Real Time
BOERSE MUENCHEN
10:27:42 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,73
EUR
|
+1,69%
|
|
-6,22%
|
-27,63%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
23.585
|
31.394
|
22.716
|
8.636
|
5.964
|
5.252
|
-
|
-
|
Bedrijfswaarde
1 |
26.054
|
35.701
|
26.861
|
14.468
|
11.257
|
9.849
|
9.421
|
9.598
|
K/w-verhouding
|
38,1
x
|
77
x
|
16,5
x
|
71,7
x
|
-6,16
x
|
17,1
x
|
9,64
x
|
11,2
x
|
Dividendrendement
|
3,18%
|
2,42%
|
3,39%
|
8,15%
|
5,08%
|
2,66%
|
2,68%
|
2,92%
|
Marktkapitalisatie/omzet
|
2,25
x
|
3,45
x
|
1,92
x
|
0,74
x
|
0,57
x
|
0,52
x
|
0,5
x
|
0,48
x
|
Bedrijfswaarde/omzet
|
2,48
x
|
3,92
x
|
2,27
x
|
1,25
x
|
1,08
x
|
0,98
x
|
0,89
x
|
0,89
x
|
Bedrijfswaarde/EBITDA
|
16,2
x
|
36,6
x
|
14,8
x
|
10,4
x
|
12,5
x
|
12,1
x
|
9,49
x
|
10,1
x
|
Bedrijfswaarde/FCF
|
44,4
x
|
32
x
|
43,4
x
|
-17,6
x
|
13
x
|
17,6
x
|
17,3
x
|
19,5
x
|
FCF Yield
|
2,25%
|
3,12%
|
2,3%
|
-5,68%
|
7,72%
|
5,69%
|
5,77%
|
5,14%
|
Price to Book
|
6,92
x
|
10,2
x
|
6,49
x
|
2,96
x
|
3,59
x
|
2,75
x
|
2,04
x
|
2,28
x
|
Aantal aandelen (in duizenden)
|
394.720
|
391.792
|
388.902
|
388.657
|
388.816
|
389.031
|
-
|
-
|
Referentieprijs
2 |
59,75
|
80,13
|
58,41
|
22,22
|
15,34
|
13,50
|
13,50
|
13,50
|
Datum van publicatie
|
15/05/20
|
21/05/21
|
19/05/22
|
23/05/23
|
22/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
10.489
|
9.097
|
11.842
|
11.612
|
10.455
|
10.069
|
10.559
|
10.844
|
EBITDA
1 |
1.613
|
976,4
|
1.818
|
1.397
|
900,6
|
817,3
|
993
|
950,3
|
Bedrijfsresultaat (EBIT)
1 |
1.345
|
707,3
|
1.549
|
1.135
|
581,4
|
512,7
|
685
|
668,9
|
Operationele Marge
|
12,82%
|
7,78%
|
13,08%
|
9,77%
|
5,56%
|
5,09%
|
6,49%
|
6,17%
|
Resultaat voor belastingen (EBT)
1 |
727,2
|
456,5
|
1.523
|
43,29
|
-233,7
|
325,8
|
740,2
|
567,7
|
Nettowinst (verlies)
1 |
679,4
|
407,9
|
1.387
|
118,6
|
-968,9
|
308
|
546,8
|
472,7
|
Nettomarge
|
6,48%
|
4,48%
|
11,71%
|
1,02%
|
-9,27%
|
3,06%
|
5,18%
|
4,36%
|
WPA
2 |
1,570
|
1,040
|
3,530
|
0,3100
|
-2,490
|
0,7884
|
1,400
|
1,209
|
Free Cash Flow
1 |
586,3
|
1.115
|
618,8
|
-821,7
|
868,8
|
560,5
|
543,2
|
493,2
|
FCF-marge
|
5,59%
|
12,25%
|
5,23%
|
-7,08%
|
8,31%
|
5,57%
|
5,14%
|
4,55%
|
Kasstroomconversie (ebitda)
|
36,36%
|
114,15%
|
34,03%
|
-
|
96,47%
|
68,57%
|
54,7%
|
51,9%
|
Kasstroomconversie (nettowinst)
|
86,3%
|
273,27%
|
44,62%
|
-
|
-
|
181,96%
|
99,34%
|
104,35%
|
Dividend per aandeel
2 |
1,900
|
1,940
|
1,980
|
1,810
|
0,7800
|
0,3597
|
0,3622
|
0,3942
|
Datum van publicatie
|
15/05/20
|
21/05/21
|
19/05/22
|
23/05/23
|
22/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 |
3.624
|
2.825
|
2.262
|
3.081
|
3.531
|
2.740
|
2.086
|
3.034
|
2.960
|
2.374
|
1.848
|
2.827
|
2.987
|
2.416
|
1.942
|
EBITDA
1 |
708
|
293,2
|
144,2
|
442,6
|
528,1
|
222,4
|
59,2
|
438,9
|
365,5
|
36,96
|
-38,5
|
389,7
|
408,7
|
89,01
|
13,95
|
Bedrijfsresultaat (EBIT)
1 |
642,9
|
223,7
|
77,47
|
378,7
|
526,6
|
152,2
|
-7,874
|
363,3
|
276,7
|
-50,76
|
-123,9
|
301,4
|
326,1
|
20,45
|
-57
|
Operationele Marge
|
17,74%
|
7,92%
|
3,43%
|
12,29%
|
14,92%
|
5,56%
|
-0,38%
|
11,97%
|
9,35%
|
-2,14%
|
-6,7%
|
10,66%
|
10,92%
|
0,85%
|
-2,94%
|
Resultaat voor belastingen (EBT)
1 |
641,3
|
171,1
|
-62,61
|
-134
|
455,9
|
-216
|
-62,28
|
303,8
|
-65,54
|
-409,6
|
-153,5
|
262,2
|
284,3
|
13,73
|
-105
|
Nettowinst (verlies)
1 |
517,8
|
80,84
|
-55,96
|
-118,4
|
507,9
|
-214,9
|
-57,42
|
-450,7
|
-42,45
|
-418,3
|
-145,5
|
208,7
|
249,1
|
2,094
|
-89
|
Nettomarge
|
14,29%
|
2,86%
|
-2,47%
|
-3,84%
|
14,38%
|
-7,84%
|
-2,75%
|
-14,85%
|
-1,43%
|
-17,62%
|
-7,87%
|
7,38%
|
8,34%
|
0,09%
|
-4,58%
|
WPA
2 |
1,320
|
0,2100
|
-0,1400
|
-0,3100
|
1,310
|
-0,5500
|
-0,1500
|
-1,160
|
-0,1100
|
-1,080
|
-0,3740
|
0,5350
|
0,6383
|
0,006830
|
-0,2300
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5100
|
0,3000
|
0,3000
|
0,3000
|
0,0900
|
0,0900
|
0,0899
|
0,0899
|
0,0899
|
0,0899
|
0,0920
|
Datum van publicatie
|
28/01/22
|
19/05/22
|
28/07/22
|
26/10/22
|
7/02/23
|
23/05/23
|
1/08/23
|
30/10/23
|
6/02/24
|
22/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
2.469
|
4.307
|
4.145
|
5.832
|
5.292
|
4.597
|
4.169
|
4.346
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,531
x
|
4,411
x
|
2,279
x
|
4,173
x
|
5,877
x
|
5,625
x
|
4,198
x
|
4,573
x
|
Free Cash Flow
1 |
586
|
1.115
|
619
|
-822
|
869
|
560
|
543
|
493
|
ROE (netto-inkomsten/eigen vermogen)
|
28%
|
15,2%
|
42,1%
|
25,3%
|
12,6%
|
16,3%
|
21,1%
|
20%
|
ROA (netto-inkomsten/totale activa)
|
9,98%
|
3,91%
|
9,21%
|
5,97%
|
2,24%
|
2,84%
|
4,8%
|
5,25%
|
Totale activa
1 |
6.811
|
10.438
|
15.058
|
1.987
|
-43.159
|
10.846
|
11.388
|
9.003
|
Nettoactief per aandeel
2 |
8,630
|
7,840
|
9,000
|
7,490
|
4,270
|
4,920
|
6,600
|
5,930
|
Cashflow per aandeel
2 |
2,190
|
3,350
|
2,200
|
-1,690
|
2,240
|
1,800
|
2,110
|
1,910
|
Capex
1 |
288
|
199
|
245
|
166
|
146
|
150
|
187
|
203
|
Capex/omzet
|
2,75%
|
2,18%
|
2,07%
|
1,43%
|
1,39%
|
1,49%
|
1,77%
|
1,87%
|
Datum van publicatie
|
15/05/20
|
21/05/21
|
19/05/22
|
23/05/23
|
22/05/24
|
-
|
-
|
-
|
Laatste slotkoers
13,5
USD Gemiddelde koersdoel
15,04
USD Spread / Gemiddelde doel +11,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,24% | 380 mld. | | -4,17% | 130 mld. | | -41,58% | 37,34 mld. | | +21,40% | 10,97 mld. | | +16,57% | 7,66 mld. | | +38,75% | 6,82 mld. | | +18,42% | 6,39 mld. | | -13,31% | 5,91 mld. | | -19,14% | 5,48 mld. |
Kleding & Accessoires - Andere
|