Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
133,6
USD
|
+1,10%
|
|
+0,20%
|
-3,45%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
40.852
|
41.952
|
33.347
|
39.713
|
48.372
|
44.800
|
-
|
-
|
Bedrijfswaarde
1 |
39.813
|
39.646
|
30.877
|
37.617
|
45.960
|
42.250
|
41.971
|
42.241
|
K/w-verhouding
|
24,7
x
|
490
x
|
19,4
x
|
26,3
x
|
25,8
x
|
22,5
x
|
20,5
x
|
18,6
x
|
Dividendrendement
|
0,9%
|
0,24%
|
1,21%
|
-
|
-
|
1,11%
|
1,2%
|
1,36%
|
Marktkapitalisatie/omzet
|
2,55
x
|
3,35
x
|
1,76
x
|
2,12
x
|
2,37
x
|
2,11
x
|
1,99
x
|
1,88
x
|
Bedrijfswaarde/omzet
|
2,48
x
|
3,16
x
|
1,63
x
|
2,01
x
|
2,26
x
|
1,99
x
|
1,87
x
|
1,77
x
|
Bedrijfswaarde/EBITDA
|
15,9
x
|
71,6
x
|
11,5
x
|
15,8
x
|
16,9
x
|
14,3
x
|
13
x
|
12,1
x
|
Bedrijfswaarde/FCF
|
24,6
x
|
21,5
x
|
26,1
x
|
36,3
x
|
26,2
x
|
24,8
x
|
21,1
x
|
17,9
x
|
FCF Yield
|
4,06%
|
4,64%
|
3,82%
|
2,75%
|
3,81%
|
4,04%
|
4,73%
|
5,58%
|
Price to Book
|
12,1
x
|
12,8
x
|
8,18
x
|
-
|
-
|
7,95
x
|
6,62
x
|
6,02
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
|
133,6
|
133,6
|
133,6
|
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
|
21.254
|
22.489
|
23.893
|
EBITDA
1 |
2.497
|
554
|
2.694
|
2.385
|
2.727
|
2.948
|
3.220
|
3.477
|
Bedrijfsresultaat (EBIT)
1 |
2.146
|
189,7
|
2.333
|
1.990
|
2.308
|
2.464
|
2.708
|
2.975
|
Operationele Marge
|
13,38%
|
1,51%
|
12,33%
|
10,65%
|
11,32%
|
11,59%
|
12,04%
|
12,45%
|
Resultaat voor belastingen (EBT)
1 |
2.164
|
106,3
|
2.259
|
1.987
|
2.472
|
2.603
|
2.804
|
3.038
|
Nettowinst (verlies)
1 |
1.661
|
85,38
|
1.723
|
1.512
|
1.875
|
1.970
|
2.124
|
2.302
|
Nettomarge
|
10,36%
|
0,68%
|
9,11%
|
8,09%
|
9,2%
|
9,27%
|
9,44%
|
9,63%
|
WPA
2 |
4,600
|
0,2400
|
4,870
|
4,380
|
5,560
|
5,936
|
6,518
|
7,181
|
Free Cash Flow
1 |
1.616
|
1.840
|
1.181
|
1.035
|
1.752
|
1.707
|
1.986
|
2.358
|
FCF-marge
|
10,08%
|
14,69%
|
6,24%
|
5,54%
|
8,6%
|
8,03%
|
8,83%
|
9,87%
|
Kasstroomconversie (ebitda)
|
64,72%
|
332,25%
|
43,85%
|
43,41%
|
64,23%
|
57,89%
|
61,68%
|
67,82%
|
Kasstroomconversie (nettowinst)
|
97,3%
|
2.155,61%
|
68,56%
|
68,47%
|
93,45%
|
86,64%
|
93,52%
|
102,45%
|
Dividend per aandeel
2 |
1,020
|
0,2850
|
1,140
|
-
|
-
|
1,476
|
1,598
|
1,814
|
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
|
4.823
|
5.230
|
5.193
|
6.004
|
5.097
|
EBITDA
1 |
610,8
|
589,7
|
559,3
|
613,5
|
549,5
|
662,8
|
555,2
|
730,6
|
652,6
|
863,1
|
666,2
|
726,5
|
707,1
|
838,1
|
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
|
549,6
|
608,7
|
587,6
|
713,5
|
595,4
|
Operationele Marge
|
11,43%
|
9,78%
|
10,78%
|
11,27%
|
9,81%
|
10,71%
|
10,14%
|
11,3%
|
11,17%
|
12,35%
|
11,4%
|
11,64%
|
11,32%
|
11,88%
|
11,68%
|
Resultaat voor belastingen (EBT)
1 |
504
|
473,3
|
449,5
|
505,7
|
450,9
|
581,4
|
487,3
|
594,9
|
593,4
|
796,2
|
594,6
|
646,8
|
622,2
|
740,5
|
625,6
|
Nettowinst (verlies)
1 |
385
|
366,8
|
338,4
|
384,5
|
342
|
447
|
371,2
|
446,3
|
447,3
|
609,7
|
449,5
|
488,2
|
470,3
|
560
|
472,9
|
Nettomarge
|
8,42%
|
7,31%
|
7,81%
|
8,39%
|
7,49%
|
8,57%
|
8,26%
|
9,04%
|
9,08%
|
10,12%
|
9,32%
|
9,33%
|
9,06%
|
9,33%
|
9,28%
|
WPA
2 |
1,090
|
1,040
|
0,9700
|
1,110
|
1,000
|
1,310
|
1,090
|
1,320
|
1,330
|
1,820
|
1,350
|
1,465
|
1,420
|
1,697
|
1,447
|
Dividend per aandeel
2 |
0,2850
|
0,2850
|
0,3100
|
0,3100
|
0,3100
|
-
|
0,3350
|
-
|
-
|
-
|
0,3703
|
0,3694
|
0,3698
|
0,3688
|
0,3957
|
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
|
2.551
|
2.829
|
2.559
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.616
|
1.841
|
1.181
|
1.035
|
1.752
|
1.707
|
1.986
|
2.358
|
ROE (netto-inkomsten/eigen vermogen)
|
50%
|
2,57%
|
46,9%
|
36,2%
|
40,9%
|
38,1%
|
36,7%
|
36,6%
|
ROA (netto-inkomsten/totale activa)
|
22%
|
0,77%
|
13,1%
|
11,2%
|
13,5%
|
13,3%
|
13,7%
|
15%
|
Totale activa
1 |
7.550
|
11.033
|
13.179
|
13.528
|
13.858
|
14.764
|
15.493
|
15.345
|
Nettoactief per aandeel
2 |
9,420
|
9,230
|
11,50
|
-
|
-
|
16,80
|
20,20
|
22,20
|
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
|
822
|
810
|
785
|
Capex/omzet
|
3,46%
|
3,24%
|
2,95%
|
3,5%
|
3,74%
|
3,87%
|
3,6%
|
3,28%
|
Datum van publicatie
|
03-03-20
|
02-03-21
|
01-03-22
|
28-02-23
|
05-03-24
|
-
|
-
|
-
|
Laatste slotkoers
133,6
USD Gemiddelde koersdoel
160,8
USD Spread / Gemiddelde doel +20,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,45% | 44,8 mld. | | +14,99% | 151 mld. | | +18,29% | 80,65 mld. | | -15,30% | 44,23 mld. | | +1,89% | 26,43 mld. | | -5,29% | 11,76 mld. | | +8,80% | 9,19 mld. | | +2,10% | 7,97 mld. | | -3,95% | 7,13 mld. | | +38,38% | 6,23 mld. |
Kleding- en accessoirewinkels - Andere
|