Beurs gesloten -
Xetra
17:35:43 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
711,5
EUR
|
-2,73%
|
|
-6,73%
|
-3,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
208.495
|
257.166
|
366.252
|
340.700
|
366.368
|
353.997
|
-
|
-
|
Bedrijfswaarde
1 |
214.701
|
261.407
|
375.859
|
368.547
|
397.039
|
377.733
|
370.140
|
359.321
|
K/w-verhouding
|
29,1
x
|
54,8
x
|
30,4
x
|
24,3
x
|
24,2
x
|
22,3
x
|
20
x
|
18,4
x
|
Dividendrendement
|
1,64%
|
1,17%
|
0,96%
|
1,76%
|
1,77%
|
1,98%
|
2,22%
|
2,42%
|
Marktkapitalisatie/omzet
|
3,88
x
|
5,76
x
|
5,7
x
|
4,3
x
|
4,25
x
|
3,96
x
|
3,66
x
|
3,41
x
|
Bedrijfswaarde/omzet
|
4
x
|
5,85
x
|
5,85
x
|
4,65
x
|
4,61
x
|
4,23
x
|
3,83
x
|
3,46
x
|
Bedrijfswaarde/EBITDA
|
12,9
x
|
18,2
x
|
16,4
x
|
13,5
x
|
13,2
x
|
12,9
x
|
11,6
x
|
10,4
x
|
Bedrijfswaarde/FCF
|
34,8
x
|
42,7
x
|
27,8
x
|
36,4
x
|
49
x
|
23,7
x
|
21,7
x
|
18,6
x
|
FCF Yield
|
2,87%
|
2,34%
|
3,6%
|
2,74%
|
2,04%
|
4,21%
|
4,61%
|
5,38%
|
Price to Book
|
5,46
x
|
6,64
x
|
7,77
x
|
6,19
x
|
6,01
x
|
5,12
x
|
4,48
x
|
3,97
x
|
Aantal aandelen (in duizenden)
|
503.368
|
503.359
|
503.785
|
501.103
|
499.410
|
497.607
|
-
|
-
|
Referentieprijs
2 |
414,2
|
510,9
|
727,0
|
679,9
|
733,6
|
711,4
|
711,4
|
711,4
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
53.670
|
44.651
|
64.215
|
79.184
|
86.153
|
89.336
|
96.658
|
103.741
|
EBITDA
1 |
16.612
|
14.355
|
22.981
|
27.281
|
29.979
|
29.350
|
31.864
|
34.666
|
Bedrijfsresultaat (EBIT)
1 |
11.504
|
8.305
|
17.151
|
21.055
|
22.802
|
23.472
|
25.872
|
28.218
|
Operationele Marge
|
21,43%
|
18,6%
|
26,71%
|
26,59%
|
26,47%
|
26,27%
|
26,77%
|
27,2%
|
Resultaat voor belastingen (EBT)
1 |
10.714
|
7.364
|
17.208
|
20.113
|
21.625
|
22.744
|
25.059
|
27.464
|
Nettowinst (verlies)
1 |
7.171
|
4.702
|
12.036
|
14.084
|
15.174
|
15.977
|
17.659
|
19.337
|
Nettomarge
|
13,36%
|
10,53%
|
18,74%
|
17,79%
|
17,61%
|
17,88%
|
18,27%
|
18,64%
|
WPA
2 |
14,23
|
9,320
|
23,89
|
28,03
|
30,33
|
31,95
|
35,52
|
38,66
|
Free Cash Flow
1 |
6.167
|
6.117
|
13.531
|
10.113
|
8.104
|
15.917
|
17.057
|
19.324
|
FCF-marge
|
11,49%
|
13,7%
|
21,07%
|
12,77%
|
9,41%
|
17,82%
|
17,65%
|
18,63%
|
Kasstroomconversie (ebitda)
|
37,12%
|
42,61%
|
58,88%
|
37,07%
|
27,03%
|
54,23%
|
53,53%
|
55,74%
|
Kasstroomconversie (nettowinst)
|
86%
|
130,09%
|
112,42%
|
71,8%
|
53,41%
|
99,62%
|
96,59%
|
99,93%
|
Dividend per aandeel
2 |
6,800
|
6,000
|
7,000
|
12,00
|
13,00
|
14,05
|
15,81
|
17,25
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
28.588
|
18.393
|
26.258
|
28.665
|
15.512
|
20.038
|
35.550
|
18.003
|
18.726
|
36.729
|
19.755
|
22.699
|
42.455
|
21.035
|
21.205
|
42.240
|
19.964
|
23.948
|
43.913
|
20.694
|
21.899
|
42.445
|
21.654
|
25.903
|
47.434
|
-
|
-
|
EBITDA
|
8.953
|
4.601
|
9.754
|
10.376
|
-
|
-
|
12.605
|
-
|
-
|
13.241
|
-
|
-
|
14.040
|
-
|
-
|
14.653
|
-
|
-
|
15.326
|
-
|
-
|
14.266
|
-
|
-
|
15.680
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
6.209
|
1.671
|
6.634
|
7.632
|
-
|
4.742
|
9.519
|
-
|
-
|
10.235
|
-
|
-
|
10.820
|
-
|
-
|
11.574
|
-
|
-
|
11.228
|
-
|
-
|
11.447
|
-
|
-
|
12.440
|
-
|
-
|
Operationele Marge
|
21,72%
|
9,08%
|
25,26%
|
26,62%
|
-
|
23,67%
|
26,78%
|
-
|
-
|
27,87%
|
-
|
-
|
25,49%
|
-
|
-
|
27,4%
|
-
|
-
|
25,57%
|
-
|
-
|
26,97%
|
-
|
-
|
26,23%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
5.678
|
1.055
|
6.309
|
7.586
|
-
|
-
|
9.622
|
-
|
-
|
9.329
|
-
|
-
|
10.784
|
-
|
-
|
12.031
|
-
|
-
|
9.594
|
-
|
-
|
11.207
|
-
|
-
|
11.835
|
-
|
-
|
Nettowinst (verlies)
|
3.903
|
522
|
4.180
|
5.289
|
-
|
-
|
6.747
|
-
|
-
|
6.532
|
-
|
-
|
7.552
|
-
|
-
|
8.481
|
-
|
-
|
6.693
|
-
|
-
|
8.036
|
-
|
-
|
7.984
|
-
|
-
|
Nettomarge
|
13,65%
|
2,84%
|
15,92%
|
18,45%
|
-
|
-
|
18,98%
|
-
|
-
|
17,78%
|
-
|
-
|
17,79%
|
-
|
-
|
20,08%
|
-
|
-
|
15,24%
|
-
|
-
|
18,93%
|
-
|
-
|
16,83%
|
-
|
-
|
WPA
|
7,750
|
1,040
|
8,280
|
10,49
|
-
|
-
|
13,40
|
-
|
-
|
12,99
|
-
|
-
|
15,04
|
-
|
-
|
16,93
|
-
|
-
|
13,40
|
-
|
-
|
15,55
|
-
|
-
|
16,27
|
16,73
|
18,03
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/01/20
|
27/07/20
|
26/01/21
|
26/07/21
|
12/10/21
|
27/01/22
|
27/01/22
|
12/04/22
|
26/07/22
|
26/07/22
|
11/10/22
|
26/01/23
|
26/01/23
|
12/04/23
|
25/07/23
|
25/07/23
|
10/10/23
|
25/01/24
|
25/01/24
|
16/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.206
|
4.241
|
9.607
|
27.847
|
30.671
|
23.735
|
16.142
|
5.324
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3736
x
|
0,2954
x
|
0,418
x
|
1,021
x
|
1,023
x
|
0,8087
x
|
0,5066
x
|
0,1536
x
|
Free Cash Flow
1 |
6.167
|
6.117
|
13.531
|
10.113
|
8.104
|
15.917
|
17.057
|
19.324
|
ROE (netto-inkomsten/eigen vermogen)
|
19,8%
|
12,2%
|
28,5%
|
27,6%
|
26,1%
|
23,9%
|
23,5%
|
22,4%
|
ROA (netto-inkomsten/totale activa)
|
8,4%
|
4,58%
|
10,3%
|
10,8%
|
10,9%
|
11,1%
|
11,3%
|
11,8%
|
Totale activa
1 |
85.404
|
102.590
|
116.991
|
129.978
|
139.170
|
144.134
|
155.887
|
163.652
|
Nettoactief per aandeel
2 |
75,90
|
76,90
|
93,60
|
110,0
|
122,0
|
139,0
|
159,0
|
179,0
|
Cashflow per aandeel
2 |
23,10
|
21,60
|
37,00
|
35,50
|
36,80
|
46,50
|
50,20
|
52,40
|
Capex
1 |
3.294
|
2.478
|
2.664
|
4.969
|
7.478
|
5.536
|
6.014
|
6.097
|
Capex/omzet
|
6,14%
|
5,55%
|
4,15%
|
6,28%
|
8,68%
|
6,2%
|
6,22%
|
5,88%
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
711,4
EUR Gemiddelde koersdoel
876,7
EUR Spread / Gemiddelde doel +23,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,52% | 130 mld. | | -40,15% | 38,25 mld. | | +5,28% | 16,96 mld. | | +24,60% | 11,23 mld. | | +38,15% | 9,09 mld. | | +28,21% | 6,28 mld. | | +17,80% | 6,33 mld. | | -7,26% | 6,33 mld. | | -9,76% | 6,12 mld. |
Kleding & Accessoires - Andere
|