Real Time
Euronext Paris
12:37:47 05-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
104,3
EUR
|
-0,67%
|
|
+2,31%
|
-21,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.764
|
15.933
|
23.023
|
13.155
|
8.033
|
6.254
|
-
|
-
|
Bedrijfswaarde
1 |
15.429
|
18.207
|
25.679
|
15.764
|
12.586
|
10.218
|
9.474
|
8.616
|
K/w-verhouding
|
31,9
x
|
49,1
x
|
41,9
x
|
20,6
x
|
13
x
|
8,71
x
|
7,48
x
|
7
x
|
Dividendrendement
|
1,1%
|
0,88%
|
0,84%
|
1,73%
|
2,92%
|
4,17%
|
4,77%
|
5,06%
|
Marktkapitalisatie/omzet
|
2,38
x
|
2,78
x
|
3,24
x
|
1,61
x
|
0,96
x
|
0,61
x
|
0,59
x
|
0,57
x
|
Bedrijfswaarde/omzet
|
2,88
x
|
3,18
x
|
3,61
x
|
1,93
x
|
1,51
x
|
0,99
x
|
0,89
x
|
0,78
x
|
Bedrijfswaarde/EBITDA
|
13,6
x
|
16,1
x
|
17,4
x
|
9,01
x
|
7,09
x
|
4,76
x
|
4,16
x
|
3,62
x
|
Bedrijfswaarde/FCF
|
27,1
x
|
24,9
x
|
38,8
x
|
15,8
x
|
15,5
x
|
10,4
x
|
9,29
x
|
7,65
x
|
FCF Yield
|
3,69%
|
4,01%
|
2,57%
|
6,32%
|
6,45%
|
9,58%
|
10,8%
|
13,1%
|
Price to Book
|
4,97
x
|
6,61
x
|
7,29
x
|
3,55
x
|
1,84
x
|
1,34
x
|
1,17
x
|
1,04
x
|
Aantal aandelen (in duizenden)
|
58.713
|
58.728
|
58.733
|
59.072
|
60.830
|
59.562
|
-
|
-
|
Referentieprijs
2 |
217,4
|
271,3
|
392,0
|
222,7
|
132,0
|
105,0
|
105,0
|
105,0
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
17-02-22
|
16-02-23
|
06-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.355
|
5.732
|
7.115
|
8.154
|
8.345
|
10.333
|
10.676
|
11.021
|
EBITDA
1 |
1.138
|
1.128
|
1.478
|
1.750
|
1.775
|
2.148
|
2.275
|
2.383
|
Bedrijfsresultaat (EBIT)
1 |
764
|
735
|
1.071
|
1.262
|
1.290
|
1.512
|
1.623
|
1.718
|
Operationele Marge
|
14,27%
|
12,82%
|
15,05%
|
15,48%
|
15,46%
|
14,64%
|
15,2%
|
15,59%
|
Resultaat voor belastingen (EBT)
1 |
531
|
467
|
775
|
901
|
833
|
1.010
|
1.161
|
1.313
|
Nettowinst (verlies)
1 |
400
|
324
|
557
|
645
|
602
|
752
|
856,7
|
909,8
|
Nettomarge
|
7,47%
|
5,65%
|
7,83%
|
7,91%
|
7,21%
|
7,28%
|
8,02%
|
8,25%
|
WPA
2 |
6,810
|
5,520
|
9,360
|
10,80
|
10,18
|
12,06
|
14,04
|
14,99
|
Free Cash Flow
1 |
569
|
731
|
661
|
996
|
812
|
979,2
|
1.020
|
1.126
|
FCF-marge
|
10,63%
|
12,75%
|
9,29%
|
12,21%
|
9,73%
|
9,48%
|
9,55%
|
10,22%
|
Kasstroomconversie (ebitda)
|
50%
|
64,8%
|
44,72%
|
56,91%
|
45,75%
|
45,58%
|
44,82%
|
47,27%
|
Kasstroomconversie (nettowinst)
|
142,25%
|
225,62%
|
118,67%
|
154,42%
|
134,88%
|
130,22%
|
119,02%
|
123,81%
|
Dividend per aandeel
2 |
2,400
|
2,400
|
3,300
|
3,850
|
3,850
|
4,378
|
5,004
|
5,316
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
17-02-22
|
16-02-23
|
06-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
2.791
|
2.660
|
3.072
|
3.431
|
1.755
|
1.929
|
3.684
|
1.962
|
1.984
|
3.946
|
2.056
|
2.152
|
4.208
|
2.006
|
3.960
|
1.989
|
4.385
|
2.542
|
4.959
|
5.687
|
5.109
|
5.849
|
EBITDA
|
-
|
450
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
437
|
253
|
482
|
479
|
-
|
-
|
592
|
-
|
-
|
566
|
-
|
-
|
696
|
-
|
577
|
-
|
713
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
15,66%
|
9,51%
|
15,69%
|
13,96%
|
-
|
-
|
16,07%
|
-
|
-
|
14,34%
|
-
|
-
|
16,54%
|
-
|
14,57%
|
-
|
16,26%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
29-07-20
|
25-02-21
|
28-07-21
|
03-11-21
|
17-02-22
|
17-02-22
|
19-04-22
|
27-07-22
|
27-07-22
|
03-11-22
|
16-02-23
|
16-02-23
|
25-04-23
|
26-07-23
|
06-11-23
|
06-03-24
|
30-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.665
|
2.274
|
2.656
|
2.609
|
4.553
|
3.964
|
3.220
|
2.362
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,342
x
|
2,016
x
|
1,797
x
|
1,491
x
|
2,565
x
|
1,845
x
|
1,415
x
|
0,9912
x
|
Free Cash Flow
1 |
569
|
731
|
661
|
996
|
812
|
979
|
1.020
|
1.126
|
ROE (netto-inkomsten/eigen vermogen)
|
16,7%
|
13%
|
20%
|
24,4%
|
15,2%
|
20,2%
|
19,6%
|
18,6%
|
ROA (netto-inkomsten/totale activa)
|
6,26%
|
4,66%
|
7,26%
|
9,68%
|
5,83%
|
6,2%
|
7,12%
|
6,36%
|
Totale activa
1 |
6.389
|
6.957
|
7.667
|
6.667
|
10.323
|
12.125
|
12.029
|
14.300
|
Nettoactief per aandeel
2 |
43,70
|
41,10
|
53,80
|
62,70
|
71,60
|
78,40
|
89,40
|
101,0
|
Cashflow per aandeel
2 |
14,00
|
16,80
|
19,20
|
21,70
|
23,30
|
19,80
|
21,50
|
25,10
|
Capex
1 |
252
|
258
|
232
|
298
|
233
|
314
|
328
|
333
|
Capex/omzet
|
4,71%
|
4,5%
|
3,26%
|
3,65%
|
2,79%
|
3,04%
|
3,07%
|
3,02%
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
17-02-22
|
16-02-23
|
06-03-24
|
-
|
-
|
-
|
Laatste slotkoers
105
EUR Gemiddelde koersdoel
151,9
EUR Spread / Gemiddelde doel +44,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -21,05% | 6,81 mld. | | +13,20% | 69,25 mld. | | +6,80% | 17,36 mld. | | +23,13% | 13,69 mld. | | +8,24% | 13,3 mld. | | +15,40% | 10,06 mld. | | -4,70% | 5,95 mld. | | +3,43% | 5,27 mld. | | +6,41% | 4,75 mld. | | -5,12% | 4,75 mld. |
Bedrijfsondersteunende diensten - NEC
|