Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
335,1
USD
|
+0,94%
|
|
-0,08%
|
-3,31%
|
Fiscaal tijdperk: Gennaio |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
255.102
|
299.349
|
382.755
|
322.766
|
353.617
|
332.084
|
-
|
-
|
Bedrijfswaarde
1 |
284.452
|
328.692
|
420.498
|
363.202
|
393.968
|
374.332
|
373.694
|
373.353
|
K/w-verhouding
|
22,8
x
|
23,3
x
|
23,6
x
|
19
x
|
23,5
x
|
21,9
x
|
20,4
x
|
18,9
x
|
Dividendrendement
|
2,39%
|
2,21%
|
2,07%
|
-
|
-
|
2,69%
|
2,84%
|
3,03%
|
Marktkapitalisatie/omzet
|
2,31
x
|
2,27
x
|
2,53
x
|
2,05
x
|
2,32
x
|
2,15
x
|
2,1
x
|
2,02
x
|
Bedrijfswaarde/omzet
|
2,58
x
|
2,49
x
|
2,78
x
|
2,31
x
|
2,58
x
|
2,43
x
|
2,36
x
|
2,27
x
|
Bedrijfswaarde/EBITDA
|
15,7
x
|
15,7
x
|
16,2
x
|
13,4
x
|
15,8
x
|
15
x
|
14,4
x
|
13,7
x
|
Bedrijfswaarde/FCF
|
25,8
x
|
20,1
x
|
30
x
|
31,6
x
|
22
x
|
23,1
x
|
22,8
x
|
21
x
|
FCF Yield
|
3,88%
|
4,98%
|
3,33%
|
3,17%
|
4,56%
|
4,33%
|
4,38%
|
4,76%
|
Price to Book
|
-80,9
x
|
90,8
x
|
-224
x
|
-
|
341
x
|
182
x
|
-326
x
|
-9.596
x
|
Aantal aandelen (in duizenden)
|
1.090.831
|
1.076.601
|
1.044.239
|
1.019.186
|
995.262
|
991.031
|
-
|
-
|
Referentieprijs
2 |
233,9
|
278,0
|
366,5
|
316,7
|
355,3
|
335,1
|
335,1
|
335,1
|
Datum van publicatie
|
25-02-20
|
23-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
110.225
|
132.110
|
151.157
|
157.403
|
152.669
|
154.308
|
158.364
|
164.765
|
EBITDA
1 |
18.139
|
20.907
|
25.902
|
27.014
|
24.936
|
24.982
|
25.973
|
27.309
|
Bedrijfsresultaat (EBIT)
1 |
15.843
|
18.388
|
23.040
|
24.039
|
21.689
|
21.794
|
22.761
|
24.151
|
Operationele Marge
|
14,37%
|
13,92%
|
15,24%
|
15,27%
|
14,21%
|
14,12%
|
14,37%
|
14,66%
|
Resultaat voor belastingen (EBT)
1 |
14.715
|
16.978
|
21.737
|
22.477
|
19.924
|
19.985
|
21.030
|
22.414
|
Nettowinst (verlies)
1 |
11.242
|
12.866
|
16.433
|
17.105
|
15.143
|
15.079
|
15.841
|
16.792
|
Nettomarge
|
10,2%
|
9,74%
|
10,87%
|
10,87%
|
9,92%
|
9,77%
|
10%
|
10,19%
|
WPA
2 |
10,25
|
11,94
|
15,53
|
16,69
|
15,11
|
15,32
|
16,39
|
17,70
|
Free Cash Flow
1 |
11.045
|
16.376
|
14.005
|
11.496
|
17.946
|
16.210
|
16.356
|
17.770
|
FCF-marge
|
10,02%
|
12,4%
|
9,27%
|
7,3%
|
11,75%
|
10,51%
|
10,33%
|
10,78%
|
Kasstroomconversie (ebitda)
|
60,89%
|
78,33%
|
54,07%
|
42,56%
|
71,97%
|
64,89%
|
62,97%
|
65,07%
|
Kasstroomconversie (nettowinst)
|
98,25%
|
127,28%
|
85,22%
|
67,21%
|
118,51%
|
107,51%
|
103,25%
|
105,82%
|
Dividend per aandeel
2 |
5,580
|
6,150
|
7,600
|
-
|
-
|
9,026
|
9,511
|
10,14
|
Datum van publicatie
|
25-02-20
|
23-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Januar |
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 |
36.820
|
35.719
|
38.908
|
43.792
|
38.872
|
35.831
|
37.257
|
42.916
|
37.710
|
34.786
|
36.672
|
42.545
|
37.714
|
37.413
|
38.127
|
EBITDA
1 |
6.509
|
5.559
|
6.656
|
7.956
|
6.891
|
5.511
|
6.344
|
7.384
|
6.233
|
4.975
|
5.946
|
7.245
|
6.198
|
5.532
|
6.365
|
Bedrijfsresultaat (EBIT)
1 |
5.795
|
4.825
|
5.929
|
7.210
|
6.148
|
4.752
|
5.551
|
6.589
|
5.406
|
4.143
|
5.170
|
6.491
|
5.439
|
4.681
|
5.485
|
Operationele Marge
|
15,74%
|
13,51%
|
15,24%
|
16,46%
|
15,82%
|
13,26%
|
14,9%
|
15,35%
|
14,34%
|
11,91%
|
14,1%
|
15,26%
|
14,42%
|
12,51%
|
14,39%
|
Resultaat voor belastingen (EBT)
1 |
5.469
|
4.502
|
5.560
|
6.831
|
5.742
|
4.344
|
5.110
|
6.161
|
4.968
|
3.685
|
4.700
|
6.032
|
5.008
|
4.246
|
5.060
|
Nettowinst (verlies)
1 |
4.129
|
3.352
|
4.231
|
5.173
|
4.339
|
3.362
|
3.873
|
4.659
|
3.810
|
2.801
|
3.563
|
4.549
|
3.777
|
3.209
|
3.820
|
Nettomarge
|
11,21%
|
9,38%
|
10,87%
|
11,81%
|
11,16%
|
9,38%
|
10,4%
|
10,86%
|
10,1%
|
8,05%
|
9,71%
|
10,69%
|
10,01%
|
8,58%
|
10,02%
|
WPA
2 |
3,920
|
3,210
|
4,090
|
5,050
|
4,240
|
3,300
|
3,820
|
4,650
|
3,810
|
2,820
|
3,600
|
4,626
|
3,842
|
3,267
|
3,915
|
Dividend per aandeel
2 |
1,650
|
1,900
|
1,900
|
1,900
|
1,900
|
-
|
2,090
|
-
|
-
|
-
|
2,256
|
2,256
|
2,256
|
2,270
|
2,306
|
Datum van publicatie
|
16-11-21
|
22-02-22
|
17-05-22
|
16-08-22
|
15-11-22
|
21-02-23
|
16-05-23
|
15-08-23
|
14-11-23
|
20-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
29.350
|
29.343
|
37.743
|
40.436
|
40.351
|
42.248
|
41.610
|
41.269
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,618
x
|
1,404
x
|
1,457
x
|
1,497
x
|
1,618
x
|
1,691
x
|
1,602
x
|
1,511
x
|
Free Cash Flow
1 |
11.045
|
16.376
|
14.005
|
11.496
|
17.946
|
16.210
|
16.356
|
17.770
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
458%
|
2.050%
|
-
|
1.162%
|
1.554%
|
1.353%
|
521%
|
ROA (netto-inkomsten/totale activa)
|
23,6%
|
21,1%
|
23,1%
|
23,1%
|
19,8%
|
19,5%
|
20,9%
|
21,1%
|
Totale activa
1 |
47.615
|
60.908
|
71.229
|
74.161
|
76.488
|
77.444
|
75.820
|
79.585
|
Nettoactief per aandeel
2 |
-2,890
|
3,060
|
-1,640
|
-
|
1,040
|
1,840
|
-1,030
|
-0,0300
|
Cashflow per aandeel
2 |
12,50
|
17,50
|
15,70
|
14,30
|
21,10
|
20,20
|
21,80
|
28,40
|
Capex
1 |
2.678
|
2.463
|
2.566
|
3.119
|
3.226
|
3.111
|
3.158
|
3.277
|
Capex/omzet
|
2,43%
|
1,86%
|
1,7%
|
1,98%
|
2,11%
|
2,02%
|
1,99%
|
1,99%
|
Datum van publicatie
|
25-02-20
|
23-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
335,1
USD Gemiddelde koersdoel
384,8
USD Spread / Gemiddelde doel +14,84% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,31% | 332 mld. | | +3,29% | 132 mld. | | -12,82% | 3,62 mld. | | +6,21% | 3,05 mld. | | -5,07% | 2,21 mld. | | +5,75% | 1,98 mld. | | +7,82% | 1,73 mld. | | -31,94% | 1,66 mld. | | +12,27% | 1,26 mld. | | +12,14% | 1,23 mld. |
Home Improvement Products & Services Retailers - NEC
|