Geschatte realtime
Cboe BZX
16:49:43 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
69,21
USD
|
+0,48%
|
|
+0,69%
|
-15,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.249
|
22.433
|
27.757
|
15.055
|
9.705
|
8.079
|
-
|
-
|
Bedrijfswaarde
1 |
5.217
|
21.879
|
29.161
|
16.269
|
10.945
|
8.981
|
8.700
|
8.407
|
K/w-verhouding
|
58,3
x
|
66,1
x
|
64,4
x
|
-21,9
x
|
36,2
x
|
26,3
x
|
22,6
x
|
18,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
6,41
x
|
13
x
|
11,9
x
|
5,87
x
|
3,53
x
|
2,85
x
|
2,64
x
|
2,41
x
|
Bedrijfswaarde/omzet
|
6,37
x
|
12,7
x
|
12,5
x
|
6,34
x
|
3,98
x
|
3,17
x
|
2,85
x
|
2,51
x
|
Bedrijfswaarde/EBITDA
|
28
x
|
39,8
x
|
40,7
x
|
22,7
x
|
14,5
x
|
11,6
x
|
10,2
x
|
8,92
x
|
Bedrijfswaarde/FCF
|
27,2
x
|
32,6
x
|
46,8
x
|
24,9
x
|
16,4
x
|
13,7
x
|
11,6
x
|
9,41
x
|
FCF Yield
|
3,67%
|
3,07%
|
2,14%
|
4,01%
|
6,08%
|
7,31%
|
8,62%
|
10,6%
|
Price to Book
|
12,9
x
|
30,2
x
|
44,2
x
|
-27,7
x
|
-17,7
x
|
-21,8
x
|
-78,6
x
|
19,3
x
|
Aantal aandelen (in duizenden)
|
118.489
|
126.091
|
126.781
|
125.688
|
119.746
|
117.291
|
-
|
-
|
Referentieprijs
2 |
44,30
|
177,9
|
218,9
|
119,8
|
81,05
|
68,88
|
68,88
|
68,88
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
24/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
818,4
|
1.726
|
2.329
|
2.566
|
2.748
|
2.837
|
3.055
|
3.347
|
EBITDA
1 |
186,3
|
549,1
|
716,6
|
716,9
|
754,3
|
777
|
851,2
|
942,5
|
Bedrijfsresultaat (EBIT)
1 |
88,76
|
424
|
465,7
|
386,5
|
279,8
|
403,4
|
474
|
566,2
|
Operationele Marge
|
10,85%
|
24,57%
|
20%
|
15,06%
|
10,18%
|
14,22%
|
15,52%
|
16,92%
|
Resultaat voor belastingen (EBT)
1 |
80,65
|
365,7
|
471,7
|
-662
|
292,8
|
403,3
|
471,2
|
561,1
|
Nettowinst (verlies)
1 |
95,89
|
349,2
|
493,5
|
-694,3
|
307,6
|
353,7
|
410,3
|
491,9
|
Nettomarge
|
11,72%
|
20,24%
|
21,19%
|
-27,06%
|
11,19%
|
12,47%
|
13,43%
|
14,7%
|
WPA
2 |
0,7600
|
2,690
|
3,400
|
-5,480
|
2,240
|
2,615
|
3,054
|
3,708
|
Free Cash Flow
1 |
191,6
|
671,8
|
623,4
|
652,9
|
665,6
|
656,7
|
750,3
|
893,1
|
FCF-marge
|
23,42%
|
38,93%
|
26,76%
|
25,44%
|
24,22%
|
23,15%
|
24,56%
|
26,68%
|
Kasstroomconversie (ebitda)
|
102,89%
|
122,35%
|
86,99%
|
91,07%
|
88,24%
|
84,52%
|
88,14%
|
94,76%
|
Kasstroomconversie (nettowinst)
|
199,85%
|
192,37%
|
126,32%
|
-
|
216,41%
|
185,66%
|
182,85%
|
181,54%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
24/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
532,4
|
717,1
|
579,3
|
585,1
|
594,5
|
807,2
|
640,9
|
628,9
|
636,3
|
842,3
|
646,7
|
644,6
|
661,1
|
884,4
|
696,4
|
EBITDA
1 |
174,2
|
218,8
|
159,2
|
162,7
|
167,8
|
227,2
|
170,3
|
166,2
|
182,2
|
235,5
|
168,6
|
172,8
|
190,5
|
245,7
|
181
|
Bedrijfsresultaat (EBIT)
1 |
83,74
|
142,2
|
84,32
|
72,56
|
90,24
|
139,3
|
78,2
|
-2,372
|
88,56
|
115,5
|
76,33
|
78,52
|
97,87
|
149,7
|
92,12
|
Operationele Marge
|
15,73%
|
19,84%
|
14,56%
|
12,4%
|
15,18%
|
17,26%
|
12,2%
|
-0,38%
|
13,92%
|
13,71%
|
11,8%
|
12,18%
|
14,8%
|
16,92%
|
13,23%
|
Resultaat voor belastingen (EBT)
1 |
83,8
|
144,4
|
85,99
|
73,16
|
-949
|
127,9
|
81,27
|
5,414
|
96,97
|
109,2
|
76,19
|
79,32
|
99,28
|
147,4
|
88,98
|
Nettowinst (verlies)
1 |
89,93
|
161,6
|
86,11
|
73,12
|
-963,1
|
109,5
|
74,54
|
61,92
|
87,85
|
83,27
|
66,04
|
69,38
|
85,29
|
130,3
|
78,85
|
Nettomarge
|
16,89%
|
22,53%
|
14,87%
|
12,5%
|
-162%
|
13,57%
|
11,63%
|
9,85%
|
13,81%
|
9,89%
|
10,21%
|
10,76%
|
12,9%
|
14,73%
|
11,32%
|
WPA
2 |
0,6200
|
1,110
|
0,6000
|
0,5100
|
-7,620
|
0,7700
|
0,5300
|
0,4500
|
0,6400
|
0,6200
|
0,4895
|
0,5124
|
0,6290
|
0,9557
|
0,5963
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
24/02/22
|
4/05/22
|
27/07/22
|
2/11/22
|
22/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
1.404
|
1.214
|
1.239
|
902
|
621
|
328
|
Nettokaspositie
1 |
32,1
|
553
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
1,959
x
|
1,693
x
|
1,643
x
|
1,161
x
|
0,7297
x
|
0,3476
x
|
Free Cash Flow
1 |
192
|
672
|
623
|
653
|
666
|
657
|
750
|
893
|
ROE (netto-inkomsten/eigen vermogen)
|
23,7%
|
60,8%
|
72%
|
-1.707%
|
-
|
95,9%
|
28,9%
|
515%
|
ROA (netto-inkomsten/totale activa)
|
7,85%
|
17,7%
|
15,8%
|
-21,5%
|
11,6%
|
13,5%
|
15,2%
|
28,2%
|
Totale activa
1 |
1.222
|
1.973
|
3.118
|
3.233
|
2.660
|
2.620
|
2.692
|
1.744
|
Nettoactief per aandeel
2 |
3,440
|
5,900
|
4,950
|
-4,320
|
-4,570
|
-3,160
|
-0,8800
|
3,570
|
Cashflow per aandeel
2 |
1,650
|
4,980
|
-
|
5,390
|
5,030
|
4,790
|
5,760
|
-
|
Capex
1 |
15,3
|
7,11
|
28,2
|
30,7
|
39,9
|
44
|
51,3
|
54
|
Capex/omzet
|
1,87%
|
0,41%
|
1,21%
|
1,2%
|
1,45%
|
1,55%
|
1,68%
|
1,61%
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
24/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
68,88
USD Gemiddelde koersdoel
80,8
USD Spread / Gemiddelde doel +17,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,09% | 8,08 mld. | | +1,11% | 45,74 mld. | | +41,69% | 41,29 mld. | | +1,91% | 8,98 mld. | | +7,24% | 6,44 mld. | | -15,45% | 6,16 mld. | | +1,61% | 6,04 mld. | | +24,13% | 5,65 mld. | | -53,27% | 3,66 mld. | | -2,07% | 3,58 mld. |
Internet & Mail Order Department Stores
|