Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
80
USD
|
+1,25%
|
|
+4,51%
|
+0,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.765
|
5.786
|
6.355
|
5.440
|
4.813
|
4.758
|
-
|
-
|
Bedrijfswaarde
1 |
6.078
|
5.037
|
5.495
|
5.042
|
4.090
|
4.227
|
4.078
|
4.014
|
K/w-verhouding
|
20,7
x
|
53,9
x
|
18,3
x
|
17,7
x
|
19,4
x
|
20,8
x
|
18,1
x
|
16,7
x
|
Dividendrendement
|
0,96%
|
0,3%
|
1,07%
|
1,37%
|
1,51%
|
1,49%
|
1,54%
|
1,48%
|
Marktkapitalisatie/omzet
|
2,22
x
|
2,31
x
|
2,03
x
|
1,57
x
|
1,38
x
|
1,4
x
|
1,33
x
|
1,28
x
|
Bedrijfswaarde/omzet
|
2
x
|
2,01
x
|
1,76
x
|
1,46
x
|
1,17
x
|
1,25
x
|
1,14
x
|
1,08
x
|
Bedrijfswaarde/EBITDA
|
11,8
x
|
17,8
x
|
9,71
x
|
9,23
x
|
8,85
x
|
10,5
x
|
9,16
x
|
8,63
x
|
Bedrijfswaarde/FCF
|
37,5
x
|
20,4
x
|
17,2
x
|
-60,2
x
|
7,03
x
|
13,4
x
|
16
x
|
13,2
x
|
FCF Yield
|
2,66%
|
4,91%
|
5,82%
|
-1,66%
|
14,2%
|
7,48%
|
6,25%
|
7,55%
|
Price to Book
|
3,66
x
|
3,16
x
|
3,25
x
|
2,81
x
|
2,46
x
|
2,31
x
|
2,1
x
|
2,09
x
|
Aantal aandelen (in duizenden)
|
67.526
|
66.212
|
65.217
|
62.114
|
60.508
|
59.473
|
-
|
-
|
Referentieprijs
2 |
100,2
|
87,38
|
97,44
|
87,58
|
79,54
|
80,00
|
80,00
|
80,00
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.042
|
2.502
|
3.126
|
3.464
|
3.487
|
3.393
|
3.567
|
3.726
|
EBITDA
1 |
516,7
|
283,6
|
566,1
|
546,1
|
462,3
|
403,8
|
445,4
|
465
|
Bedrijfsresultaat (EBIT)
1 |
395
|
172,6
|
450,5
|
428,7
|
335,3
|
274,4
|
318,2
|
342,4
|
Operationele Marge
|
12,98%
|
6,9%
|
14,41%
|
12,38%
|
9,61%
|
8,09%
|
8,92%
|
9,19%
|
Resultaat voor belastingen (EBT)
1 |
405,4
|
139,5
|
451,5
|
397,4
|
326,2
|
303,9
|
338,9
|
360,5
|
Nettowinst (verlies)
1 |
330,5
|
108
|
354,1
|
311,4
|
251,4
|
231
|
256,4
|
273,3
|
Nettomarge
|
10,86%
|
4,32%
|
11,33%
|
8,99%
|
7,21%
|
6,81%
|
7,19%
|
7,34%
|
WPA
2 |
4,830
|
1,620
|
5,330
|
4,950
|
4,090
|
3,845
|
4,411
|
4,804
|
Free Cash Flow
1 |
161,9
|
247,3
|
319,7
|
-83,71
|
581,7
|
316,2
|
254,8
|
303,2
|
FCF-marge
|
5,32%
|
9,89%
|
10,22%
|
-2,42%
|
16,68%
|
9,32%
|
7,14%
|
8,14%
|
Kasstroomconversie (ebitda)
|
31,34%
|
87,19%
|
56,47%
|
-
|
125,82%
|
78,31%
|
57,2%
|
65,22%
|
Kasstroomconversie (nettowinst)
|
49%
|
228,97%
|
90,27%
|
-
|
231,38%
|
136,89%
|
99,34%
|
110,96%
|
Dividend per aandeel
2 |
0,9600
|
0,2600
|
1,040
|
1,200
|
1,200
|
1,193
|
1,233
|
1,181
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
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
|
---|
Omzet
1 |
804,7
|
1.130
|
761,5
|
578,1
|
955,1
|
1.170
|
820,6
|
620,9
|
985,7
|
1.060
|
770
|
568,8
|
971,3
|
1.081
|
800,7
|
EBITDA
1 |
157
|
242,6
|
114,2
|
36,73
|
173,3
|
221,8
|
87,01
|
37,19
|
166,4
|
171,8
|
59,75
|
-10,64
|
139,4
|
177,5
|
72,1
|
Bedrijfsresultaat (EBIT)
1 |
133,5
|
211,6
|
83,67
|
8,773
|
145,3
|
191
|
56,43
|
6,229
|
134,6
|
138,1
|
44,68
|
-33,99
|
126,9
|
137,9
|
46,34
|
Operationele Marge
|
16,59%
|
18,73%
|
10,99%
|
1,52%
|
15,21%
|
16,33%
|
6,88%
|
1%
|
13,65%
|
13,03%
|
5,8%
|
-5,98%
|
13,07%
|
12,76%
|
5,79%
|
Resultaat voor belastingen (EBT)
1 |
133,9
|
211,9
|
84,1
|
7,837
|
145,8
|
159,7
|
60,56
|
9,55
|
136,1
|
120
|
54,15
|
-27,97
|
131
|
146,6
|
43,36
|
Nettowinst (verlies)
1 |
100,6
|
157
|
66,84
|
7,163
|
111,8
|
125,7
|
46,2
|
8,35
|
103,5
|
93,34
|
42,3
|
-21,1
|
101,3
|
105,9
|
32,76
|
Nettomarge
|
12,5%
|
13,89%
|
8,78%
|
1,24%
|
11,7%
|
10,75%
|
5,63%
|
1,34%
|
10,5%
|
8,81%
|
5,49%
|
-3,71%
|
10,43%
|
9,79%
|
4,09%
|
WPA
2 |
1,520
|
2,390
|
1,030
|
0,1100
|
1,800
|
2,020
|
0,7400
|
0,1400
|
1,700
|
1,550
|
0,7100
|
-0,3105
|
1,641
|
1,918
|
0,6075
|
Dividend per aandeel
2 |
0,2600
|
0,2600
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,2826
|
0,2826
|
0,2826
|
0,2826
|
0,2708
|
Datum van publicatie
|
28/10/21
|
3/02/22
|
28/04/22
|
27/07/22
|
27/10/22
|
2/02/23
|
27/04/23
|
1/08/23
|
26/10/23
|
1/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
688
|
749
|
859
|
398
|
723
|
530
|
680
|
744
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
162
|
247
|
320
|
-83,7
|
582
|
316
|
255
|
303
|
ROE (netto-inkomsten/eigen vermogen)
|
18,8%
|
5,87%
|
18,5%
|
17,3%
|
14%
|
11,5%
|
12%
|
12,6%
|
ROA (netto-inkomsten/totale activa)
|
12,5%
|
3,75%
|
12%
|
11,1%
|
9,04%
|
7,8%
|
8,1%
|
8,7%
|
Totale activa
1 |
2.650
|
2.884
|
2.952
|
2.808
|
2.782
|
2.961
|
3.166
|
3.141
|
Nettoactief per aandeel
2 |
27,40
|
27,70
|
30,00
|
31,20
|
32,30
|
34,60
|
38,10
|
38,40
|
Cashflow per aandeel
2 |
4,170
|
4,130
|
5,340
|
-0,4000
|
10,40
|
6,660
|
5,580
|
6,240
|
Capex
1 |
124
|
28,8
|
34,7
|
58,5
|
54,6
|
70,8
|
76,9
|
77,4
|
Capex/omzet
|
4,06%
|
1,15%
|
1,11%
|
1,69%
|
1,57%
|
2,09%
|
2,16%
|
2,08%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddelde koersdoel
77,3
USD Spread / Gemiddelde doel -3,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,58% | 4,76 mld. | | +7,99% | 422 mld. | | +4,73% | 143 mld. | | -28,67% | 45,92 mld. | | +16,55% | 18,73 mld. | | +15,45% | 10,64 mld. | | +27,75% | 8,41 mld. | | -9,08% | 6,41 mld. | | +29,34% | 6,32 mld. | | +10,13% | 5,94 mld. |
Kleding & Accessoires - Andere
|