Terug
Dagbereik
€ 671,26
€ 694,48
52-Weeksbereik
€ 397,80
€ 696,66
Volume
528.714
50D / 200D Gem.
€ 650,79
/
€ 561,74
Vorige Slotkoers
€ 677,02
Koershistorie
Financiële Trends
Sectorvergelijking
vs Consumer Cyclical sector mediaan (610 peers)
| Metriek | Aandeel | Sector Mediaan |
|---|---|---|
| P/E | 46,7 | 11,2 |
| P/B | 7,3 | 1,4 |
| ROE % | 16,8 | 10,7 |
| Net Margin % | 3,4 | 5,1 |
| Rev Growth 5Y % | 16,3 | 8,3 |
| D/E | 0,8 | 0,8 |
Koersdoel Analisten
Hold
€ 660,60
-4.1%
Low: € 530,00
High: € 730,00
Forward K/W
37,6
Forward WPA
€ 18,01
WPA Groei (sch.)
+0,0%
Omzet Sch.
17 B
Winstschattingen
| Periode | WPA Sch. | Omzet Sch. | Analisten |
|---|---|---|---|
| FY2030 |
€ 25,29
€ 24,41 – € 26,75
|
21 B | 6 |
| FY2029 |
€ 23,73
€ 22,90 – € 25,10
|
20 B | 5 |
| FY2028 |
€ 22,14
€ 21,33 – € 23,40
|
19 B | 11 |
Belangrijkste Punten
Revenue grew 16,32% annually over 5 years — strong growth
ROE of 16,75% — decent returns on equity
Generating 584,63M in free cash flow
P/E of 46,73 — premium valuation
Revenue growth is decelerating — 1Y growth trails 5Y average by 9,07%
Cash machine — converts 106,97% of earnings into free cash flow
Groei
Revenue Growth (5Y)
16,32%
Revenue (1Y)7,25%
Earnings (1Y)8,87%
FCF Growth (3Y)20,09%
Kwaliteit
Return on Equity
16,75%
ROIC9,24%
Net Margin3,43%
Op. Margin5,00%
Veiligheid
Debt / Equity
0,84
Current Ratio0,92
Interest Coverage8,21
Waardering
P/E Ratio
46,73
P/B Ratio7,28
EV/EBITDA35,37
Dividend Yield0,00%
All Fundamental Metrics
| Growth | |||
| Revenue Growth (1Y) | 7,25% | Revenue Growth (3Y) | 2,77% |
| Earnings Growth (1Y) | 8,87% | Earnings Growth (3Y) | 10,61% |
| Revenue Growth (5Y) | 16,32% | Earnings Growth (5Y) | 14,96% |
| Profitability | |||
| Revenue (TTM) | 15,94B | Net Income (TTM) | 546,52M |
| ROE | 16,75% | ROA | 6,48% |
| Gross Margin | 23,54% | Operating Margin | 5,00% |
| Net Margin | 3,43% | Free Cash Flow (TTM) | 584,63M |
| ROIC | 9,24% | FCF Growth (3Y) | 20,09% |
| Safety | |||
| Debt / Equity | 0,84 | Current Ratio | 0,92 |
| Interest Coverage | 8,21 | Dividend Yield | 0,00% |
| Valuation | |||
| P/E Ratio | 46,73 | P/B Ratio | 7,28 |
| P/S Ratio | 1,60 | PEG Ratio | 3,51 |
| EV/EBITDA | 35,37 | Dividend Yield | 0,00% |
| Market Cap | 25,54B | Enterprise Value | 28,17B |
Income Statement
Annual, most recent first
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | 15,94B | 14,86B | 15,09B | 12,95B | 8,71B |
| Net Income | 546,52M | 501,97M | 446,69M | 339,79M | 312,90M |
| EPS (Diluted) | 14,64 | 13,43 | 11,91 | 9,10 | 8,38 |
| Gross Profit | 3,75B | 3,35B | 3,07B | 2,76B | 2,36B |
| Operating Income | 796,40M | 709,60M | 639,33M | 497,70M | 454,05M |
Balance Sheet
Annual, most recent first
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Assets | 8,44B | 6,35B | 5,94B | 5,51B | 4,46B |
| Total Liabilities | 4,93B | 3,33B | 3,28B | 3,26B | 2,53B |
| Shareholders' Equity | 3,51B | 3,02B | 2,66B | 2,24B | 1,93B |
| Total Debt | 2,96B | 1,64B | 1,67B | 1,69B | 1,36B |
| Cash & Equivalents | 326,66M | 206,48M | 378,87M | 158,88M | 336,55M |
| Current Assets | 1,01B | 829,85M | 920,96M | 725,04M | 723,63M |
| Current Liabilities | 1,10B | 953,47M | 927,13M | 904,68M | 612,75M |