Real Time
Borsa Italiana
09:25:49 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,82
EUR
|
-0,51%
|
|
+0,34%
|
-2,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.330
|
1.860
|
1.702
|
1.439
|
1.818
|
1.765
|
-
|
-
|
Bedrijfswaarde
1 |
2.326
|
1.801
|
1.606
|
1.318
|
1.818
|
1.603
|
1.559
|
1.505
|
K/w-verhouding
|
28,3
x
|
51,3
x
|
27,3
x
|
22,3
x
|
24,5
x
|
20,9
x
|
17,7
x
|
16,1
x
|
Dividendrendement
|
-
|
2,38%
|
1,89%
|
-
|
-
|
3,25%
|
3,69%
|
3,81%
|
Marktkapitalisatie/omzet
|
3,48
x
|
3,65
x
|
2,78
x
|
2
x
|
2,25
x
|
2,01
x
|
1,85
x
|
1,72
x
|
Bedrijfswaarde/omzet
|
3,48
x
|
3,53
x
|
2,63
x
|
1,83
x
|
2,25
x
|
1,82
x
|
1,63
x
|
1,47
x
|
Bedrijfswaarde/EBITDA
|
15,7
x
|
18,6
x
|
15
x
|
9,99
x
|
12
x
|
9,49
x
|
8,25
x
|
7,3
x
|
Bedrijfswaarde/FCF
|
23,5
x
|
23,1
x
|
24,5
x
|
17,1
x
|
-
|
18,7
x
|
15,4
x
|
13,4
x
|
FCF Yield
|
4,26%
|
4,33%
|
4,08%
|
5,86%
|
-
|
5,34%
|
6,51%
|
7,47%
|
Price to Book
|
9,03
x
|
6,46
x
|
5,49
x
|
-
|
-
|
4,54
x
|
4,09
x
|
3,69
x
|
Aantal aandelen (in duizenden)
|
201.005
|
201.328
|
201.328
|
201.328
|
200.522
|
199.061
|
-
|
-
|
Referentieprijs
2 |
11,59
|
9,240
|
8,455
|
7,150
|
9,065
|
8,865
|
8,865
|
8,865
|
Datum van publicatie
|
17/03/20
|
24/03/21
|
23/03/22
|
29/03/23
|
25/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
668,9
|
509,7
|
611,4
|
721,5
|
808,1
|
879,2
|
955,2
|
1.024
|
EBITDA
1 |
147,8
|
97
|
107
|
131,9
|
152
|
168,9
|
188,8
|
206,1
|
Bedrijfsresultaat (EBIT)
1 |
108,4
|
54,38
|
78,9
|
82,75
|
97,38
|
115,7
|
133,5
|
147,4
|
Operationele Marge
|
16,21%
|
10,67%
|
12,9%
|
11,47%
|
12,05%
|
13,16%
|
13,98%
|
14,39%
|
Resultaat voor belastingen (EBT)
1 |
106,4
|
48,04
|
79,7
|
83,31
|
100,4
|
118,3
|
137,5
|
153,4
|
Nettowinst (verlies)
1 |
83,2
|
36
|
63,1
|
63,59
|
73,64
|
86,75
|
100,6
|
110,5
|
Nettomarge
|
12,44%
|
7,06%
|
10,32%
|
8,81%
|
9,11%
|
9,87%
|
10,53%
|
10,79%
|
WPA
2 |
0,4100
|
0,1800
|
0,3100
|
0,3200
|
0,3700
|
0,4250
|
0,5004
|
0,5498
|
Free Cash Flow
1 |
99
|
78,01
|
65,52
|
77,28
|
-
|
85,62
|
101,5
|
112,4
|
FCF-marge
|
14,8%
|
15,31%
|
10,72%
|
10,71%
|
-
|
9,74%
|
10,63%
|
10,98%
|
Kasstroomconversie (ebitda)
|
66,98%
|
80,42%
|
61,23%
|
58,58%
|
-
|
50,69%
|
53,76%
|
54,55%
|
Kasstroomconversie (nettowinst)
|
118,99%
|
216,66%
|
103,83%
|
121,53%
|
-
|
98,69%
|
100,92%
|
101,79%
|
Dividend per aandeel
2 |
-
|
0,2200
|
0,1600
|
-
|
-
|
0,2881
|
0,3267
|
0,3380
|
Datum van publicatie
|
17/03/20
|
24/03/21
|
23/03/22
|
29/03/23
|
25/03/24
|
-
|
-
|
-
|
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 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
373,6
|
222,4
|
287,2
|
276,3
|
167,6
|
167,6
|
335,1
|
151,6
|
173,6
|
325,2
|
173,5
|
222,7
|
396,3
|
174,6
|
195,4
|
370
|
438,1
|
185,5
|
404,8
|
487,6
|
EBITDA
|
97,45
|
37,3
|
59,7
|
48
|
-
|
-
|
59
|
-
|
-
|
51,8
|
-
|
-
|
80,1
|
-
|
-
|
59,4
|
89,38
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
75,6
|
17,9
|
36,48
|
27,7
|
-
|
-
|
51,2
|
-
|
-
|
30,3
|
-
|
-
|
-
|
-
|
-
|
35,1
|
-
|
-
|
-
|
-
|
Operationele Marge
|
20,23%
|
8,05%
|
12,7%
|
10,03%
|
-
|
-
|
15,28%
|
-
|
-
|
9,32%
|
-
|
-
|
-
|
-
|
-
|
9,49%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
74,22
|
-
|
36,52
|
38,01
|
-
|
-
|
41,69
|
-
|
-
|
31,02
|
-
|
-
|
-
|
-
|
-
|
37,84
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
57,91
|
-
|
29,94
|
30,36
|
-
|
-
|
32,74
|
-
|
-
|
23,46
|
-
|
-
|
40,13
|
-
|
-
|
28,47
|
45,17
|
-
|
-
|
-
|
Nettomarge
|
15,5%
|
-
|
10,42%
|
10,99%
|
-
|
-
|
9,77%
|
-
|
-
|
7,21%
|
-
|
-
|
10,13%
|
-
|
-
|
7,7%
|
10,31%
|
-
|
-
|
-
|
WPA
|
0,2800
|
0,0300
|
0,1500
|
0,1500
|
-
|
-
|
0,1600
|
-
|
-
|
0,1200
|
-
|
-
|
0,2000
|
-
|
-
|
0,1400
|
0,2300
|
-
|
0,1500
|
0,3000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/03/20
|
9/09/20
|
24/03/21
|
2/08/21
|
4/11/21
|
23/03/22
|
23/03/22
|
3/05/22
|
3/08/22
|
3/08/22
|
16/12/22
|
29/03/23
|
29/03/23
|
5/05/23
|
4/08/23
|
4/08/23
|
25/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
3,7
|
59
|
96
|
122
|
-
|
161
|
206
|
259
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
99
|
78
|
65,5
|
77,3
|
-
|
85,6
|
102
|
112
|
ROE (netto-inkomsten/eigen vermogen)
|
35,4%
|
13,2%
|
21,1%
|
19,5%
|
-
|
22,9%
|
24,1%
|
24,9%
|
ROA (netto-inkomsten/totale activa)
|
15,2%
|
5,44%
|
8,72%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
549
|
661,3
|
723,5
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1,280
|
1,430
|
1,540
|
-
|
-
|
1,950
|
2,170
|
2,400
|
Cashflow per aandeel
2 |
0,6800
|
0,5100
|
0,4600
|
0,5600
|
-
|
0,6700
|
-
|
-
|
Capex
1 |
38,1
|
24,4
|
27,7
|
35
|
-
|
39,7
|
43,1
|
46,6
|
Capex/omzet
|
5,7%
|
4,79%
|
4,53%
|
4,85%
|
-
|
4,51%
|
4,51%
|
4,55%
|
Datum van publicatie
|
17/03/20
|
24/03/21
|
23/03/22
|
29/03/23
|
25/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
8,865
EUR Gemiddelde koersdoel
9,733
EUR Spread / Gemiddelde doel +9,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,70% | 1,88 mld. | | +4,27% | 5,09 mld. | | +5,57% | 4,03 mld. | | -3,65% | 3,85 mld. | | +10,53% | 2,92 mld. | | +95,42% | 1,25 mld. | | -46,88% | 1,18 mld. | | +2,83% | 908 mln. | | -11,24% | 843 mln. | | +2,20% | 808 mln. |
Sportieve en buitensportartikelen
|