.496
|
1.633
|
1.934
|
1.565
|
1.555
|
1.703
|
2.029
|
1.644
|
EBITDA
1 |
312,5
|
345,4
|
114,6
|
244,8
|
264,7
|
349,1
|
132,1
|
258,4
|
230,2
|
373,7
|
191,2
|
275,7
|
259,3
|
408,6
|
203
|
Bedrijfsresultaat (EBIT)
1 |
256,6
|
289,2
|
54,2
|
190
|
211,4
|
293,9
|
74,9
|
200,1
|
171,7
|
317,5
|
133,1
|
219,3
|
202,1
|
352,3
|
145,7
|
Operationele Marge
|
17,06%
|
15,93%
|
3,56%
|
12,75%
|
13,38%
|
16,04%
|
4,86%
|
13,37%
|
10,51%
|
16,42%
|
8,5%
|
14,1%
|
11,87%
|
17,36%
|
8,87%
|
Resultaat voor belastingen (EBT)
1 |
238,1
|
277,2
|
29,3
|
162,2
|
200,1
|
280,4
|
49,2
|
170,6
|
165,5
|
329,8
|
140,4
|
218,3
|
206,4
|
344,7
|
149,1
|
Nettowinst (verlies)
1 |
193,3
|
217,7
|
24,4
|
123,4
|
150,5
|
216,5
|
32,3
|
132,1
|
146,9
|
276,6
|
108,7
|
163,6
|
159
|
274,4
|
115,3
|
Nettomarge
|
12,85%
|
11,99%
|
1,6%
|
8,28%
|
9,53%
|
11,82%
|
2,1%
|
8,83%
|
9%
|
14,3%
|
6,94%
|
10,52%
|
9,34%
|
13,53%
|
7,01%
|
WPA
2 |
2,570
|
2,930
|
0,3400
|
1,730
|
2,180
|
3,200
|
0,4800
|
1,960
|
2,190
|
4,190
|
1,656
|
2,557
|
2,460
|
4,344
|
1,825
|
Dividend per aandeel
2 |
0,6875
|
0,6875
|
0,6875
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
0,8104
|
0,8106
|
0,7736
|
0,7853
|
Datum van publicatie
|
02-11-21
|
03-02-22
|
24-05-22
|
09-08-22
|
10-11-22
|
09-02-23
|
25-05-23
|
10-08-23
|
08-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.298
|
449
|
1.144
|
962
|
427
|
683
|
405
|
344
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
586
|
484
|
273
|
549
|
194
|
829
|
608
|
778
|
ROE (netto-inkomsten/eigen vermogen)
|
17,4%
|
16,9%
|
4,79%
|
24,3%
|
21%
|
27,1%
|
26,9%
|
28,4%
|
ROA (netto-inkomsten/totale activa)
|
9,72%
|
7,66%
|
1,67%
|
7,69%
|
7,2%
|
9,8%
|
9,96%
|
10,9%
|
Totale activa
1 |
4.432
|
5.019
|
-7.231
|
7.806
|
7.257
|
6.795
|
7.106
|
7.125
|
Nettoactief per aandeel
2 |
40,20
|
34,90
|
53,90
|
34,70
|
35,90
|
38,50
|
37,90
|
40,20
|
Cashflow per aandeel
2 |
9,590
|
9,770
|
5,180
|
9,640
|
5,960
|
13,10
|
14,60
|
17,40
|
Capex
1 |
198
|
270
|
108
|
167
|
218
|
230
|
285
|
300
|
Capex/omzet
|
3,13%
|
4,38%
|
2,45%
|
2,68%
|
3,38%
|
3,48%
|
4,12%
|
4,14%
|
Datum van publicatie
|
14-05-19
|
27-05-20
|
20-05-21
|
24-05-22
|
25-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
166,5
USD Gemiddelde koersdoel
186,1
USD Spread / Gemiddelde doel +11,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,45% | 10,64 mld. | | +4,73% | 143 mld. | | -28,67% | 45,92 mld. | | +16,55% | 18,73 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
|