Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
40,05
USD
|
+1,68%
|
|
-1,40%
|
+8,80%
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.081
|
3.581
|
11.849
|
7.761
|
9.921
|
9.186
|
-
|
-
|
Bedrijfswaarde
1 |
9.450
|
4.446
|
11.424
|
8.498
|
9.921
|
9.698
|
8.979
|
8.265
|
K/w-verhouding
|
14,2
x
|
-5,54
x
|
14,4
x
|
9,72
x
|
11
x
|
10,2
x
|
9,02
x
|
8,66
x
|
Dividendrendement
|
4,31%
|
7,81%
|
-
|
3,24%
|
2,8%
|
3,49%
|
3,53%
|
3,65%
|
Marktkapitalisatie/omzet
|
1,51
x
|
0,72
x
|
2,06
x
|
1,16
x
|
1,49
x
|
1,36
x
|
1,31
x
|
1,26
x
|
Bedrijfswaarde/omzet
|
1,57
x
|
0,9
x
|
1,99
x
|
1,27
x
|
1,49
x
|
1,44
x
|
1,28
x
|
1,13
x
|
Bedrijfswaarde/EBITDA
|
7,79
x
|
6,47
x
|
8,69
x
|
6,01
x
|
7,32
x
|
6,77
x
|
5,89
x
|
5,14
x
|
Bedrijfswaarde/FCF
|
18,3
x
|
22,1
x
|
9,44
x
|
11,2
x
|
12,5
x
|
9,1
x
|
8,36
x
|
6,91
x
|
FCF Yield
|
5,48%
|
4,53%
|
10,6%
|
8,94%
|
7,97%
|
11%
|
12%
|
14,5%
|
Price to Book
|
2,57
x
|
1,59
x
|
3,64
x
|
3,25
x
|
-
|
3,1
x
|
2,44
x
|
1,93
x
|
Aantal aandelen (in duizenden)
|
290.136
|
276.098
|
278.858
|
251.802
|
231.798
|
229.366
|
-
|
-
|
Referentieprijs
2 |
31,30
|
12,97
|
42,49
|
30,82
|
42,80
|
40,05
|
40,05
|
40,05
|
Datum van publicatie
|
15-08-19
|
13-08-20
|
19-08-21
|
18-08-22
|
17-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.027
|
4.961
|
5.746
|
6.684
|
6.661
|
6.742
|
6.990
|
7.284
|
EBITDA
1 |
1.214
|
686,7
|
1.314
|
1.414
|
1.355
|
1.432
|
1.525
|
1.607
|
Bedrijfsresultaat (EBIT)
1 |
945,4
|
438,4
|
1.095
|
1.219
|
1.172
|
1.244
|
1.343
|
1.416
|
Operationele Marge
|
15,69%
|
8,84%
|
19,06%
|
18,23%
|
17,6%
|
18,45%
|
19,21%
|
19,43%
|
Resultaat voor belastingen (EBT)
1 |
766,2
|
-624,2
|
897,3
|
1.047
|
1.143
|
1.104
|
1.249
|
1.359
|
Nettowinst (verlies)
1 |
643,4
|
-652,1
|
834,2
|
856,3
|
936
|
895,8
|
1.002
|
1.092
|
Nettomarge
|
10,68%
|
-13,14%
|
14,52%
|
12,81%
|
14,05%
|
13,29%
|
14,34%
|
14,99%
|
WPA
2 |
2,210
|
-2,340
|
2,950
|
3,170
|
3,880
|
3,929
|
4,440
|
4,624
|
Free Cash Flow
1 |
517,5
|
201,6
|
1.210
|
759,3
|
791
|
1.065
|
1.074
|
1.197
|
FCF-marge
|
8,59%
|
4,06%
|
21,06%
|
11,36%
|
11,88%
|
15,8%
|
15,37%
|
16,43%
|
Kasstroomconversie (ebitda)
|
42,64%
|
29,36%
|
92,09%
|
53,7%
|
58,39%
|
74,38%
|
70,42%
|
74,46%
|
Kasstroomconversie (nettowinst)
|
80,43%
|
-
|
145,05%
|
88,67%
|
84,51%
|
118,91%
|
107,17%
|
109,56%
|
Dividend per aandeel
2 |
1,350
|
1,013
|
-
|
1,000
|
1,200
|
1,400
|
1,412
|
1,461
|
Datum van publicatie
|
15-08-19
|
13-08-20
|
19-08-21
|
18-08-22
|
17-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2022 Q1
|
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
|
---|
Omzet
1 |
1.481
|
2.141
|
1.438
|
1.625
|
1.506
|
2.025
|
1.510
|
1.620
|
1.513
|
2.084
|
1.500
|
1.641
|
1.559
|
2.151
|
1.549
|
EBITDA
1 |
357,9
|
524,9
|
224,3
|
306,8
|
298,1
|
463
|
268,2
|
325,3
|
317,1
|
489,1
|
242,4
|
348,8
|
331
|
539,6
|
263
|
Bedrijfsresultaat (EBIT)
1 |
307,1
|
476,1
|
175,8
|
259,6
|
254,3
|
418,2
|
226,3
|
273,6
|
272,8
|
447,6
|
200,5
|
299,5
|
289,3
|
502,9
|
222,3
|
Operationele Marge
|
20,74%
|
22,24%
|
12,23%
|
15,98%
|
16,88%
|
20,65%
|
14,99%
|
16,89%
|
18,03%
|
21,47%
|
13,37%
|
18,25%
|
18,55%
|
23,37%
|
14,35%
|
Resultaat voor belastingen (EBT)
1 |
276,7
|
390,1
|
151,7
|
228,5
|
236,2
|
416,9
|
223,2
|
266,8
|
238,5
|
403,1
|
174
|
267,9
|
269,4
|
482
|
210,5
|
Nettowinst (verlies)
1 |
226,9
|
317,9
|
122,7
|
188,8
|
195,3
|
329,9
|
186,7
|
224,1
|
195
|
322,3
|
137,9
|
213,8
|
217,1
|
385,8
|
167,8
|
Nettomarge
|
15,32%
|
14,85%
|
8,54%
|
11,62%
|
12,96%
|
16,29%
|
12,37%
|
13,84%
|
12,89%
|
15,46%
|
9,2%
|
13,03%
|
13,92%
|
17,93%
|
10,83%
|
WPA
2 |
0,8000
|
1,150
|
0,4600
|
0,7500
|
0,7900
|
1,360
|
0,7800
|
0,9500
|
0,8400
|
1,390
|
0,6300
|
0,9650
|
1,010
|
1,725
|
0,7100
|
Dividend per aandeel
2 |
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
-
|
-
|
0,3498
|
0,3502
|
0,3501
|
0,3501
|
0,3501
|
Datum van publicatie
|
11-11-21
|
10-02-22
|
12-05-22
|
18-08-22
|
10-11-22
|
09-02-23
|
11-05-23
|
17-08-23
|
09-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
369
|
865
|
-
|
737
|
-
|
512
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
425
|
-
|
-
|
-
|
208
|
921
|
Hefboom (schuld/ebitda)
|
0,304
x
|
1,26
x
|
-
|
0,5214
x
|
-
|
0,3576
x
|
-
|
-
|
Free Cash Flow
1 |
518
|
202
|
1.210
|
759
|
791
|
1.065
|
1.074
|
1.197
|
ROE (netto-inkomsten/eigen vermogen)
|
22,2%
|
9,37%
|
30,1%
|
30,9%
|
41%
|
36,8%
|
31,4%
|
32,2%
|
ROA (netto-inkomsten/totale activa)
|
11%
|
-8,81%
|
10,2%
|
10,9%
|
13%
|
8,82%
|
6,95%
|
-
|
Totale activa
1 |
5.825
|
7.401
|
8.153
|
7.824
|
7.191
|
10.161
|
14.412
|
-
|
Nettoactief per aandeel
2 |
12,20
|
8,170
|
11,70
|
9,480
|
-
|
12,90
|
16,40
|
20,80
|
Cashflow per aandeel
2 |
2,720
|
1,460
|
4,680
|
3,160
|
4,040
|
4,060
|
3,890
|
-
|
Capex
1 |
274
|
205
|
116
|
93,9
|
184
|
219
|
236
|
255
|
Capex/omzet
|
4,55%
|
4,14%
|
2,02%
|
1,4%
|
2,77%
|
3,25%
|
3,38%
|
3,5%
|
Datum van publicatie
|
15-08-19
|
13-08-20
|
19-08-21
|
18-08-22
|
17-08-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
40,05
USD Gemiddelde koersdoel
50,42
USD Spread / Gemiddelde doel +25,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,80% | 9,19 mld. | | +14,99% | 151 mld. | | +18,29% | 80,65 mld. | | -3,45% | 44,8 mld. | | -15,30% | 44,23 mld. | | +1,89% | 26,43 mld. | | +12,34% | 13,71 mld. | | -5,29% | 11,76 mld. | | +2,10% | 7,97 mld. | | -3,95% | 7,13 mld. |
Kleding- en accessoirewinkels - Andere
|