Geschatte realtime
Cboe BZX
15:01:18 24-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
97,82
USD
|
-8,49%
|
|
0,00%
|
-3,79%
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
121.245
|
153.295
|
215.602
|
187.042
|
161.783
|
146.679
|
-
|
-
|
Bedrijfswaarde
1 |
120.061
|
154.610
|
211.541
|
183.475
|
160.041
|
144.411
|
144.318
|
143.931
|
K/w-verhouding
|
31
x
|
61,6
x
|
38,3
x
|
31,7
x
|
32,6
x
|
27
x
|
24,9
x
|
22,3
x
|
Dividendrendement
|
1,11%
|
0,97%
|
0,78%
|
1%
|
1,26%
|
1,48%
|
1,6%
|
1,72%
|
Marktkapitalisatie/omzet
|
3,1
x
|
4,1
x
|
4,84
x
|
4
x
|
3,16
x
|
2,84
x
|
2,81
x
|
2,66
x
|
Bedrijfswaarde/omzet
|
3,07
x
|
4,13
x
|
4,75
x
|
3,93
x
|
3,12
x
|
2,8
x
|
2,77
x
|
2,61
x
|
Bedrijfswaarde/EBITDA
|
21,9
x
|
36,5
x
|
27,5
x
|
24,8
x
|
23,6
x
|
19,8
x
|
18,5
x
|
16,6
x
|
Bedrijfswaarde/FCF
|
25,1
x
|
111
x
|
35,5
x
|
41,4
x
|
32,8
x
|
25,7
x
|
26,8
x
|
26,7
x
|
FCF Yield
|
3,98%
|
0,9%
|
2,82%
|
2,41%
|
3,04%
|
3,89%
|
3,72%
|
3,75%
|
Price to Book
|
13,8
x
|
19,5
x
|
16,9
x
|
12,3
x
|
11,5
x
|
10,9
x
|
11
x
|
10,4
x
|
Aantal aandelen (in duizenden)
|
1.571.750
|
1.555.035
|
1.579.967
|
1.573.767
|
1.536.989
|
1.509.359
|
-
|
-
|
Referentieprijs
2 |
77,14
|
98,58
|
136,5
|
118,8
|
105,3
|
97,18
|
97,18
|
97,18
|
Datum van publicatie
|
27/06/19
|
25/06/20
|
24/06/21
|
27/06/22
|
29/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
39.117
|
37.403
|
44.538
|
46.710
|
51.217
|
51.658
|
52.133
|
55.176
|
EBITDA
1 |
5.477
|
4.234
|
7.681
|
7.392
|
6.774
|
7.296
|
7.792
|
8.661
|
Bedrijfsresultaat (EBIT)
1 |
4.772
|
3.115
|
6.937
|
6.675
|
5.915
|
6.487
|
6.934
|
7.742
|
Operationele Marge
|
12,2%
|
8,33%
|
15,58%
|
14,29%
|
11,55%
|
12,56%
|
13,3%
|
14,03%
|
Resultaat voor belastingen (EBT)
1 |
4.801
|
2.887
|
6.661
|
6.651
|
6.201
|
6.625
|
7.111
|
7.833
|
Nettowinst (verlies)
1 |
4.029
|
2.539
|
5.727
|
6.046
|
5.070
|
5.513
|
5.887
|
6.499
|
Nettomarge
|
10,3%
|
6,79%
|
12,86%
|
12,94%
|
9,9%
|
10,67%
|
11,29%
|
11,78%
|
WPA
2 |
2,490
|
1,600
|
3,560
|
3,750
|
3,230
|
3,595
|
3,905
|
4,367
|
Free Cash Flow
1 |
4.784
|
1.399
|
5.962
|
4.430
|
4.872
|
5.624
|
5.376
|
5.393
|
FCF-marge
|
12,23%
|
3,74%
|
13,39%
|
9,48%
|
9,51%
|
10,89%
|
10,31%
|
9,77%
|
Kasstroomconversie (ebitda)
|
87,35%
|
33,04%
|
77,62%
|
59,93%
|
71,92%
|
77,08%
|
68,99%
|
62,27%
|
Kasstroomconversie (nettowinst)
|
118,74%
|
55,1%
|
104,1%
|
73,27%
|
96,09%
|
102%
|
91,32%
|
82,98%
|
Dividend per aandeel
2 |
0,8600
|
0,9550
|
1,070
|
1,190
|
1,325
|
1,437
|
1,552
|
1,672
|
Datum van publicatie
|
27/06/19
|
25/06/20
|
24/06/21
|
27/06/22
|
29/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
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
|
2025 Q4
|
---|
Omzet
1 |
11.357
|
10.871
|
12.234
|
12.687
|
13.315
|
12.390
|
12.825
|
12.939
|
13.388
|
12.429
|
12.861
|
12.549
|
13.154
|
12.779
|
13.404
|
EBITDA
1 |
1.638
|
1.812
|
1.647
|
1.864
|
1.760
|
1.586
|
1.457
|
1.790
|
2.023
|
1.543
|
1.749
|
1.716
|
2.016
|
2.038
|
1.982
|
Bedrijfsresultaat (EBIT)
1 |
1.454
|
1.629
|
1.468
|
1.695
|
1.587
|
1.412
|
1.221
|
1.604
|
1.825
|
1.336
|
1.546
|
1.496
|
1.786
|
1.784
|
1.730
|
Operationele Marge
|
12,8%
|
14,98%
|
12%
|
13,36%
|
11,92%
|
11,4%
|
9,52%
|
12,4%
|
13,63%
|
10,75%
|
12,02%
|
11,92%
|
13,58%
|
13,96%
|
12,91%
|
Resultaat voor belastingen (EBT)
1 |
1.501
|
1.670
|
1.374
|
1.828
|
1.650
|
1.477
|
1.246
|
1.648
|
1.922
|
1.404
|
1.595
|
1.560
|
1.842
|
1.809
|
1.760
|
Nettowinst (verlies)
1 |
1.337
|
1.396
|
1.439
|
1.468
|
1.331
|
1.240
|
1.031
|
1.450
|
1.578
|
1.172
|
1.269
|
1.292
|
1.511
|
1.504
|
1.438
|
Nettomarge
|
11,77%
|
12,84%
|
11,76%
|
11,57%
|
10%
|
10,01%
|
8,04%
|
11,21%
|
11,79%
|
9,43%
|
9,87%
|
10,3%
|
11,49%
|
11,77%
|
10,73%
|
WPA
2 |
0,8300
|
0,8700
|
0,9000
|
0,9300
|
0,8500
|
0,7900
|
0,6600
|
0,9400
|
1,030
|
0,7700
|
0,8301
|
0,8468
|
1,017
|
1,016
|
0,9741
|
Dividend per aandeel
2 |
0,3050
|
0,3050
|
0,3050
|
0,3050
|
0,3400
|
0,3400
|
0,3400
|
0,3400
|
0,3700
|
0,3700
|
0,3608
|
0,3760
|
0,3843
|
0,3960
|
0,3960
|
Datum van publicatie
|
20/12/21
|
21/03/22
|
27/06/22
|
29/09/22
|
20/12/22
|
21/03/23
|
29/06/23
|
28/09/23
|
21/12/23
|
21/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.315
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.184
|
-
|
4.061
|
3.567
|
1.742
|
2.268
|
2.361
|
2.749
|
Hefboom (schuld/ebitda)
|
-
|
0,3106
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4.784
|
1.399
|
5.962
|
4.430
|
4.872
|
5.624
|
5.376
|
5.393
|
ROE (netto-inkomsten/eigen vermogen)
|
42,7%
|
29,7%
|
55%
|
43,1%
|
34,6%
|
40,2%
|
41,4%
|
45,4%
|
ROA (netto-inkomsten/totale activa)
|
17,4%
|
9,22%
|
16,6%
|
15,5%
|
13%
|
15,1%
|
15,9%
|
17,9%
|
Totale activa
1 |
23.126
|
27.530
|
34.541
|
39.006
|
38.926
|
36.459
|
36.999
|
36.350
|
Nettoactief per aandeel
2 |
5,590
|
5,060
|
8,090
|
9,680
|
9,140
|
8,940
|
8,800
|
9,310
|
Cashflow per aandeel
2 |
3,650
|
1,560
|
4,140
|
3,220
|
3,720
|
4,700
|
4,530
|
4,970
|
Capex
1 |
1.119
|
1.086
|
695
|
758
|
969
|
1.158
|
1.254
|
1.321
|
Capex/omzet
|
2,86%
|
2,9%
|
1,56%
|
1,62%
|
1,89%
|
2,24%
|
2,41%
|
2,39%
|
Datum van publicatie
|
27/06/19
|
25/06/20
|
24/06/21
|
27/06/22
|
29/06/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
97,18
USD Gemiddelde koersdoel
109,5
USD Spread / Gemiddelde doel +12,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +47,27% | 12,66 mld. | | +119,69% | 11,09 mld. | | -7,43% | 4,94 mld. | | -11,46% | 2,88 mld. | | +8,16% | 1,57 mld. | | +19,60% | 1,1 mld. | | -5,99% | 737 mln. | | -28,20% | 725 mln. | | -7,66% | 342 mln. |
Sport- & Outdoorschoenen
|