Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
94,12
USD
|
+0,19%
|
|
-0,43%
|
-13,31%
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
121.245
|
153.295
|
215.602
|
187.042
|
161.783
|
142.061
|
-
|
-
|
Bedrijfswaarde
1 |
120.061
|
154.610
|
211.541
|
183.475
|
160.041
|
139.941
|
139.706
|
139.885
|
K/w-verhouding
|
31
x
|
61,6
x
|
38,3
x
|
31,7
x
|
32,6
x
|
26,2
x
|
23,7
x
|
21,1
x
|
Dividendrendement
|
1,11%
|
0,97%
|
0,78%
|
1%
|
1,26%
|
1,51%
|
1,63%
|
1,75%
|
Marktkapitalisatie/omzet
|
3,1
x
|
4,1
x
|
4,84
x
|
4
x
|
3,16
x
|
2,75
x
|
2,7
x
|
2,54
x
|
Bedrijfswaarde/omzet
|
3,07
x
|
4,13
x
|
4,75
x
|
3,93
x
|
3,12
x
|
2,71
x
|
2,65
x
|
2,5
x
|
Bedrijfswaarde/EBITDA
|
21,9
x
|
36,5
x
|
27,5
x
|
24,8
x
|
23,6
x
|
19,2
x
|
17,6
x
|
15,8
x
|
Bedrijfswaarde/FCF
|
25,1
x
|
111
x
|
35,5
x
|
41,4
x
|
32,8
x
|
24,6
x
|
26,5
x
|
25,6
x
|
FCF Yield
|
3,98%
|
0,9%
|
2,82%
|
2,41%
|
3,04%
|
4,06%
|
3,78%
|
3,91%
|
Price to Book
|
13,8
x
|
19,5
x
|
16,9
x
|
12,3
x
|
11,5
x
|
10,7
x
|
10,8
x
|
9,83
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
|
94,12
|
94,12
|
94,12
|
Datum van publicatie
|
27/06/19
|
25/06/20
|
24/06/21
|
27/06/22
|
29/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
39.117
|
37.403
|
44.538
|
46.710
|
51.217
|
51.676
|
52.707
|
55.943
|
EBITDA
1 |
5.477
|
4.234
|
7.681
|
7.392
|
6.774
|
7.304
|
7.933
|
8.842
|
Bedrijfsresultaat (EBIT)
1 |
4.772
|
3.115
|
6.937
|
6.675
|
5.915
|
6.474
|
7.068
|
7.897
|
Operationele Marge
|
12,2%
|
8,33%
|
15,58%
|
14,29%
|
11,55%
|
12,53%
|
13,41%
|
14,12%
|
Resultaat voor belastingen (EBT)
1 |
4.801
|
2.887
|
6.661
|
6.651
|
6.201
|
6.619
|
7.253
|
8.068
|
Nettowinst (verlies)
1 |
4.029
|
2.539
|
5.727
|
6.046
|
5.070
|
5.510
|
5.973
|
6.611
|
Nettomarge
|
10,3%
|
6,79%
|
12,86%
|
12,94%
|
9,9%
|
10,66%
|
11,33%
|
11,82%
|
WPA
2 |
2,490
|
1,600
|
3,560
|
3,750
|
3,230
|
3,594
|
3,980
|
4,461
|
Free Cash Flow
1 |
4.784
|
1.399
|
5.962
|
4.430
|
4.872
|
5.679
|
5.275
|
5.474
|
FCF-marge
|
12,23%
|
3,74%
|
13,39%
|
9,48%
|
9,51%
|
10,99%
|
10,01%
|
9,79%
|
Kasstroomconversie (ebitda)
|
87,35%
|
33,04%
|
77,62%
|
59,93%
|
71,92%
|
77,75%
|
66,49%
|
61,91%
|
Kasstroomconversie (nettowinst)
|
118,74%
|
55,1%
|
104,1%
|
73,27%
|
96,09%
|
103,05%
|
88,31%
|
82,8%
|
Dividend per aandeel
2 |
0,8600
|
0,9550
|
1,070
|
1,190
|
1,325
|
1,425
|
1,533
|
1,649
|
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
|
12.893
|
12.643
|
13.258
|
12.893
|
13.539
|
EBITDA
1 |
1.638
|
1.812
|
1.647
|
1.864
|
1.760
|
1.586
|
1.457
|
1.790
|
2.023
|
1.543
|
1.776
|
1.757
|
2.073
|
2.058
|
1.983
|
Bedrijfsresultaat (EBIT)
1 |
1.454
|
1.629
|
1.468
|
1.695
|
1.587
|
1.412
|
1.221
|
1.604
|
1.825
|
1.336
|
1.555
|
1.536
|
1.830
|
1.810
|
1.754
|
Operationele Marge
|
12,8%
|
14,98%
|
12%
|
13,36%
|
11,92%
|
11,4%
|
9,52%
|
12,4%
|
13,63%
|
10,75%
|
12,06%
|
12,15%
|
13,8%
|
14,04%
|
12,95%
|
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
|
1.613
|
1.584
|
1.871
|
1.822
|
1.779
|
Nettowinst (verlies)
1 |
1.337
|
1.396
|
1.439
|
1.468
|
1.331
|
1.240
|
1.031
|
1.450
|
1.578
|
1.172
|
1.292
|
1.318
|
1.544
|
1.519
|
1.458
|
Nettomarge
|
11,77%
|
12,84%
|
11,76%
|
11,57%
|
10%
|
10,01%
|
8,04%
|
11,21%
|
11,79%
|
9,43%
|
10,02%
|
10,42%
|
11,65%
|
11,78%
|
10,77%
|
WPA
2 |
0,8300
|
0,8700
|
0,9000
|
0,9300
|
0,8500
|
0,7900
|
0,6600
|
0,9400
|
1,030
|
0,7700
|
0,8415
|
0,8699
|
1,036
|
1,027
|
0,9836
|
Dividend per aandeel
2 |
0,3050
|
0,3050
|
0,3050
|
0,3050
|
0,3400
|
0,3400
|
0,3400
|
0,3400
|
0,3700
|
0,3700
|
0,3659
|
0,3772
|
0,3872
|
0,4012
|
0,4012
|
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
|
2.120
|
2.355
|
2.176
|
Hefboom (schuld/ebitda)
|
-
|
0,3106
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4.784
|
1.399
|
5.962
|
4.430
|
4.872
|
5.679
|
5.275
|
5.474
|
ROE (netto-inkomsten/eigen vermogen)
|
42,7%
|
29,7%
|
55%
|
43,1%
|
34,6%
|
40,1%
|
43,3%
|
46,7%
|
ROA (netto-inkomsten/totale activa)
|
17,4%
|
9,22%
|
16,6%
|
15,5%
|
13%
|
15,3%
|
16,6%
|
18,2%
|
Totale activa
1 |
23.126
|
27.530
|
34.541
|
39.006
|
38.926
|
36.037
|
35.957
|
36.297
|
Nettoactief per aandeel
2 |
5,590
|
5,060
|
8,090
|
9,680
|
9,140
|
8,820
|
8,720
|
9,570
|
Cashflow per aandeel
2 |
3,650
|
1,560
|
4,140
|
3,220
|
3,720
|
4,580
|
4,510
|
5,080
|
Capex
1 |
1.119
|
1.086
|
695
|
758
|
969
|
1.178
|
1.272
|
1.347
|
Capex/omzet
|
2,86%
|
2,9%
|
1,56%
|
1,62%
|
1,89%
|
2,28%
|
2,41%
|
2,41%
|
Datum van publicatie
|
27/06/19
|
25/06/20
|
24/06/21
|
27/06/22
|
29/06/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
94,12
USD Gemiddelde koersdoel
111,8
USD Spread / Gemiddelde doel +18,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,31% | 142 mld. | | +21,58% | 10,45 mld. | | +51,86% | 7,71 mld. | | -8,00% | 4,87 mld. | | +0,54% | 3,3 mld. | | +14,74% | 1,64 mld. | | +36,89% | 1,25 mld. | | -19,02% | 872 mln. | | -11,61% | 688 mln. | | +6,60% | 398 mln. |
Sport- & Outdoorschoenen
|