Beurs gesloten -
Nasdaq
22:30:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
124,3
USD
|
-1,91%
|
|
-0,89%
|
+33,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.874
|
4.229
|
7.545
|
6.695
|
5.658
|
7.544
|
-
|
-
|
Bedrijfswaarde
1 |
2.874
|
4.274
|
8.104
|
9.098
|
7.173
|
8.465
|
7.708
|
7.544
|
K/w-verhouding
|
25,2
x
|
13,7
x
|
11,3
x
|
12,4
x
|
7,3
x
|
10,1
x
|
9,32
x
|
8,61
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,34
x
|
3,05
x
|
3,26
x
|
1,88
x
|
1,43
x
|
1,82
x
|
1,72
x
|
1,63
x
|
Bedrijfswaarde/omzet
|
2,34
x
|
3,08
x
|
3,5
x
|
2,56
x
|
1,81
x
|
2,04
x
|
1,76
x
|
1,63
x
|
Bedrijfswaarde/EBITDA
|
17,2
x
|
14,7
x
|
11,1
x
|
8,87
x
|
6,22
x
|
7,67
x
|
6,6
x
|
6,28
x
|
Bedrijfswaarde/FCF
|
53,8
x
|
19
x
|
15,9
x
|
18,2
x
|
8,8
x
|
12
x
|
9,93
x
|
8,57
x
|
FCF Yield
|
1,86%
|
5,26%
|
6,31%
|
5,48%
|
11,4%
|
8,34%
|
10,1%
|
11,7%
|
Price to Book
|
22,8
x
|
14,2
x
|
531
x
|
8,18
x
|
3,89
x
|
3,64
x
|
2,72
x
|
2,25
x
|
Aantal aandelen (in duizenden)
|
68.607
|
67.497
|
58.847
|
61.745
|
60.567
|
60.702
|
-
|
-
|
Referentieprijs
2 |
41,89
|
62,66
|
128,2
|
108,4
|
93,41
|
124,3
|
124,3
|
124,3
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
16/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.231
|
1.386
|
2.313
|
3.555
|
3.962
|
4.142
|
4.379
|
4.622
|
EBITDA
1 |
167,2
|
290,2
|
727,2
|
1.026
|
1.153
|
1.103
|
1.168
|
1.202
|
Bedrijfsresultaat (EBIT)
1 |
143
|
262,6
|
695,3
|
986,3
|
1.099
|
1.040
|
1.106
|
1.139
|
Operationele Marge
|
11,62%
|
18,94%
|
30,05%
|
27,75%
|
27,73%
|
25,1%
|
25,26%
|
24,64%
|
Resultaat voor belastingen (EBT)
1 |
119,3
|
207
|
663,8
|
718,5
|
876,3
|
928,8
|
1.004
|
1.091
|
Nettowinst (verlies)
1 |
119,5
|
312,9
|
725,7
|
540,2
|
792,6
|
742,1
|
790,5
|
845,1
|
Nettomarge
|
9,71%
|
22,57%
|
31,37%
|
15,19%
|
20%
|
17,91%
|
18,05%
|
18,28%
|
WPA
2 |
1,660
|
4,560
|
11,39
|
8,710
|
12,79
|
12,28
|
13,33
|
14,43
|
Free Cash Flow
1 |
53,38
|
224,9
|
511,2
|
499
|
814,8
|
706
|
776,3
|
880,5
|
FCF-marge
|
4,34%
|
16,22%
|
22,1%
|
14,04%
|
20,56%
|
17,04%
|
17,73%
|
19,05%
|
Kasstroomconversie (ebitda)
|
31,92%
|
77,49%
|
70,3%
|
48,65%
|
70,67%
|
63,98%
|
66,49%
|
73,28%
|
Kasstroomconversie (nettowinst)
|
44,67%
|
71,88%
|
70,45%
|
92,37%
|
102,81%
|
95,14%
|
98,21%
|
104,19%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
16/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
625,9
|
586,6
|
660,1
|
964,6
|
985,1
|
945,2
|
884,2
|
1.072
|
1.046
|
960,1
|
884,7
|
1.108
|
1.115
|
1.039
|
933,8
|
EBITDA
1 |
213,2
|
176,2
|
183,4
|
299,5
|
284,2
|
258,5
|
260,2
|
337,2
|
310,7
|
244,9
|
214,7
|
304,2
|
325,1
|
263,5
|
226,2
|
Bedrijfsresultaat (EBIT)
1 |
205,1
|
168,1
|
175,5
|
290,6
|
274,5
|
245,8
|
247
|
324,6
|
295,9
|
231,1
|
198,5
|
287,4
|
309,5
|
245,6
|
203,5
|
Operationele Marge
|
32,77%
|
28,65%
|
26,58%
|
30,13%
|
27,86%
|
26,01%
|
27,94%
|
30,27%
|
28,3%
|
24,07%
|
22,44%
|
25,94%
|
27,75%
|
23,63%
|
21,8%
|
Resultaat voor belastingen (EBT)
1 |
197,7
|
153
|
99,06
|
214,3
|
229,6
|
175,6
|
191,8
|
277,2
|
233,4
|
173,9
|
170,1
|
265,9
|
282
|
210,7
|
172
|
Nettowinst (verlies)
1 |
153,5
|
154,9
|
72,76
|
160,3
|
169,3
|
137,7
|
149,5
|
212,4
|
177
|
253,6
|
135,1
|
209,4
|
227,2
|
171,6
|
139,8
|
Nettomarge
|
24,52%
|
26,4%
|
11,02%
|
16,62%
|
17,19%
|
14,57%
|
16,91%
|
19,81%
|
16,93%
|
26,41%
|
15,27%
|
18,91%
|
20,37%
|
16,52%
|
14,97%
|
WPA
2 |
2,420
|
2,570
|
1,190
|
2,580
|
2,720
|
2,200
|
2,390
|
3,390
|
2,870
|
4,160
|
2,219
|
3,452
|
3,764
|
2,860
|
2,449
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/10/21
|
16/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
16/02/23
|
27/04/23
|
27/07/23
|
2/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
44,2
|
558
|
2.403
|
1.515
|
921
|
164
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,1523
x
|
0,7676
x
|
2,343
x
|
1,314
x
|
0,8346
x
|
0,1405
x
|
-
|
Free Cash Flow
1 |
53,4
|
225
|
511
|
499
|
815
|
706
|
776
|
880
|
ROE (netto-inkomsten/eigen vermogen)
|
84,7%
|
104%
|
348%
|
163%
|
65,6%
|
40,8%
|
31,2%
|
26,4%
|
ROA (netto-inkomsten/totale activa)
|
19,8%
|
23,7%
|
39,8%
|
22,4%
|
16,3%
|
14,9%
|
13,8%
|
13,2%
|
Totale activa
1 |
603,8
|
1.318
|
1.824
|
2.411
|
4.861
|
4.980
|
5.728
|
6.402
|
Nettoactief per aandeel
2 |
1,840
|
4,410
|
0,2400
|
13,30
|
24,00
|
34,10
|
45,70
|
55,20
|
Cashflow per aandeel
2 |
2,150
|
3,890
|
8,900
|
9,730
|
15,00
|
13,60
|
15,00
|
15,50
|
Capex
1 |
36,6
|
42
|
55,9
|
104
|
116
|
124
|
129
|
137
|
Capex/omzet
|
2,97%
|
3,03%
|
2,42%
|
2,93%
|
2,92%
|
3%
|
2,96%
|
2,96%
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
16/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
124,3
USD Gemiddelde koersdoel
146,4
USD Spread / Gemiddelde doel +17,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +33,05% | 7,54 mld. | | +26,02% | 21,62 mld. | | +27,60% | 10,83 mld. | | +7,64% | 10,48 mld. | | -8,06% | 8,41 mld. | | -11,38% | 7,23 mld. | | +16,18% | 3,28 mld. | | +60,65% | 2,87 mld. | | -8,52% | 2,47 mld. | | -18,94% | 2,06 mld. |
Schoenen - Andere
|