Beurs gesloten -
BOERSE MUENCHEN
21:43:53 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
128,2
EUR
|
-0,68%
|
|
-2,06%
|
+3,14%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
40.852
|
41.952
|
33.347
|
39.713
|
48.372
|
46.863
|
-
|
-
|
Bedrijfswaarde
1 |
39.813
|
39.646
|
30.877
|
37.617
|
45.960
|
44.303
|
44.054
|
44.198
|
K/w-verhouding
|
24,7
x
|
490
x
|
19,4
x
|
26,3
x
|
25,8
x
|
23,2
x
|
21,2
x
|
19,4
x
|
Dividendrendement
|
0,9%
|
0,24%
|
1,21%
|
-
|
-
|
1,05%
|
1,15%
|
1,28%
|
Marktkapitalisatie/omzet
|
2,55
x
|
3,35
x
|
1,76
x
|
2,12
x
|
2,37
x
|
2,21
x
|
2,08
x
|
1,97
x
|
Bedrijfswaarde/omzet
|
2,48
x
|
3,16
x
|
1,63
x
|
2,01
x
|
2,26
x
|
2,09
x
|
1,96
x
|
1,86
x
|
Bedrijfswaarde/EBITDA
|
15,9
x
|
71,6
x
|
11,5
x
|
15,8
x
|
16,9
x
|
15
x
|
13,7
x
|
12,8
x
|
Bedrijfswaarde/FCF
|
24,6
x
|
21,5
x
|
26,1
x
|
36,3
x
|
26,2
x
|
24,7
x
|
22,2
x
|
19,7
x
|
FCF Yield
|
4,06%
|
4,64%
|
3,82%
|
2,75%
|
3,81%
|
4,05%
|
4,5%
|
5,09%
|
Price to Book
|
12,1
x
|
12,8
x
|
8,18
x
|
-
|
-
|
8,42
x
|
7,23
x
|
6,66
x
|
Aantal aandelen (in duizenden)
|
358.882
|
356.463
|
353.330
|
344.371
|
336.666
|
335.307
|
-
|
-
|
Referentieprijs
2 |
113,8
|
117,7
|
94,38
|
115,3
|
143,7
|
139,8
|
139,8
|
139,8
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
28/02/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
16.039
|
12.532
|
18.916
|
18.696
|
20.377
|
21.245
|
22.503
|
23.813
|
EBITDA
1 |
2.497
|
554
|
2.694
|
2.385
|
2.727
|
2.946
|
3.212
|
3.447
|
Bedrijfsresultaat (EBIT)
1 |
2.146
|
189,7
|
2.333
|
1.990
|
2.308
|
2.480
|
2.717
|
2.968
|
Operationele Marge
|
13,38%
|
1,51%
|
12,33%
|
10,65%
|
11,32%
|
11,68%
|
12,07%
|
12,46%
|
Resultaat voor belastingen (EBT)
1 |
2.164
|
106,3
|
2.259
|
1.987
|
2.472
|
2.630
|
2.834
|
3.040
|
Nettowinst (verlies)
1 |
1.661
|
85,38
|
1.723
|
1.512
|
1.875
|
1.990
|
2.146
|
2.305
|
Nettomarge
|
10,36%
|
0,68%
|
9,11%
|
8,09%
|
9,2%
|
9,37%
|
9,54%
|
9,68%
|
WPA
2 |
4,600
|
0,2400
|
4,870
|
4,380
|
5,560
|
6,012
|
6,590
|
7,220
|
Free Cash Flow
1 |
1.616
|
1.840
|
1.181
|
1.035
|
1.752
|
1.792
|
1.983
|
2.249
|
FCF-marge
|
10,08%
|
14,69%
|
6,24%
|
5,54%
|
8,6%
|
8,44%
|
8,81%
|
9,44%
|
Kasstroomconversie (ebitda)
|
64,72%
|
332,25%
|
43,85%
|
43,41%
|
64,23%
|
60,83%
|
61,74%
|
65,25%
|
Kasstroomconversie (nettowinst)
|
97,3%
|
2.155,61%
|
68,56%
|
68,47%
|
93,45%
|
90,05%
|
92,38%
|
97,57%
|
Dividend per aandeel
2 |
1,020
|
0,2850
|
1,140
|
-
|
-
|
1,474
|
1,601
|
1,786
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
28/02/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
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
|
2026 Q1
|
---|
Omzet
1 |
4.575
|
5.021
|
4.333
|
4.583
|
4.565
|
5.214
|
4.495
|
4.935
|
4.925
|
6.023
|
4.858
|
5.238
|
5.177
|
5.970
|
5.123
|
EBITDA
1 |
610,8
|
589,7
|
559,3
|
613,5
|
549,5
|
662,8
|
555,2
|
730,6
|
652,6
|
863,1
|
700,3
|
730,5
|
691,6
|
815,2
|
745,4
|
Bedrijfsresultaat (EBIT)
1 |
522,8
|
491,1
|
467,2
|
516,4
|
448,1
|
558,7
|
455,9
|
557,6
|
550,1
|
744,1
|
591,1
|
617,6
|
575,7
|
694
|
630,9
|
Operationele Marge
|
11,43%
|
9,78%
|
10,78%
|
11,27%
|
9,81%
|
10,71%
|
10,14%
|
11,3%
|
11,17%
|
12,35%
|
12,17%
|
11,79%
|
11,12%
|
11,63%
|
12,32%
|
Resultaat voor belastingen (EBT)
1 |
504
|
473,3
|
449,5
|
505,7
|
450,9
|
581,4
|
487,3
|
594,9
|
593,4
|
796,2
|
637,1
|
656,8
|
611,7
|
732,8
|
660,7
|
Nettowinst (verlies)
1 |
385
|
366,8
|
338,4
|
384,5
|
342
|
447
|
371,2
|
446,3
|
447,3
|
609,7
|
488
|
491,1
|
461,7
|
552,5
|
502,7
|
Nettomarge
|
8,42%
|
7,31%
|
7,81%
|
8,39%
|
7,49%
|
8,57%
|
8,26%
|
9,04%
|
9,08%
|
10,12%
|
10,04%
|
9,38%
|
8,92%
|
9,25%
|
9,81%
|
WPA
2 |
1,090
|
1,040
|
0,9700
|
1,110
|
1,000
|
1,310
|
1,090
|
1,320
|
1,330
|
1,820
|
1,460
|
1,486
|
1,388
|
1,679
|
1,543
|
Dividend per aandeel
2 |
0,2850
|
0,2850
|
0,3100
|
0,3100
|
0,3100
|
-
|
0,3350
|
-
|
-
|
-
|
0,3703
|
0,3695
|
0,3699
|
0,3690
|
0,3954
|
Datum van publicatie
|
18/11/21
|
1/03/22
|
19/05/22
|
18/08/22
|
17/11/22
|
28/02/23
|
18/05/23
|
17/08/23
|
16/11/23
|
5/03/24
|
23/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.038
|
2.306
|
2.470
|
2.095
|
2.412
|
2.559
|
2.809
|
2.664
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.616
|
1.841
|
1.181
|
1.035
|
1.752
|
1.792
|
1.983
|
2.249
|
ROE (netto-inkomsten/eigen vermogen)
|
50%
|
2,57%
|
46,9%
|
36,2%
|
40,9%
|
38,6%
|
37,5%
|
37,9%
|
ROA (netto-inkomsten/totale activa)
|
22%
|
0,77%
|
13,1%
|
11,2%
|
13,5%
|
13,7%
|
14,3%
|
15,8%
|
Totale activa
1 |
7.550
|
11.033
|
13.179
|
13.528
|
13.858
|
14.530
|
14.993
|
14.603
|
Nettoactief per aandeel
2 |
9,420
|
9,230
|
11,50
|
-
|
-
|
16,60
|
19,30
|
21,00
|
Cashflow per aandeel
2 |
6,010
|
6,330
|
4,920
|
4,890
|
7,450
|
8,520
|
9,300
|
10,50
|
Capex
1 |
555
|
405
|
558
|
654
|
763
|
809
|
820
|
789
|
Capex/omzet
|
3,46%
|
3,24%
|
2,95%
|
3,5%
|
3,74%
|
3,81%
|
3,65%
|
3,31%
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
28/02/23
|
5/03/24
|
-
|
-
|
-
|
Laatste slotkoers
139,8
USD Gemiddelde koersdoel
161,4
USD Spread / Gemiddelde doel +15,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,47% | 147 mld. | | +14,92% | 78,44 mld. | | -20,50% | 42,17 mld. | | +5,08% | 28,38 mld. | | +23,43% | 15,15 mld. | | +15,03% | 14,31 mld. | | +38,50% | 10,82 mld. | | +18,15% | 9,99 mld. | | +95,95% | 8,83 mld. |
Kleding- en accessoirewinkels - Andere
|