Geschatte realtime
Tradegate
17:06:30 27-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
61,62
EUR
|
-0,29%
|
|
-2,43%
|
+10,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.110
|
12.674
|
17.258
|
13.307
|
15.047
|
16.743
|
-
|
-
|
Bedrijfswaarde
1 |
9.447
|
11.818
|
16.529
|
13.326
|
15.047
|
16.248
|
15.912
|
15.533
|
K/w-verhouding
|
28
x
|
42,5
x
|
43,6
x
|
22,1
x
|
24,6
x
|
25,6
x
|
22,9
x
|
20,4
x
|
Dividendrendement
|
1,37%
|
0,9%
|
0,94%
|
2,26%
|
-
|
1,97%
|
2,17%
|
2,4%
|
Marktkapitalisatie/omzet
|
6,21
x
|
8,8
x
|
8,43
x
|
5,11
x
|
5,04
x
|
5,2
x
|
4,7
x
|
4,27
x
|
Bedrijfswaarde/omzet
|
5,8
x
|
8,2
x
|
8,08
x
|
5,12
x
|
5,04
x
|
5,05
x
|
4,47
x
|
3,96
x
|
Bedrijfswaarde/EBITDA
|
13,6
x
|
19,7
x
|
23,9
x
|
15,1
x
|
12,7
x
|
12,5
x
|
11,1
x
|
9,74
x
|
Bedrijfswaarde/FCF
|
27,8
x
|
60,4
x
|
30
x
|
40,7
x
|
20,3
x
|
24,3
x
|
22
x
|
19,7
x
|
FCF Yield
|
3,6%
|
1,65%
|
3,33%
|
2,46%
|
4,92%
|
4,12%
|
4,54%
|
5,08%
|
Price to Book
|
7,72
x
|
7,79
x
|
6,8
x
|
4,59
x
|
-
|
4,7
x
|
4,24
x
|
3,81
x
|
Aantal aandelen (in duizenden)
|
252.300
|
252.767
|
269.576
|
268.824
|
270.137
|
270.315
|
-
|
-
|
Referentieprijs
2 |
40,07
|
50,14
|
64,02
|
49,50
|
55,70
|
61,94
|
61,94
|
61,94
|
Datum van publicatie
|
10/02/20
|
18/02/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.628
|
1.440
|
2.046
|
2.603
|
2.984
|
3.219
|
3.559
|
3.923
|
EBITDA
1 |
692,3
|
600,8
|
691,9
|
880,1
|
1.186
|
1.300
|
1.438
|
1.595
|
Bedrijfsresultaat (EBIT)
1 |
491,8
|
368,8
|
603,1
|
774,5
|
893,8
|
961,5
|
1.074
|
1.192
|
Operationele Marge
|
30,21%
|
25,6%
|
29,47%
|
29,76%
|
29,95%
|
29,87%
|
30,17%
|
30,39%
|
Resultaat voor belastingen (EBT)
1 |
474,5
|
345,5
|
557,6
|
747,3
|
870,6
|
936,8
|
1.045
|
1.162
|
Nettowinst (verlies)
1 |
361,5
|
300,4
|
393,5
|
606,7
|
611,9
|
658,5
|
736,8
|
823,6
|
Nettomarge
|
22,21%
|
20,86%
|
19,23%
|
23,31%
|
20,5%
|
20,46%
|
20,7%
|
20,99%
|
WPA
2 |
1,432
|
1,180
|
1,470
|
2,240
|
2,260
|
2,423
|
2,709
|
3,034
|
Free Cash Flow
1 |
340
|
195,5
|
550,3
|
327,7
|
740,8
|
669
|
722,1
|
788,9
|
FCF-marge
|
20,89%
|
13,58%
|
26,9%
|
12,59%
|
24,82%
|
20,78%
|
20,29%
|
20,11%
|
Kasstroomconversie (ebitda)
|
49,11%
|
32,55%
|
79,54%
|
37,24%
|
62,49%
|
51,46%
|
50,2%
|
49,44%
|
Kasstroomconversie (nettowinst)
|
94,04%
|
65,09%
|
139,84%
|
54,02%
|
121,07%
|
101,59%
|
98%
|
95,79%
|
Dividend per aandeel
2 |
0,5500
|
0,4500
|
0,6000
|
1,120
|
-
|
1,218
|
1,344
|
1,489
|
Datum van publicatie
|
10/02/20
|
18/02/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
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 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
1 |
1.058
|
403,3
|
1.037
|
621,8
|
712,2
|
868,9
|
1.424
|
589,9
|
328,5
|
918,4
|
638,3
|
1.046
|
1.684
|
410,2
|
1.137
|
669,7
|
1.178
|
1.848
|
801,2
|
487,7
|
1.235
|
660,8
|
1.248
|
1.950
|
905,2
|
EBITDA
|
493,4
|
3,676
|
450,1
|
148,3
|
-
|
-
|
486,7
|
-
|
-
|
321,6
|
-
|
-
|
648,9
|
-
|
380,2
|
-
|
-
|
825
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
389,2
|
-35,49
|
404,3
|
92,8
|
258,4
|
258,4
|
510,3
|
90,08
|
90,08
|
180,2
|
297,2
|
297,1
|
594,4
|
-
|
217,8
|
-
|
-
|
676
|
239,8
|
150
|
240,4
|
170
|
399,4
|
710,5
|
274,7
|
Operationele Marge
|
36,8%
|
-8,8%
|
38,98%
|
14,92%
|
36,28%
|
29,74%
|
35,83%
|
15,27%
|
27,42%
|
19,62%
|
46,56%
|
28,4%
|
35,29%
|
-
|
19,16%
|
-
|
-
|
36,59%
|
29,93%
|
30,76%
|
19,47%
|
25,73%
|
32%
|
36,44%
|
30,35%
|
Resultaat voor belastingen (EBT)
|
380,7
|
-46,71
|
392,2
|
73
|
-
|
-
|
-
|
-
|
-
|
168,5
|
-
|
-
|
578,8
|
-
|
206,5
|
-
|
-
|
664,2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
290,2
|
-31,63
|
332
|
50,5
|
180,5
|
180,5
|
343
|
105,6
|
105,6
|
211,3
|
197,7
|
197,7
|
395,4
|
-
|
145,4
|
-
|
-
|
466,6
|
165,2
|
95
|
-
|
113,5
|
287,1
|
-
|
190,4
|
Nettomarge
|
27,44%
|
-7,84%
|
32,01%
|
8,12%
|
25,34%
|
20,77%
|
24,08%
|
17,91%
|
32,16%
|
23,01%
|
30,98%
|
18,89%
|
23,47%
|
-
|
12,79%
|
-
|
-
|
25,25%
|
20,62%
|
19,48%
|
-
|
17,18%
|
23%
|
-
|
21,03%
|
WPA
2 |
1,150
|
-0,1300
|
1,290
|
0,1900
|
0,6300
|
0,6300
|
1,280
|
0,3900
|
0,3900
|
0,7800
|
-
|
1,033
|
1,460
|
-
|
0,5400
|
-
|
-
|
1,720
|
0,6220
|
0,3577
|
-
|
0,4274
|
1,081
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,6000
|
-
|
-
|
-
|
-
|
-
|
1,120
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,212
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
27/07/20
|
18/02/21
|
27/07/21
|
30/07/22
|
24/02/22
|
24/02/22
|
12/05/22
|
27/07/22
|
27/07/22
|
26/10/22
|
28/02/23
|
28/02/23
|
26/07/23
|
26/07/23
|
28/11/23
|
28/02/24
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
19,2
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
663
|
855
|
730
|
-
|
-
|
495
|
831
|
1.211
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,0218
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
340
|
196
|
550
|
328
|
741
|
669
|
722
|
789
|
ROE (netto-inkomsten/eigen vermogen)
|
30,1%
|
20,5%
|
19,9%
|
22,5%
|
-
|
19,5%
|
19,6%
|
19,7%
|
ROA (netto-inkomsten/totale activa)
|
17,3%
|
11,3%
|
11,2%
|
13,6%
|
-
|
12,6%
|
12,9%
|
13,4%
|
Totale activa
1 |
2.096
|
2.661
|
3.512
|
4.454
|
-
|
5.233
|
5.726
|
6.129
|
Nettoactief per aandeel
2 |
5,190
|
6,440
|
9,410
|
10,80
|
-
|
13,20
|
14,60
|
16,30
|
Cashflow per aandeel
2 |
2,340
|
1,610
|
2,540
|
2,450
|
3,390
|
3,360
|
3,450
|
3,540
|
Capex
1 |
121
|
90,4
|
125
|
167
|
174
|
193
|
211
|
230
|
Capex/omzet
|
7,42%
|
6,27%
|
6,09%
|
6,42%
|
5,83%
|
6%
|
5,94%
|
5,86%
|
Datum van publicatie
|
10/02/20
|
18/02/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
61,94
EUR Gemiddelde koersdoel
69,86
EUR Spread / Gemiddelde doel +12,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,54% | 407 mld. | | +0,92% | 139 mld. | | -40,74% | 38,15 mld. | | +20,28% | 10,84 mld. | | +33,86% | 8,81 mld. | | +5,26% | 6,91 mld. | | +37,61% | 6,63 mld. | | +18,07% | 6,34 mld. | | +21,07% | 5,06 mld. |
Kleding & Accessoires - Andere
|