Terug
Dagbereik
€ 53,13
€ 54,15
52-Weeksbereik
€ 49,73
€ 66,14
Volume
2.373.521
50D / 200D Gem.
€ 60,43
/
€ 58,40
Vorige Slotkoers
€ 53,26
Koershistorie
Financiële Trends
Sectorvergelijking
vs Consumer Cyclical sector mediaan (609 peers)
| Metriek | Aandeel | Sector Mediaan |
|---|---|---|
| P/E | 48,6 | 11,1 |
| P/B | 18,6 | 1,4 |
| ROE % | 38,9 | 10,7 |
| Net Margin % | 14,0 | 5,1 |
| Rev Growth 5Y % | 11,6 | 8,3 |
| D/E | 1,0 | 0,8 |
Koersdoel Analisten
Hold
€ 64,00
+20.3%
Low: € 52,00
High: € 72,00
Forward K/W
43,4
Forward WPA
€ 1,23
WPA Groei (sch.)
+0,0%
Omzet Sch.
4,1 B
Winstschattingen
| Periode | WPA Sch. | Omzet Sch. | Analisten |
|---|---|---|---|
| FY2030 |
€ 1,77
€ 1,71 – € 1,79
|
5,4 B | 2 |
| FY2029 |
€ 1,60
€ 1,56 – € 1,63
|
5,2 B | 2 |
| FY2028 |
€ 1,52
€ 1,47 – € 1,59
|
4,8 B | 4 |
Belangrijkste Punten
Revenue grew 11,60% annually over 5 years — strong growth
ROE of 38,94% indicates high profitability
Generating 650,02M in free cash flow
P/E of 48,60 — premium valuation
Cash machine — converts 123,41% of earnings into free cash flow
Capital efficient — spends only 0,75% of revenue on capex
Groei
Revenue Growth (5Y)
11,60%
Revenue (1Y)10,99%
Earnings (1Y)12,93%
FCF Growth (3Y)14,49%
Kwaliteit
Return on Equity
38,94%
ROIC20,24%
Net Margin14,00%
Op. Margin19,39%
Veiligheid
Debt / Equity
0,97
Current Ratio0,60
Interest Coverage25,54
Waardering
P/E Ratio
48,60
P/B Ratio18,63
EV/EBITDA36,78
Dividend Yield0,01%
All Fundamental Metrics
| Growth | |||
| Revenue Growth (1Y) | 10,99% | Revenue Growth (3Y) | 10,63% |
| Earnings Growth (1Y) | 12,93% | Earnings Growth (3Y) | 10,04% |
| Revenue Growth (5Y) | 11,60% | Earnings Growth (5Y) | 10,24% |
| Profitability | |||
| Revenue (TTM) | 3,76B | Net Income (TTM) | 526,71M |
| ROE | 38,94% | ROA | 16,77% |
| Gross Margin | 49,44% | Operating Margin | 19,39% |
| Net Margin | 14,00% | Free Cash Flow (TTM) | 650,02M |
| ROIC | 20,24% | FCF Growth (3Y) | 14,49% |
| Safety | |||
| Debt / Equity | 0,97 | Current Ratio | 0,60 |
| Interest Coverage | 25,54 | Dividend Yield | 0,01% |
| Valuation | |||
| P/E Ratio | 48,60 | P/B Ratio | 18,63 |
| P/S Ratio | 6,81 | PEG Ratio | 4,07 |
| EV/EBITDA | 36,78 | Dividend Yield | 0,01% |
| Market Cap | 25,60B | Enterprise Value | 26,83B |
Income Statement
Annual, most recent first
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | 3,76B | 3,39B | 3,07B | 2,70B | 2,42B |
| Net Income | 526,71M | 466,38M | 434,96M | 368,60M | 356,57M |
| EPS (Diluted) | 1,09 | 0,96 | 0,89 | 0,75 | 0,72 |
| Gross Profit | 1,86B | 1,79B | 1,60B | 1,39B | 1,26B |
| Operating Income | 729,32M | 657,22M | 583,23M | 493,39M | 447,64M |
Balance Sheet
Annual, most recent first
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Assets | 3,14B | 2,82B | 2,60B | 2,12B | 2,02B |
| Total Liabilities | 1,77B | 1,49B | 1,44B | 854,83M | 910,32M |
| Shareholders' Equity | 1,37B | 1,33B | 1,16B | 1,27B | 1,11B |
| Total Debt | 1,33B | 812,53M | 816,35M | 533,22M | 402,76M |
| Cash & Equivalents | 100,00M | 89,63M | 103,83M | 95,35M | 105,30M |
| Current Assets | 472,68M | 442,62M | 406,64M | 348,62M | 352,38M |
| Current Liabilities | 785,53M | 645,16M | 576,69M | 493,78M | 489,72M |