Beurs gesloten -
OTC Markets
18:14:50 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,56
USD
|
-.--%
|
|
-.--%
|
+18,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.364
|
941,8
|
1.631
|
1.002
|
1.130
|
1.420
|
-
|
-
|
Bedrijfswaarde
1 |
1.815
|
1.463
|
2.135
|
1.002
|
1.130
|
1.970
|
1.953
|
1.873
|
K/w-verhouding
|
29,4
x
|
-12,9
x
|
-274
x
|
43,3
x
|
22,6
x
|
26,4
x
|
21,9
x
|
17,9
x
|
Dividendrendement
|
1,46%
|
-
|
-
|
-
|
-
|
1,85%
|
2,27%
|
2,05%
|
Marktkapitalisatie/omzet
|
1,49
x
|
1,48
x
|
1,85
x
|
1
x
|
1
x
|
1,2
x
|
1,13
x
|
1,07
x
|
Bedrijfswaarde/omzet
|
1,98
x
|
2,3
x
|
2,42
x
|
1
x
|
1
x
|
1,67
x
|
1,56
x
|
1,41
x
|
Bedrijfswaarde/EBITDA
|
12,1
x
|
21,1
x
|
13,3
x
|
4,84
x
|
4,45
x
|
7,34
x
|
6,74
x
|
5,94
x
|
Bedrijfswaarde/FCF
|
37,5
x
|
-44,5
x
|
13,9
x
|
-
|
-
|
22,3
x
|
16,9
x
|
-
|
FCF Yield
|
2,66%
|
-2,25%
|
7,2%
|
-
|
-
|
4,48%
|
5,92%
|
-
|
Price to Book
|
1,26
x
|
0,94
x
|
1,63
x
|
-
|
-
|
1,25
x
|
1,2
x
|
1,12
x
|
Aantal aandelen (in duizenden)
|
33.094
|
33.094
|
33.094
|
33.094
|
33.094
|
33.094
|
-
|
-
|
Referentieprijs
2 |
41,22
|
28,46
|
49,28
|
30,28
|
34,14
|
42,92
|
42,92
|
42,92
|
Datum van publicatie
|
12/03/20
|
10/03/21
|
10/03/22
|
13/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
916
|
637,1
|
883,8
|
1.007
|
1.127
|
1.180
|
1.252
|
1.327
|
EBITDA
1 |
150,2
|
69,5
|
160,8
|
207,2
|
253,9
|
268,3
|
289,6
|
315,5
|
Bedrijfsresultaat (EBIT)
1 |
3,557
|
-93,66
|
24,16
|
58,23
|
94,71
|
101,9
|
117,7
|
134,4
|
Operationele Marge
|
0,39%
|
-14,7%
|
2,73%
|
5,78%
|
8,41%
|
8,64%
|
9,4%
|
10,13%
|
Resultaat voor belastingen (EBT)
1 |
76,97
|
-158
|
2,471
|
29,04
|
68,3
|
77,12
|
96,13
|
111,3
|
Nettowinst (verlies)
1 |
46,28
|
-73,19
|
-5,938
|
23,06
|
50,02
|
54,73
|
69,04
|
79,6
|
Nettomarge
|
5,05%
|
-11,49%
|
-0,67%
|
2,29%
|
4,44%
|
4,64%
|
5,51%
|
6%
|
WPA
2 |
1,400
|
-2,210
|
-0,1800
|
0,7000
|
1,510
|
1,626
|
1,963
|
2,400
|
Free Cash Flow
1 |
48,37
|
-32,87
|
153,6
|
-
|
-
|
88,2
|
115,6
|
-
|
FCF-marge
|
5,28%
|
-5,16%
|
17,38%
|
-
|
-
|
7,47%
|
9,24%
|
-
|
Kasstroomconversie (ebitda)
|
32,2%
|
-
|
95,54%
|
-
|
-
|
32,87%
|
39,93%
|
-
|
Kasstroomconversie (nettowinst)
|
104,5%
|
-
|
-
|
-
|
-
|
161,15%
|
167,52%
|
-
|
Dividend per aandeel
2 |
0,6000
|
-
|
-
|
-
|
-
|
0,7934
|
0,9731
|
0,8786
|
Datum van publicatie
|
12/03/20
|
10/03/21
|
10/03/22
|
13/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
|
461,4
|
256,9
|
380,2
|
405,1
|
-
|
261,2
|
478,8
|
-
|
238
|
467,5
|
539,4
|
569,1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-17,73
|
57,23
|
65
|
-
|
-
|
-
|
-
|
-
|
90,56
|
-
|
138,8
|
115,1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-2,266
|
-94,14
|
-29,52
|
-2,66
|
-
|
-
|
-
|
-
|
-
|
17,68
|
40,55
|
60,34
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-0,49%
|
-36,64%
|
-7,76%
|
-0,66%
|
-
|
-
|
-
|
-
|
-
|
3,78%
|
7,52%
|
10,6%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-106,1
|
-51,9
|
-13,87
|
-
|
-
|
-
|
-
|
-
|
8,062
|
-
|
46,44
|
21,86
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
52,01
|
-
|
7,432
|
-20,73
|
7,4
|
7,4
|
-
|
-
|
-
|
0,755
|
-
|
30,95
|
19,07
|
11,31
|
12,31
|
-
|
10,31
|
22,62
|
-
|
-
|
Nettomarge
|
11,27%
|
-
|
1,95%
|
-5,12%
|
-
|
2,83%
|
-
|
-
|
-
|
0,16%
|
-
|
5,44%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
1,570
|
-2,440
|
0,2300
|
-0,6300
|
0,2200
|
0,2200
|
0,4500
|
-
|
-
|
0,0200
|
-
|
0,9400
|
0,5700
|
0,3419
|
0,3722
|
0,8500
|
0,3117
|
0,6838
|
0,6700
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3418
|
-
|
-
|
0,3418
|
-
|
-
|
Datum van publicatie
|
12/03/20
|
9/09/20
|
10/03/21
|
8/09/21
|
9/09/22
|
10/03/22
|
10/03/22
|
9/09/22
|
7/09/22
|
7/09/22
|
13/03/23
|
6/09/23
|
12/03/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
451
|
521
|
504
|
-
|
-
|
549
|
532
|
452
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,003
x
|
7,5
x
|
3,133
x
|
-
|
-
|
2,046
x
|
1,839
x
|
1,434
x
|
Free Cash Flow
1 |
48,4
|
-32,9
|
154
|
-
|
-
|
88,2
|
116
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
4,31%
|
-13,5%
|
-0,59%
|
-
|
-
|
4,9%
|
5,78%
|
6,71%
|
ROA (netto-inkomsten/totale activa)
|
2,54%
|
-3,59%
|
-0,29%
|
-
|
-
|
2,5%
|
3,11%
|
3,74%
|
Totale activa
1 |
1.823
|
2.037
|
2.027
|
-
|
-
|
2.187
|
2.217
|
2.128
|
Nettoactief per aandeel
2 |
32,70
|
30,40
|
30,20
|
-
|
-
|
34,30
|
35,70
|
38,30
|
Cashflow per aandeel
|
2,900
|
-0,1000
|
6,020
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
47,5
|
29,7
|
44,9
|
-
|
-
|
65,5
|
66,6
|
70
|
Capex/omzet
|
5,19%
|
4,66%
|
5,08%
|
-
|
-
|
5,55%
|
5,32%
|
5,27%
|
Datum van publicatie
|
12/03/20
|
10/03/21
|
10/03/22
|
13/03/23
|
12/03/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
42,92
EUR Gemiddelde koersdoel
40,72
EUR Spread / Gemiddelde doel -5,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,53% | 10,9 mld. | | +14,58% | 10,89 mld. | | +16,97% | 10,71 mld. | | +66,62% | 9,45 mld. | | -5,88% | 7,73 mld. | | +21,20% | 3,39 mld. | | +66,20% | 2,96 mld. | | -12,56% | 2,36 mld. | | -17,53% | 2,1 mld. |
Schoenen - Andere
|