Beurs gesloten -
Euronext Paris
17:35:13 05-06-2024
|
Nabeurs
21:59:45
|
89,15
EUR
|
+1,71%
|
|
89,52
|
+0,42%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.009
|
8.732
|
10.218
|
11.176
|
14.455
|
13.072
|
-
|
-
|
Bedrijfswaarde
1 |
16.222
|
10.600
|
11.696
|
12.444
|
18.854
|
16.183
|
15.900
|
15.658
|
K/w-verhouding
|
22,9
x
|
-27,8
x
|
74,5
x
|
16,3
x
|
18,4
x
|
16,8
x
|
15,5
x
|
14,7
x
|
Dividendrendement
|
2,81%
|
-
|
2,86%
|
3,14%
|
3,13%
|
2,95%
|
3,32%
|
3,68%
|
Marktkapitalisatie/omzet
|
0,68
x
|
0,45
x
|
0,59
x
|
0,53
x
|
0,61
x
|
0,55
x
|
0,52
x
|
0,49
x
|
Bedrijfswaarde/omzet
|
0,74
x
|
0,55
x
|
0,67
x
|
0,59
x
|
0,79
x
|
0,68
x
|
0,63
x
|
0,58
x
|
Bedrijfswaarde/EBITDA
|
10,4
x
|
7,24
x
|
9,92
x
|
7,87
x
|
10,5
x
|
10,6
x
|
9,33
x
|
8,48
x
|
Bedrijfswaarde/FCF
|
18,7
x
|
45,3
x
|
24,2
x
|
19,7
x
|
23,2
x
|
26
x
|
23,6
x
|
20,8
x
|
FCF Yield
|
5,35%
|
2,21%
|
4,13%
|
5,07%
|
4,31%
|
3,84%
|
4,24%
|
4,8%
|
Price to Book
|
3,37
x
|
3,17
x
|
3,26
x
|
2,55
x
|
3,21
x
|
2,81
x
|
2,56
x
|
2,34
x
|
Aantal aandelen (in duizenden)
|
145.582
|
145.634
|
145.930
|
146.205
|
145.982
|
146.624
|
-
|
-
|
Referentieprijs
2 |
103,1
|
59,96
|
70,02
|
76,44
|
99,02
|
87,65
|
87,65
|
87,65
|
Datum van publicatie
|
07-11-19
|
29-10-20
|
27-10-21
|
26-10-22
|
26-10-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.954
|
19.321
|
17.428
|
21.125
|
23.727
|
23.866
|
25.358
|
26.822
|
EBITDA
1 |
1.565
|
1.465
|
1.179
|
1.582
|
1.793
|
1.522
|
1.705
|
1.846
|
Bedrijfsresultaat (EBIT)
1 |
1.200
|
569
|
578
|
1.059
|
1.335
|
1.108
|
1.262
|
1.379
|
Operationele Marge
|
5,47%
|
2,94%
|
3,32%
|
5,01%
|
5,63%
|
4,64%
|
4,98%
|
5,14%
|
Resultaat voor belastingen (EBT)
1 |
963
|
-221
|
237
|
968
|
1.065
|
1.001
|
1.161
|
1.270
|
Nettowinst (verlies)
1 |
665
|
-315
|
139
|
695
|
794
|
770,9
|
837,5
|
925,6
|
Nettomarge
|
3,03%
|
-1,63%
|
0,8%
|
3,29%
|
3,35%
|
3,23%
|
3,3%
|
3,45%
|
WPA
2 |
4,500
|
-2,160
|
0,9400
|
4,690
|
5,380
|
5,221
|
5,671
|
5,947
|
Free Cash Flow
1 |
868
|
234
|
483
|
631
|
812
|
622
|
673,7
|
751,1
|
FCF-marge
|
3,95%
|
1,21%
|
2,77%
|
2,99%
|
3,42%
|
2,61%
|
2,66%
|
2,8%
|
Kasstroomconversie (ebitda)
|
55,46%
|
15,97%
|
40,97%
|
39,89%
|
45,29%
|
40,85%
|
39,52%
|
40,68%
|
Kasstroomconversie (nettowinst)
|
130,53%
|
-
|
347,48%
|
90,79%
|
102,27%
|
80,68%
|
80,44%
|
81,15%
|
Dividend per aandeel
2 |
2,900
|
-
|
2,000
|
2,400
|
3,100
|
2,588
|
2,907
|
3,224
|
Datum van publicatie
|
07-11-19
|
29-10-20
|
27-10-21
|
26-10-22
|
26-10-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
11.692
|
7.629
|
8.595
|
8.833
|
5.264
|
4.998
|
10.262
|
5.523
|
10.863
|
6.330
|
12.085
|
6.026
|
5.616
|
11.642
|
12.101
|
11.812
|
12.957
|
12.537
|
EBITDA
|
1.015
|
450
|
555
|
624
|
-
|
-
|
796
|
-
|
786
|
-
|
967
|
-
|
-
|
826
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
685
|
-116
|
265
|
313
|
-
|
-
|
538
|
-
|
521
|
-
|
704
|
-
|
-
|
631
|
612
|
496,9
|
696,4
|
571,9
|
Operationele Marge
|
5,86%
|
-1,52%
|
3,08%
|
3,54%
|
-
|
-
|
5,24%
|
-
|
4,8%
|
-
|
5,83%
|
-
|
-
|
5,42%
|
5,06%
|
4,21%
|
5,37%
|
4,56%
|
Resultaat voor belastingen (EBT)
|
-
|
-777
|
88
|
149
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
378
|
-693
|
33
|
106
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
354
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,23%
|
-9,08%
|
0,38%
|
1,2%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,04%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-4,710
|
0,2200
|
0,7200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-04-20
|
29-10-20
|
01-04-21
|
27-10-21
|
06-01-22
|
01-04-22
|
01-04-22
|
01-07-22
|
26-10-22
|
06-01-23
|
05-04-23
|
30-06-23
|
26-10-23
|
26-10-23
|
19-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.213
|
1.868
|
1.478
|
1.268
|
4.399
|
3.111
|
2.829
|
2.587
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7751
x
|
1,275
x
|
1,254
x
|
0,8015
x
|
2,453
x
|
2,044
x
|
1,659
x
|
1,401
x
|
Free Cash Flow
1 |
868
|
234
|
483
|
631
|
812
|
622
|
674
|
751
|
ROE (netto-inkomsten/eigen vermogen)
|
17,2%
|
8,48%
|
4,69%
|
18,3%
|
17,7%
|
17%
|
17,8%
|
17,7%
|
ROA (netto-inkomsten/totale activa)
|
4,06%
|
1,76%
|
0,76%
|
3,48%
|
3,81%
|
4,35%
|
5,02%
|
5,4%
|
Totale activa
1 |
16.374
|
-17.918
|
18.172
|
19.956
|
20.857
|
17.704
|
16.683
|
17.148
|
Nettoactief per aandeel
2 |
30,60
|
18,90
|
21,50
|
29,90
|
30,80
|
31,20
|
34,20
|
37,40
|
Cashflow per aandeel
2 |
8,690
|
4,340
|
6,640
|
6,990
|
9,320
|
7,590
|
8,640
|
9,650
|
Capex
1 |
400
|
398
|
211
|
341
|
463
|
487
|
548
|
600
|
Capex/omzet
|
1,82%
|
2,06%
|
1,21%
|
1,61%
|
1,95%
|
2,04%
|
2,16%
|
2,24%
|
Datum van publicatie
|
07-11-19
|
29-10-20
|
27-10-21
|
26-10-22
|
26-10-23
|
-
|
-
|
-
|
Laatste slotkoers
87,65
EUR Gemiddelde koersdoel
91,53
EUR Spread / Gemiddelde doel +4,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,51% | 13,98 mld. | | -15,47% | 93,78 mld. | | +2,28% | 47,43 mld. | | -8,33% | 17,88 mld. | | +22,97% | 13,03 mld. | | +114,15% | 10,07 mld. | | -18,64% | 5,94 mld. | | -11,30% | 4,26 mld. | | -6,10% | 3,93 mld. | | +12,53% | 3,81 mld. |
Restaurants & Bars - NEC
|