Terug
Dagbereik
€ 73,25
€ 76,17
52-Weeksbereik
€ 73,01
€ 114,47
Volume
1.072.263
50D / 200D Gem.
€ 88,32
/
€ 100,66
Vorige Slotkoers
€ 74,95
Koershistorie
Financiële Trends
Sectorvergelijking
vs Consumer Cyclical sector mediaan (610 peers)
| Metriek | Aandeel | Sector Mediaan |
|---|---|---|
| P/E | 28,6 | 11,2 |
| P/B | — | 1,4 |
| ROE % | — | 10,7 |
| Net Margin % | 16,6 | 5,1 |
| Rev Growth 5Y % | 22,6 | 8,3 |
| D/E | — | 0,8 |
Koersdoel Analisten
Hold
€ 132,43
+76.1%
Low: € 105,00
High: € 175,00
Forward K/W
22,2
Forward WPA
€ 3,38
WPA Groei (sch.)
+0,0%
Omzet Sch.
1,4 B
Winstschattingen
| Periode | WPA Sch. | Omzet Sch. | Analisten |
|---|---|---|---|
| FY2030 |
€ 6,67
€ 6,57 – € 6,78
|
2,1 B | 1 |
| FY2029 |
€ 5,94
€ 5,85 – € 6,04
|
1,9 B | 1 |
| FY2028 |
€ 4,85
€ 4,44 – € 5,22
|
1,8 B | 3 |
Belangrijkste Punten
Revenue grew 22,55% annually over 5 years — strong growth
Earnings grew 27,35% over the past year
Net margin of 16,55% shows strong profitability
Generating 254,75M in free cash flow
Revenue growth is decelerating — 1Y growth trails 5Y average by 10,49%
Cash machine — converts 116,27% of earnings into free cash flow
Groei
Revenue Growth (5Y)
22,55%
Revenue (1Y)12,06%
Earnings (1Y)27,35%
FCF Growth (3Y)14,51%
Kwaliteit
Return on Equity
N/A
ROICN/A
Net Margin16,55%
Op. Margin29,81%
Veiligheid
Debt / Equity
N/A
Current Ratio2,11
Interest Coverage3,65
Waardering
P/E Ratio
28,59
P/B RatioN/A
EV/EBITDA16,12
Dividend Yield0,00%
All Fundamental Metrics
| Growth | |||
| Revenue Growth (1Y) | 12,06% | Revenue Growth (3Y) | 11,17% |
| Earnings Growth (1Y) | 27,35% | Earnings Growth (3Y) | 25,86% |
| Revenue Growth (5Y) | 22,55% | Earnings Growth (5Y) | 50,44% |
| Profitability | |||
| Revenue (TTM) | 1,32B | Net Income (TTM) | 219,10M |
| ROE | N/A | ROA | 7,06% |
| Gross Margin | 82,61% | Operating Margin | 29,81% |
| Net Margin | 16,55% | Free Cash Flow (TTM) | 254,75M |
| ROIC | N/A | FCF Growth (3Y) | 14,51% |
| Safety | |||
| Debt / Equity | N/A | Current Ratio | 2,11 |
| Interest Coverage | 3,65 | Dividend Yield | 0,00% |
| Valuation | |||
| P/E Ratio | 28,59 | P/B Ratio | N/A |
| P/S Ratio | 4,73 | PEG Ratio | 1,36 |
| EV/EBITDA | 16,12 | Dividend Yield | 0,00% |
| Market Cap | 6,26B | Enterprise Value | 6,36B |
Income Statement
Annual, most recent first
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | 1,32B | 1,18B | 1,07B | 936,77M | 587,02M |
| Net Income | 219,10M | 172,04M | 138,31M | 99,40M | 42,77M |
| EPS (Diluted) | 2,62 | 2,00 | 1,62 | 1,18 | 0,51 |
| Gross Profit | 1,09B | 615,02M | 557,59M | 474,03M | 315,87M |
| Operating Income | 394,68M | 324,20M | 272,86M | 230,08M | 143,40M |
Balance Sheet
Annual, most recent first
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Assets | 3,10B | 3,07B | 2,97B | 2,85B | 2,02B |
| Total Liabilities | 3,59B | 3,29B | 3,09B | 3,07B | 2,66B |
| Shareholders' Equity | -483,38M | -215,38M | -115,65M | -199,01M | -645,36M |
| Total Debt | 443,00M | 2,58B | 2,37B | 2,34B | 1,96B |
| Cash & Equivalents | 345,65M | 293,15M | 275,84M | 409,84M | 545,91M |
| Current Assets | 658,39M | 588,02M | 471,82M | 555,53M | 662,41M |
| Current Liabilities | 312,49M | 282,50M | 251,33M | 244,53M | 176,61M |