Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,91
USD
|
-0,52%
|
|
+4,09%
|
+41,51%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
51.457
|
26.041
|
28.944
|
41.085
|
-
|
-
|
Bedrijfswaarde
1 |
48.602
|
23.198
|
28.944
|
36.432
|
34.971
|
33.469
|
K/w-verhouding
|
-27,2
x
|
-294
x
|
21,6
x
|
80,8
x
|
37
x
|
22,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,8
x
|
1,27
x
|
1,19
x
|
1,42
x
|
1,24
x
|
1,05
x
|
Bedrijfswaarde/omzet
|
2,64
x
|
1,13
x
|
1,19
x
|
1,26
x
|
1,05
x
|
0,85
x
|
Bedrijfswaarde/EBITDA
|
-65
x
|
195
x
|
38,7
x
|
30,1
x
|
19,4
x
|
12
x
|
Bedrijfswaarde/FCF
|
-44,8
x
|
-89,6
x
|
-
|
25,2
x
|
21,8
x
|
13,8
x
|
FCF Yield
|
-2,23%
|
-1,12%
|
-
|
3,97%
|
4,59%
|
7,23%
|
Price to Book
|
19,2
x
|
10,8
x
|
-
|
8,61
x
|
6,95
x
|
5,22
x
|
Aantal aandelen (in duizenden)
|
1.751.442
|
1.770.298
|
1.787.787
|
1.793.318
|
-
|
-
|
Referentieprijs
2 |
29,38
|
14,71
|
16,19
|
22,91
|
22,91
|
22,91
|
Datum van publicatie
|
2/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.967
|
18.406
|
20.583
|
24.383
|
28.905
|
33.219
|
39.152
|
EBITDA
1 |
-
|
-747,6
|
118,9
|
748
|
1.212
|
1.806
|
2.798
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-1.198
|
-112
|
473
|
815,5
|
1.376
|
2.297
|
Operationele Marge
|
-
|
-6,51%
|
-0,54%
|
1,94%
|
2,82%
|
4,14%
|
5,87%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-1.542
|
-93,1
|
584
|
983,4
|
1.599
|
2.496
|
Nettowinst (verlies)
1 |
-
|
-1.543
|
-92,04
|
1.360
|
588,4
|
1.119
|
1.922
|
Nettomarge
|
-
|
-8,38%
|
-0,45%
|
5,58%
|
2,04%
|
3,37%
|
4,91%
|
WPA
2 |
-7,230
|
-1,080
|
-0,0500
|
0,7500
|
0,2837
|
0,6185
|
1,019
|
Free Cash Flow
1 |
-
|
-1.084
|
-258,8
|
-
|
1.445
|
1.606
|
2.420
|
FCF-marge
|
-
|
-5,89%
|
-1,26%
|
-
|
5%
|
4,84%
|
6,18%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
119,26%
|
88,91%
|
86,48%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
245,65%
|
143,57%
|
125,94%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/21
|
2/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
4.645
|
5.077
|
5.117
|
5.038
|
5.101
|
5.327
|
5.801
|
5.838
|
6.184
|
6.561
|
6.950
|
7.114
|
7.504
|
7.985
|
8.048
|
EBITDA
1 |
-207,4
|
-285,1
|
-146,5
|
66,17
|
131,8
|
140,3
|
171
|
213,8
|
238,7
|
208
|
221,7
|
257,5
|
290,2
|
334,9
|
337,3
|
Bedrijfsresultaat (EBIT)
1 |
-315,1
|
-396,6
|
-205,7
|
-67,14
|
77,42
|
83,41
|
106,8
|
147,6
|
87,48
|
130
|
112,9
|
144,3
|
194,7
|
253,9
|
202
|
Operationele Marge
|
-6,78%
|
-7,81%
|
-4,02%
|
-1,33%
|
1,52%
|
1,57%
|
1,84%
|
2,53%
|
1,41%
|
1,98%
|
1,62%
|
2,03%
|
2,59%
|
3,18%
|
2,51%
|
Resultaat voor belastingen (EBT)
1 |
-323,9
|
-404,1
|
-209
|
-75,15
|
97,56
|
93,53
|
123,8
|
171,2
|
116,6
|
171
|
147,6
|
172,7
|
222,7
|
337,7
|
-
|
Nettowinst (verlies)
1 |
-324
|
-405
|
-209,3
|
-75,49
|
90,68
|
102,1
|
90,86
|
145,2
|
91,3
|
1.032
|
81,15
|
94,99
|
122,5
|
186,7
|
-
|
Nettomarge
|
-6,98%
|
-7,98%
|
-4,09%
|
-1,5%
|
1,78%
|
1,92%
|
1,57%
|
2,49%
|
1,48%
|
15,73%
|
1,17%
|
1,34%
|
1,63%
|
2,34%
|
-
|
WPA
2 |
-0,1900
|
-0,2300
|
-0,1200
|
-0,0400
|
0,0500
|
0,0600
|
0,0500
|
0,0800
|
0,0500
|
0,5700
|
0,0517
|
0,0614
|
0,0800
|
0,0956
|
0,1100
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/11/21
|
2/03/22
|
11/05/22
|
10/08/22
|
9/11/22
|
28/02/23
|
9/05/23
|
8/08/23
|
7/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
2.855
|
2.843
|
-
|
4.653
|
6.114
|
7.616
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-1.084
|
-259
|
-
|
1.445
|
1.606
|
2.420
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-196%
|
-4,01%
|
-
|
11,6%
|
20,9%
|
26,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-22,5%
|
-1,01%
|
-
|
3,67%
|
7,42%
|
9,84%
|
Totale activa
1 |
-
|
6.855
|
9.077
|
-
|
16.035
|
15.087
|
19.521
|
Nettoactief per aandeel
2 |
-
|
1,530
|
1,360
|
-
|
2,660
|
3,290
|
4,390
|
Cashflow per aandeel
2 |
-
|
-0,2900
|
0,3200
|
-
|
1,000
|
1,350
|
1,270
|
Capex
1 |
-
|
674
|
824
|
-
|
1.128
|
1.075
|
1.149
|
Capex/omzet
|
-
|
3,66%
|
4%
|
-
|
3,9%
|
3,24%
|
2,93%
|
Datum van publicatie
|
12/02/21
|
2/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
22,91
USD Gemiddelde koersdoel
22,64
USD Spread / Gemiddelde doel -1,16% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +41,51% | 41,08 mld. | | +5,02% | 46,43 mld. | | -0,17% | 8,67 mld. | | -16,80% | 7,91 mld. | | +7,09% | 6,41 mld. | | +15,78% | 5,63 mld. | | -15,71% | 6,26 mld. | | +1,81% | 6,07 mld. | | -53,44% | 3,6 mld. | | -2,07% | 3,58 mld. |
Internet & Mail Order Department Stores
|