Beurs gesloten -
BOERSE MUENCHEN
21:43:46 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
121,9
EUR
|
-1,71%
|
|
-0,75%
|
-0,21%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
40.852
|
41.952
|
33.347
|
39.713
|
48.372
|
44.371
|
-
|
-
|
Bedrijfswaarde
1 |
39.813
|
39.646
|
30.877
|
37.617
|
45.960
|
41.736
|
41.429
|
41.585
|
K/w-verhouding
|
24,7
x
|
490
x
|
19,4
x
|
26,3
x
|
25,8
x
|
22,3
x
|
20,3
x
|
18,4
x
|
Dividendrendement
|
0,9%
|
0,24%
|
1,21%
|
-
|
-
|
1,11%
|
1,21%
|
1,37%
|
Marktkapitalisatie/omzet
|
2,55
x
|
3,35
x
|
1,76
x
|
2,12
x
|
2,37
x
|
2,09
x
|
1,97
x
|
1,86
x
|
Bedrijfswaarde/omzet
|
2,48
x
|
3,16
x
|
1,63
x
|
2,01
x
|
2,26
x
|
1,96
x
|
1,84
x
|
1,74
x
|
Bedrijfswaarde/EBITDA
|
15,9
x
|
71,6
x
|
11,5
x
|
15,8
x
|
16,9
x
|
14,2
x
|
12,9
x
|
12
x
|
Bedrijfswaarde/FCF
|
24,6
x
|
21,5
x
|
26,1
x
|
36,3
x
|
26,2
x
|
24,6
x
|
20,9
x
|
17,8
x
|
FCF Yield
|
4,06%
|
4,64%
|
3,82%
|
2,75%
|
3,81%
|
4,07%
|
4,79%
|
5,62%
|
Price to Book
|
12,1
x
|
12,8
x
|
8,18
x
|
-
|
-
|
7,83
x
|
6,49
x
|
5,66
x
|
Aantal aandelen (in duizenden)
|
358.882
|
356.463
|
353.330
|
344.371
|
336.666
|
335.307
|
-
|
-
|
Referentieprijs
2 |
113,8
|
117,7
|
94,38
|
115,3
|
143,7
|
132,3
|
132,3
|
132,3
|
Datum van publicatie
|
03-03-20
|
02-03-21
|
01-03-22
|
28-02-23
|
05-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
16.039
|
12.532
|
18.916
|
18.696
|
20.377
|
21.260
|
22.490
|
23.892
|
EBITDA
1 |
2.497
|
554
|
2.694
|
2.385
|
2.727
|
2.947
|
3.221
|
3.477
|
Bedrijfsresultaat (EBIT)
1 |
2.146
|
189,7
|
2.333
|
1.990
|
2.308
|
2.468
|
2.716
|
2.974
|
Operationele Marge
|
13,38%
|
1,51%
|
12,33%
|
10,65%
|
11,32%
|
11,61%
|
12,08%
|
12,45%
|
Resultaat voor belastingen (EBT)
1 |
2.164
|
106,3
|
2.259
|
1.987
|
2.472
|
2.608
|
2.816
|
3.038
|
Nettowinst (verlies)
1 |
1.661
|
85,38
|
1.723
|
1.512
|
1.875
|
1.974
|
2.133
|
2.302
|
Nettomarge
|
10,36%
|
0,68%
|
9,11%
|
8,09%
|
9,2%
|
9,28%
|
9,48%
|
9,63%
|
WPA
2 |
4,600
|
0,2400
|
4,870
|
4,380
|
5,560
|
5,943
|
6,532
|
7,211
|
Free Cash Flow
1 |
1.616
|
1.840
|
1.181
|
1.035
|
1.752
|
1.698
|
1.983
|
2.337
|
FCF-marge
|
10,08%
|
14,69%
|
6,24%
|
5,54%
|
8,6%
|
7,99%
|
8,82%
|
9,78%
|
Kasstroomconversie (ebitda)
|
64,72%
|
332,25%
|
43,85%
|
43,41%
|
64,23%
|
57,61%
|
61,58%
|
67,22%
|
Kasstroomconversie (nettowinst)
|
97,3%
|
2.155,61%
|
68,56%
|
68,47%
|
93,45%
|
86,03%
|
92,98%
|
101,53%
|
Dividend per aandeel
2 |
1,020
|
0,2850
|
1,140
|
-
|
-
|
1,474
|
1,596
|
1,808
|
Datum van publicatie
|
03-03-20
|
02-03-21
|
01-03-22
|
28-02-23
|
05-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
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 |
4.575
|
5.021
|
4.333
|
4.583
|
4.565
|
5.214
|
4.495
|
4.935
|
4.925
|
6.023
|
4.829
|
5.227
|
5.193
|
6.003
|
5.116
|
EBITDA
1 |
610,8
|
589,7
|
559,3
|
613,5
|
549,5
|
662,8
|
555,2
|
730,6
|
652,6
|
863,1
|
664,2
|
726,6
|
707,2
|
838,2
|
728,5
|
Bedrijfsresultaat (EBIT)
1 |
522,8
|
491,1
|
467,2
|
516,4
|
448,1
|
558,7
|
455,9
|
557,6
|
550,1
|
744,1
|
550,8
|
607,7
|
587,6
|
713
|
606,1
|
Operationele Marge
|
11,43%
|
9,78%
|
10,78%
|
11,27%
|
9,81%
|
10,71%
|
10,14%
|
11,3%
|
11,17%
|
12,35%
|
11,41%
|
11,63%
|
11,31%
|
11,88%
|
11,85%
|
Resultaat voor belastingen (EBT)
1 |
504
|
473,3
|
449,5
|
505,7
|
450,9
|
581,4
|
487,3
|
594,9
|
593,4
|
796,2
|
598,4
|
645,4
|
622,1
|
739,8
|
635,6
|
Nettowinst (verlies)
1 |
385
|
366,8
|
338,4
|
384,5
|
342
|
447
|
371,2
|
446,3
|
447,3
|
609,7
|
452,1
|
487,2
|
470,2
|
559,4
|
480,5
|
Nettomarge
|
8,42%
|
7,31%
|
7,81%
|
8,39%
|
7,49%
|
8,57%
|
8,26%
|
9,04%
|
9,08%
|
10,12%
|
9,36%
|
9,32%
|
9,06%
|
9,32%
|
9,39%
|
WPA
2 |
1,090
|
1,040
|
0,9700
|
1,110
|
1,000
|
1,310
|
1,090
|
1,320
|
1,330
|
1,820
|
1,354
|
1,465
|
1,418
|
1,700
|
1,457
|
Dividend per aandeel
2 |
0,2850
|
0,2850
|
0,3100
|
0,3100
|
0,3100
|
-
|
0,3350
|
-
|
-
|
-
|
0,3703
|
0,3694
|
0,3698
|
0,3689
|
0,3958
|
Datum van publicatie
|
18-11-21
|
01-03-22
|
19-05-22
|
18-08-22
|
17-11-22
|
28-02-23
|
18-05-23
|
17-08-23
|
16-11-23
|
05-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.038
|
2.306
|
2.470
|
2.095
|
2.412
|
2.635
|
2.942
|
2.787
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.616
|
1.841
|
1.181
|
1.035
|
1.752
|
1.698
|
1.983
|
2.337
|
ROE (netto-inkomsten/eigen vermogen)
|
50%
|
2,57%
|
46,9%
|
36,2%
|
40,9%
|
38%
|
36,6%
|
36,1%
|
ROA (netto-inkomsten/totale activa)
|
22%
|
0,77%
|
13,1%
|
11,2%
|
13,5%
|
13,3%
|
13,8%
|
15%
|
Totale activa
1 |
7.550
|
11.033
|
13.179
|
13.528
|
13.858
|
14.787
|
15.469
|
15.344
|
Nettoactief per aandeel
2 |
9,420
|
9,230
|
11,50
|
-
|
-
|
16,90
|
20,40
|
23,40
|
Cashflow per aandeel
2 |
6,010
|
6,330
|
4,920
|
4,890
|
7,450
|
8,390
|
9,180
|
-
|
Capex
1 |
555
|
405
|
558
|
654
|
763
|
824
|
811
|
786
|
Capex/omzet
|
3,46%
|
3,24%
|
2,95%
|
3,5%
|
3,74%
|
3,87%
|
3,6%
|
3,29%
|
Datum van publicatie
|
03-03-20
|
02-03-21
|
01-03-22
|
28-02-23
|
05-03-24
|
-
|
-
|
-
|
Laatste slotkoers
132,3
USD Gemiddelde koersdoel
160,7
USD Spread / Gemiddelde doel +21,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,43% | 147 mld. | | +17,20% | 81,74 mld. | | -16,78% | 45,47 mld. | | +2,65% | 26,39 mld. | | +16,11% | 14,36 mld. | | +14,97% | 9,77 mld. | | +9,45% | 8,33 mld. | | +3,30% | 8,13 mld. | | +58,25% | 6,93 mld. |
Kleding- en accessoirewinkels - Andere
|