Terug
Dagbereik
€ 325,46
€ 333,46
52-Weeksbereik
€ 205,40
€ 370,00
Volume
1.856.399
50D / 200D Gem.
€ 330,61
/
€ 290,08
Vorige Slotkoers
€ 319,76
Koershistorie
Financiële Trends
Sectorvergelijking
vs Consumer Cyclical sector mediaan (609 peers)
| Metriek | Aandeel | Sector Mediaan |
|---|---|---|
| P/E | 33,3 | 11,1 |
| P/B | — | 1,4 |
| ROE % | — | 10,7 |
| Net Margin % | 9,9 | 5,1 |
| Rev Growth 5Y % | 17,3 | 8,3 |
| D/E | — | 0,8 |
Koersdoel Analisten
Hold
€ 361,22
+10.6%
Low: € 320,00
High: € 400,00
Forward K/W
28,3
Forward WPA
€ 11,55
WPA Groei (sch.)
+0,0%
Omzet Sch.
28 B
Winstschattingen
| Periode | WPA Sch. | Omzet Sch. | Analisten |
|---|---|---|---|
| FY2030 |
€ 19,04
€ 17,87 – € 19,84
|
28 B | 2 |
| FY2029 |
€ 15,91
€ 14,94 – € 16,58
|
30 B | 4 |
| FY2028 |
€ 14,24
€ 13,55 – € 15,27
|
30 B | 6 |
Belangrijkste Punten
Revenue grew 17,25% annually over 5 years — strong growth
Generating 2,61B in free cash flow
P/E of 33,27 — premium valuation
Revenue growth is decelerating — 1Y growth trails 5Y average by 12,92%
Cash machine — converts 100,27% of earnings into free cash flow
Capital efficient — spends only 2,31% of revenue on capex
Groei
Revenue Growth (5Y)
17,25%
Revenue (1Y)4,33%
Earnings (1Y)9,52%
FCF Growth (3Y)-2,04%
Kwaliteit
Return on Equity
N/A
ROIC23,33%
Net Margin9,93%
Op. Margin15,81%
Veiligheid
Debt / Equity
N/A
Current Ratio0,43
Interest Coverage5,12
Waardering
P/E Ratio
33,27
P/B RatioN/A
EV/EBITDA24,93
Dividend Yield0,01%
All Fundamental Metrics
| Growth | |||
| Revenue Growth (1Y) | 4,33% | Revenue Growth (3Y) | 5,09% |
| Earnings Growth (1Y) | 9,52% | Earnings Growth (3Y) | -8,15% |
| Revenue Growth (5Y) | 17,25% | Earnings Growth (5Y) | 24,03% |
| Profitability | |||
| Revenue (TTM) | 26,19B | Net Income (TTM) | 2,60B |
| ROE | N/A | ROA | 9,44% |
| Gross Margin | 21,34% | Operating Margin | 15,81% |
| Net Margin | 9,93% | Free Cash Flow (TTM) | 2,61B |
| ROIC | 23,33% | FCF Growth (3Y) | -2,04% |
| Safety | |||
| Debt / Equity | N/A | Current Ratio | 0,43 |
| Interest Coverage | 5,12 | Dividend Yield | 0,01% |
| Valuation | |||
| P/E Ratio | 33,27 | P/B Ratio | N/A |
| P/S Ratio | 3,30 | PEG Ratio | 2,31 |
| EV/EBITDA | 24,93 | Dividend Yield | 0,01% |
| Market Cap | 86,52B | Enterprise Value | 103,25B |
Income Statement
Annual, most recent first
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | 26,19B | 25,10B | 23,71B | 20,77B | 13,86B |
| Net Income | 2,60B | 2,38B | 3,08B | 2,36B | 1,10B |
| EPS (Diluted) | 9,49 | 8,33 | 10,18 | 7,24 | 3,34 |
| Gross Profit | 5,59B | 5,10B | 5,12B | 4,56B | 2,80B |
| Operating Income | 4,14B | 3,77B | 3,86B | 3,46B | 1,75B |
Balance Sheet
Annual, most recent first
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Assets | 27,54B | 26,18B | 25,67B | 24,82B | 25,55B |
| Total Liabilities | 31,31B | 29,17B | 26,36B | 24,25B | 24,14B |
| Shareholders' Equity | -3,77B | -2,99B | -682,00M | 568,00M | 1,41B |
| Total Debt | 17,08B | 15,24B | 12,76B | 11,10B | 11,24B |
| Cash & Equivalents | 358,00M | 396,00M | 338,00M | 507,00M | 1,39B |
| Current Assets | 3,58B | 3,49B | 3,31B | 3,31B | 3,63B |
| Current Liabilities | 8,40B | 8,65B | 7,76B | 7,34B | 6,41B |