Terug
Dagbereik
€ 44,44
€ 46,06
52-Weeksbereik
€ 44,44
€ 63,99
Volume
6.096.052
50D / 200D Gem.
€ 51,79
/
€ 54,69
Vorige Slotkoers
€ 45,67
Koershistorie
Financiële Trends
Sectorvergelijking
vs Consumer Cyclical sector mediaan (610 peers)
| Metriek | Aandeel | Sector Mediaan |
|---|---|---|
| P/E | 21,8 | 11,1 |
| P/B | 9,3 | 1,4 |
| ROE % | 45,2 | 10,7 |
| Net Margin % | 7,1 | 5,1 |
| Rev Growth 5Y % | 5,1 | 8,1 |
| D/E | 2,3 | 0,8 |
Koersdoel Analisten
Hold
€ 59,00
+29.7%
Low: € 50,00
High: € 67,00
Forward K/W
21,0
Forward WPA
€ 2,18
WPA Groei (sch.)
+0,0%
Omzet Sch.
16 B
Winstschattingen
| Periode | WPA Sch. | Omzet Sch. | Analisten |
|---|---|---|---|
| FY2030 |
€ 3,15
€ 3,08 – € 3,19
|
21 B | 7 |
| FY2029 |
€ 2,93
€ 2,87 – € 2,97
|
20 B | 6 |
| FY2028 |
€ 2,67
€ 2,59 – € 2,79
|
19 B | 9 |
Belangrijkste Punten
Revenue grew 5,08% annually over 5 years — modest growth
ROE of 45,18% indicates high profitability
Debt/Equity of 2,30 — high leverage
Generating 740,49M in free cash flow
Capital efficient — spends only 5,76% of revenue on capex
Groei
Revenue Growth (5Y)
5,08%
Revenue (1Y)4,31%
Earnings (1Y)-0,47%
FCF Growth (3Y)12,98%
Kwaliteit
Return on Equity
45,18%
ROIC12,91%
Net Margin7,06%
Op. Margin9,45%
Veiligheid
Debt / Equity
2,30
Current Ratio1,34
Interest Coverage21,22
Waardering
P/E Ratio
21,84
P/B Ratio9,28
EV/EBITDA20,23
Dividend Yield0,02%
All Fundamental Metrics
| Growth | |||
| Revenue Growth (1Y) | 4,31% | Revenue Growth (3Y) | 3,27% |
| Earnings Growth (1Y) | -0,47% | Earnings Growth (3Y) | -0,50% |
| Revenue Growth (5Y) | 5,08% | Earnings Growth (5Y) | 2,39% |
| Profitability | |||
| Revenue (TTM) | 15,52B | Net Income (TTM) | 1,10B |
| ROE | 45,18% | ROA | 10,02% |
| Gross Margin | 33,24% | Operating Margin | 9,45% |
| Net Margin | 7,06% | Free Cash Flow (TTM) | 740,49M |
| ROIC | 12,91% | FCF Growth (3Y) | 12,98% |
| Safety | |||
| Debt / Equity | 2,30 | Current Ratio | 1,34 |
| Interest Coverage | 21,22 | Dividend Yield | 0,02% |
| Valuation | |||
| P/E Ratio | 21,84 | P/B Ratio | 9,28 |
| P/S Ratio | 1,54 | PEG Ratio | 25,47 |
| EV/EBITDA | 20,23 | Dividend Yield | 0,02% |
| Market Cap | 23,94B | Enterprise Value | 29,69B |
Income Statement
Annual, most recent first
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | 15,52B | 14,88B | 14,56B | 14,20B | 12,73B |
| Net Income | 1,10B | 1,10B | 1,11B | 1,09B | 997,11M |
| EPS (Diluted) | 2,06 | 2,04 | 2,02 | 1,94 | 1,72 |
| Gross Profit | 5,16B | 5,40B | 5,23B | 4,97B | 4,48B |
| Operating Income | 1,47B | 1,47B | 1,48B | 1,43B | 1,31B |
Balance Sheet
Annual, most recent first
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Assets | 10,93B | 9,81B | 9,19B | 8,49B | 7,77B |
| Total Liabilities | 8,35B | 7,54B | 7,04B | 6,45B | 5,76B |
| Shareholders' Equity | 2,58B | 2,27B | 2,15B | 2,04B | 2,00B |
| Total Debt | 5,94B | 5,42B | 5,04B | 4,27B | 3,92B |
| Cash & Equivalents | 194,11M | 251,49M | 397,07M | 202,50M | 878,03M |
| Current Assets | 3,51B | 3,31B | 3,26B | 3,16B | 3,25B |
| Current Liabilities | 2,61B | 2,32B | 2,18B | 2,38B | 2,06B |