Geschatte realtime
Tradegate
18:19:34 10-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,27
EUR
|
+0,20%
|
|
-1,01%
|
-30,76%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
1.680
|
7.527
|
8.044
|
5.761
|
5.280
|
3.954
|
-
|
-
|
Bedrijfswaarde
1 |
3.267
|
8.637
|
9.035
|
7.339
|
5.280
|
4.904
|
4.466
|
4.258
|
K/w-verhouding
|
-7,6
x
|
-122
x
|
10,1
x
|
9,96
x
|
-23,1
x
|
9
x
|
7,92
x
|
6,03
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,3
x
|
1,85
x
|
1,42
x
|
1,03
x
|
1,02
x
|
0,78
x
|
0,75
x
|
0,72
x
|
Bedrijfswaarde/omzet
|
0,59
x
|
2,13
x
|
1,6
x
|
1,31
x
|
1,02
x
|
0,96
x
|
0,85
x
|
0,78
x
|
Bedrijfswaarde/EBITDA
|
3,25
x
|
13,3
x
|
7,14
x
|
6,75
x
|
-
|
6,82
x
|
5,6
x
|
4,89
x
|
Bedrijfswaarde/FCF
|
5,14
x
|
16,8
x
|
15,8
x
|
-
|
-
|
10,7
x
|
8,63
x
|
7,16
x
|
FCF Yield
|
19,5%
|
5,94%
|
6,34%
|
-
|
-
|
9,33%
|
11,6%
|
14%
|
Price to Book
|
0,78
x
|
3,49
x
|
3,04
x
|
2,91
x
|
-
|
1,92
x
|
1,54
x
|
1,36
x
|
Aantal aandelen (in duizenden)
|
149.365
|
151.044
|
147.615
|
125.710
|
116.567
|
116.649
|
-
|
-
|
Referentieprijs
2 |
11,25
|
49,83
|
54,49
|
45,83
|
45,30
|
33,90
|
33,90
|
33,90
|
Datum van publicatie
|
1/07/20
|
26/05/21
|
1/06/22
|
31/05/23
|
29/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
5.551
|
4.060
|
5.654
|
5.619
|
5.170
|
5.091
|
5.238
|
5.459
|
EBITDA
1 |
1.004
|
647
|
1.266
|
1.087
|
-
|
719
|
796,8
|
870,2
|
Bedrijfsresultaat (EBIT)
1 |
755
|
435
|
1.073
|
908
|
518
|
527,1
|
589,1
|
660,7
|
Operationele Marge
|
13,6%
|
10,71%
|
18,98%
|
16,16%
|
10,02%
|
10,35%
|
11,25%
|
12,1%
|
Resultaat voor belastingen (EBT)
1 |
-215
|
3
|
915
|
648
|
-283
|
513,5
|
606,8
|
743
|
Nettowinst (verlies)
1 |
-223
|
-62
|
822
|
616
|
-229
|
438,4
|
501,6
|
632
|
Nettomarge
|
-4,02%
|
-1,53%
|
14,54%
|
10,96%
|
-4,43%
|
8,61%
|
9,57%
|
11,58%
|
WPA
2 |
-1,480
|
-0,4100
|
5,390
|
4,600
|
-1,960
|
3,765
|
4,278
|
5,620
|
Free Cash Flow
1 |
636
|
513
|
573
|
-
|
-
|
457,7
|
517,3
|
595
|
FCF-marge
|
11,46%
|
12,64%
|
10,13%
|
-
|
-
|
8,99%
|
9,88%
|
10,9%
|
Kasstroomconversie (ebitda)
|
63,35%
|
79,29%
|
45,26%
|
-
|
-
|
63,67%
|
64,92%
|
68,38%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
69,71%
|
-
|
-
|
104,42%
|
103,15%
|
94,15%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/07/20
|
26/05/21
|
1/06/22
|
31/05/23
|
29/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 |
1.609
|
1.492
|
1.360
|
1.412
|
1.512
|
1.335
|
1.229
|
1.291
|
1.427
|
1.223
|
1.170
|
1.266
|
1.395
|
1.220
|
1.228
|
EBITDA
1 |
406
|
259
|
296
|
323
|
299
|
169
|
156
|
205
|
218
|
-
|
133,1
|
193,3
|
225,9
|
134
|
153
|
Bedrijfsresultaat (EBIT)
1 |
359
|
212
|
251
|
280
|
256
|
121
|
111
|
157
|
172
|
78
|
95,11
|
154
|
173,5
|
84,26
|
107
|
Operationele Marge
|
22,31%
|
14,21%
|
18,46%
|
19,83%
|
16,93%
|
9,06%
|
9,03%
|
12,16%
|
12,05%
|
6,38%
|
8,13%
|
12,16%
|
12,44%
|
6,9%
|
8,71%
|
Resultaat voor belastingen (EBT)
1 |
342
|
119
|
231
|
259
|
228
|
-70
|
50
|
101
|
123
|
-557
|
86,66
|
141,2
|
173,3
|
70,2
|
104
|
Nettowinst (verlies)
1 |
322
|
81
|
201
|
224
|
225
|
-34
|
48
|
90
|
105
|
-472
|
72,5
|
118
|
148
|
57
|
90
|
Nettomarge
|
20,01%
|
5,43%
|
14,78%
|
15,86%
|
14,88%
|
-2,55%
|
3,91%
|
6,97%
|
7,36%
|
-38,59%
|
6,2%
|
9,32%
|
10,61%
|
4,67%
|
7,33%
|
WPA
2 |
2,110
|
0,5400
|
1,400
|
1,630
|
1,720
|
-0,2800
|
0,4100
|
0,7700
|
0,8800
|
-4,030
|
0,6200
|
1,090
|
1,305
|
0,5475
|
0,7600
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/02/22
|
1/06/22
|
9/08/22
|
9/11/22
|
8/02/23
|
31/05/23
|
10/08/23
|
9/11/23
|
8/02/24
|
29/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
1.587
|
1.110
|
991
|
1.578
|
-
|
949
|
511
|
303
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,581
x
|
1,716
x
|
0,7828
x
|
1,452
x
|
-
|
1,32
x
|
0,6415
x
|
0,3485
x
|
Free Cash Flow
1 |
636
|
513
|
573
|
-
|
-
|
458
|
517
|
595
|
ROE (netto-inkomsten/eigen vermogen)
|
25,7%
|
13,4%
|
34,9%
|
28%
|
-
|
22,2%
|
28%
|
17,6%
|
ROA (netto-inkomsten/totale activa)
|
8,1%
|
3,76%
|
11%
|
8,34%
|
-
|
7,65%
|
11,6%
|
8,8%
|
Totale activa
1 |
-2.754
|
-1.649
|
7.480
|
7.388
|
-
|
5.731
|
4.328
|
7.182
|
Nettoactief per aandeel
2 |
14,50
|
14,30
|
17,90
|
15,70
|
-
|
17,70
|
22,10
|
24,90
|
Cashflow per aandeel
2 |
5,700
|
4,150
|
4,620
|
-
|
-
|
5,530
|
4,350
|
-
|
Capex
1 |
223
|
111
|
131
|
-
|
-
|
201
|
217
|
242
|
Capex/omzet
|
4,02%
|
2,73%
|
2,32%
|
-
|
-
|
3,95%
|
4,14%
|
4,44%
|
Datum van publicatie
|
1/07/20
|
26/05/21
|
1/06/22
|
31/05/23
|
29/05/24
|
-
|
-
|
-
|
Laatste slotkoers
33,9
USD Gemiddelde koersdoel
51,08
USD Spread / Gemiddelde doel +50,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,58% | 80,47 mld. | | +4,41% | 48,38 mld. | | -17,81% | 43,47 mld. | | +4,43% | 28,6 mld. | | +17,37% | 14,47 mld. | | +13,43% | 14,15 mld. | | +19,37% | 9,97 mld. | | +22,74% | 9,55 mld. | | +105,41% | 8,95 mld. |
Kleding- en accessoirewinkels - Andere
|