Beurs gesloten -
BOERSE MUENCHEN
21:43:31 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,84
EUR
|
-1,84%
|
|
-17,42%
|
+18,65%
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.617
|
7.741
|
10.935
|
6.354
|
6.112
|
7.664
|
-
|
-
|
Bedrijfswaarde
1 |
6.697
|
8.552
|
12.275
|
7.933
|
7.881
|
9.246
|
9.160
|
9.072
|
K/w-verhouding
|
17,4
x
|
-60,9
x
|
20,1
x
|
11,4
x
|
24,8
x
|
21,7
x
|
13,2
x
|
11,3
x
|
Dividendrendement
|
1,72%
|
0,82%
|
0,96%
|
2,73%
|
3,12%
|
2,57%
|
2,88%
|
2,93%
|
Marktkapitalisatie/omzet
|
1,15
x
|
1,74
x
|
1,9
x
|
1,03
x
|
0,99
x
|
1,21
x
|
1,15
x
|
1,08
x
|
Bedrijfswaarde/omzet
|
1,16
x
|
1,92
x
|
2,13
x
|
1,29
x
|
1,28
x
|
1,46
x
|
1,38
x
|
1,28
x
|
Bedrijfswaarde/EBITDA
|
9,12
x
|
26,9
x
|
14,4
x
|
9,14
x
|
11
x
|
11,2
x
|
9,94
x
|
8,66
x
|
Bedrijfswaarde/FCF
|
28,3
x
|
25,2
x
|
21,5
x
|
-203
x
|
65,7
x
|
21,3
x
|
22,3
x
|
19,7
x
|
FCF Yield
|
3,54%
|
3,97%
|
4,65%
|
-0,49%
|
1,52%
|
4,7%
|
4,49%
|
5,09%
|
Price to Book
|
4,24
x
|
5,97
x
|
6,53
x
|
3,33
x
|
2,99
x
|
3,52
x
|
3,09
x
|
2,64
x
|
Aantal aandelen (in duizenden)
|
392.716
|
397.183
|
402.034
|
394.393
|
397.135
|
397.503
|
-
|
-
|
Referentieprijs
2 |
16,85
|
19,49
|
27,20
|
16,11
|
15,39
|
19,28
|
19,28
|
19,28
|
Datum van publicatie
|
30/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.763
|
4.453
|
5.764
|
6.169
|
6.179
|
6.317
|
6.649
|
7.100
|
EBITDA
1 |
734,5
|
317,7
|
854,9
|
867,5
|
715,6
|
826,5
|
921,8
|
1.047
|
Bedrijfsresultaat (EBIT)
1 |
610,6
|
181,1
|
712,9
|
713
|
554,8
|
648,9
|
735,3
|
839,5
|
Operationele Marge
|
10,6%
|
4,07%
|
12,37%
|
11,56%
|
8,98%
|
10,27%
|
11,06%
|
11,82%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-189,8
|
580,2
|
649,6
|
265,2
|
415
|
711,7
|
821
|
Nettowinst (verlies)
1 |
394,6
|
-127,1
|
553,5
|
569,1
|
249,6
|
356,5
|
580,6
|
684,3
|
Nettomarge
|
6,85%
|
-2,86%
|
9,6%
|
9,23%
|
4,04%
|
5,64%
|
8,73%
|
9,64%
|
WPA
2 |
0,9700
|
-0,3200
|
1,350
|
1,410
|
0,6200
|
0,8886
|
1,456
|
1,711
|
Free Cash Flow
1 |
236,8
|
339,2
|
570,3
|
-39
|
120
|
434,5
|
411,2
|
461,5
|
FCF-marge
|
4,11%
|
7,62%
|
9,89%
|
-0,63%
|
1,94%
|
6,88%
|
6,18%
|
6,5%
|
Kasstroomconversie (ebitda)
|
32,24%
|
106,77%
|
66,71%
|
-
|
16,77%
|
52,57%
|
44,61%
|
44,08%
|
Kasstroomconversie (nettowinst)
|
60,02%
|
-
|
103,03%
|
-
|
48,08%
|
121,89%
|
70,83%
|
67,44%
|
Dividend per aandeel
2 |
0,2890
|
0,1600
|
0,2600
|
0,4400
|
0,4800
|
0,4948
|
0,5549
|
0,5657
|
Datum van publicatie
|
30/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
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
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
1.592
|
1.471
|
1.517
|
1.589
|
1.689
|
1.337
|
1.511
|
1.642
|
1.558
|
1.441
|
1.552
|
1.733
|
1.657
|
1.522
|
1.626
|
EBITDA
1 |
275,7
|
183
|
226,7
|
182,1
|
223,7
|
70,2
|
179,4
|
242,2
|
184,2
|
132,1
|
203,5
|
306,7
|
213,3
|
157,3
|
-
|
Bedrijfsresultaat (EBIT)
1 |
237,9
|
145,4
|
187,5
|
142,3
|
185,3
|
31,5
|
137,8
|
200,1
|
140,7
|
87
|
161,8
|
262,7
|
167,3
|
107,9
|
187,6
|
Operationele Marge
|
14,95%
|
9,88%
|
12,36%
|
8,96%
|
10,97%
|
2,36%
|
9,12%
|
12,18%
|
9,03%
|
6,04%
|
10,42%
|
15,16%
|
10,09%
|
7,09%
|
11,53%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
139,2
|
-7,2
|
-3,4
|
136,6
|
-
|
12
|
143,9
|
243,7
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
195,8
|
49,74
|
173
|
150,6
|
114,7
|
-1,6
|
9,6
|
126,8
|
-10,6
|
18
|
120,7
|
208
|
128,6
|
81,35
|
137,8
|
Nettomarge
|
12,31%
|
3,38%
|
11,4%
|
9,48%
|
6,79%
|
-0,12%
|
0,64%
|
7,72%
|
-0,68%
|
1,25%
|
7,78%
|
12,01%
|
7,76%
|
5,34%
|
8,47%
|
WPA
2 |
0,4800
|
0,1200
|
0,4300
|
0,3800
|
0,2900
|
-
|
0,0200
|
0,3200
|
-0,0300
|
0,0400
|
0,2992
|
0,5263
|
0,3161
|
0,2004
|
0,3428
|
Dividend per aandeel
2 |
0,1000
|
0,1000
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
-
|
0,1273
|
0,1273
|
0,2809
|
-
|
-
|
Datum van publicatie
|
6/04/22
|
7/07/22
|
6/10/22
|
25/01/23
|
6/04/23
|
6/07/23
|
5/10/23
|
25/01/24
|
3/04/24
|
26/06/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
80,1
|
811
|
1.340
|
1.579
|
1.769
|
1.582
|
1.496
|
1.408
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,1091
x
|
2,554
x
|
1,567
x
|
1,82
x
|
2,472
x
|
1,914
x
|
1,623
x
|
1,345
x
|
Free Cash Flow
1 |
237
|
339
|
570
|
-39
|
120
|
435
|
411
|
462
|
ROE (netto-inkomsten/eigen vermogen)
|
35,5%
|
5,84%
|
40,5%
|
31,9%
|
12,6%
|
23,3%
|
23,7%
|
23,4%
|
ROA (netto-inkomsten/totale activa)
|
10,2%
|
1,69%
|
10,4%
|
9,53%
|
4,13%
|
7,91%
|
8,62%
|
-
|
Totale activa
1 |
3.888
|
-7.508
|
5.316
|
5.969
|
6.046
|
4.506
|
6.737
|
-
|
Nettoactief per aandeel
2 |
3,970
|
3,270
|
4,170
|
4,840
|
5,150
|
5,470
|
6,230
|
7,310
|
Cashflow per aandeel
2 |
1,010
|
1,180
|
1,800
|
0,5600
|
1,080
|
1,710
|
1,840
|
2,180
|
Capex
1 |
175
|
130
|
167
|
267
|
316
|
275
|
291
|
330
|
Capex/omzet
|
3,04%
|
2,93%
|
2,9%
|
4,33%
|
5,11%
|
4,36%
|
4,37%
|
4,65%
|
Datum van publicatie
|
30/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
19,28
USD Gemiddelde koersdoel
22,78
USD Spread / Gemiddelde doel +18,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,73% | 380 mld. | | -5,09% | 130 mld. | | -41,58% | 37,34 mld. | | +2,44% | 16,53 mld. | | +21,40% | 10,97 mld. | | +38,75% | 6,82 mld. | | +18,42% | 6,39 mld. | | -13,31% | 5,91 mld. | | -19,14% | 5,48 mld. |
Kleding & Accessoires - Andere
|