Terug
Dagbereik
€ 3.313,66
€ 3.370,51
52-Weeksbereik
€ 3.210,72
€ 4.388,11
Volume
74.580
50D / 200D Gem.
€ 3.644,64
/
€ 3.797,71
Vorige Slotkoers
€ 3.353,24
Koershistorie
Financiële Trends
Sectorvergelijking
vs Consumer Cyclical sector mediaan (610 peers)
| Metriek | Aandeel | Sector Mediaan |
|---|---|---|
| P/E | 22,1 | 11,1 |
| P/B | — | 1,4 |
| ROE % | — | 10,7 |
| Net Margin % | 13,2 | 5,1 |
| Rev Growth 5Y % | 6,7 | 8,1 |
| D/E | — | 0,8 |
Koersdoel Analisten
Hold
€ 4.228,85
+26.4%
Low: € 3.600,00
High: € 4.800,00
Forward K/W
22,4
Forward WPA
€ 149,46
WPA Groei (sch.)
+0,0%
Omzet Sch.
21 B
Winstschattingen
| Periode | WPA Sch. | Omzet Sch. | Analisten |
|---|---|---|---|
| FY2030 |
€ 264,24
€ 257,51 – € 269,16
|
27 B | 5 |
| FY2029 |
€ 229,82
€ 223,96 – € 234,10
|
25 B | 5 |
| FY2028 |
€ 194,71
€ 175,58 – € 216,39
|
24 B | 13 |
Belangrijkste Punten
Revenue grew 6,67% annually over 5 years — modest growth
Generating 1,79B in free cash flow
Revenue growth is decelerating — 1Y growth trails 5Y average by 4,24%
Capital efficient — spends only 7,01% of revenue on capex
ROIC of 30,51% — excellent capital efficiency
Groei
Revenue Growth (5Y)
6,67%
Revenue (1Y)2,43%
Earnings (1Y)-6,17%
FCF Growth (3Y)-8,63%
Kwaliteit
Return on Equity
N/A
ROIC30,51%
Net Margin13,19%
Op. Margin19,06%
Veiligheid
Debt / Equity
N/A
Current Ratio0,88
Interest Coverage7,42
Waardering
P/E Ratio
22,12
P/B RatioN/A
EV/EBITDA18,64
Dividend Yield0,00%
All Fundamental Metrics
| Growth | |||
| Revenue Growth (1Y) | 2,43% | Revenue Growth (3Y) | 4,16% |
| Earnings Growth (1Y) | -6,17% | Earnings Growth (3Y) | -0,60% |
| Revenue Growth (5Y) | 6,67% | Earnings Growth (5Y) | 3,58% |
| Profitability | |||
| Revenue (TTM) | 18,94B | Net Income (TTM) | 2,50B |
| ROE | N/A | ROA | 12,91% |
| Gross Margin | 52,62% | Operating Margin | 19,06% |
| Net Margin | 13,19% | Free Cash Flow (TTM) | 1,79B |
| ROIC | 30,51% | FCF Growth (3Y) | -8,63% |
| Safety | |||
| Debt / Equity | N/A | Current Ratio | 0,88 |
| Interest Coverage | 7,42 | Dividend Yield | 0,00% |
| Valuation | |||
| P/E Ratio | 22,12 | P/B Ratio | N/A |
| P/S Ratio | 2,92 | PEG Ratio | -8,65 |
| EV/EBITDA | 18,64 | Dividend Yield | 0,00% |
| Market Cap | 55,27B | Enterprise Value | 67,29B |
Income Statement
Annual, most recent first
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | 18,94B | 18,49B | 17,46B | 16,25B | 14,63B |
| Net Income | 2,50B | 2,66B | 2,53B | 2,43B | 2,17B |
| EPS (Diluted) | 144,87 | 149,55 | 132,36 | 117,19 | 95,19 |
| Gross Profit | 9,97B | 9,82B | 9,07B | 8,47B | 7,72B |
| Operating Income | 3,61B | 3,79B | 3,47B | 3,27B | 2,94B |
Balance Sheet
Annual, most recent first
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Assets | 19,36B | 17,18B | 15,99B | 15,28B | 14,52B |
| Total Liabilities | 22,77B | 21,93B | 20,34B | 18,81B | 16,31B |
| Shareholders' Equity | -3,41B | -4,75B | -4,35B | -3,54B | -1,80B |
| Total Debt | 12,29B | 12,37B | 10,93B | 9,30B | 8,23B |
| Cash & Equivalents | 271,80M | 298,17M | 277,05M | 264,38M | 1,17B |
| Current Assets | 8,34B | 7,31B | 6,78B | 6,63B | 6,42B |
| Current Liabilities | 9,52B | 8,71B | 8,51B | 8,59B | 7,37B |