Real Time
Euronext Paris
14:35:50 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30,81
EUR
|
+0,62%
|
|
+6,06%
|
+7,84%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.152
|
11.321
|
22.172
|
16.848
|
20.425
|
21.919
|
-
|
-
|
Bedrijfswaarde
1 |
23.832
|
24.185
|
31.704
|
34.986
|
38.328
|
41.813
|
42.064
|
42.439
|
K/w-verhouding
|
21,9
x
|
133
x
|
49,6
x
|
21,6
x
|
21,8
x
|
15,9
x
|
14,1
x
|
13
x
|
Dividendrendement
|
4,22%
|
3,5%
|
3,1%
|
4,67%
|
-
|
4,59%
|
5,08%
|
5,52%
|
Marktkapitalisatie/omzet
|
0,48
x
|
0,44
x
|
0,78
x
|
0,39
x
|
0,45
x
|
0,48
x
|
0,46
x
|
0,44
x
|
Bedrijfswaarde/omzet
|
0,88
x
|
0,93
x
|
1,11
x
|
0,82
x
|
0,85
x
|
0,91
x
|
0,88
x
|
0,86
x
|
Bedrijfswaarde/EBITDA
|
5,93
x
|
6,64
x
|
7,49
x
|
5,65
x
|
5,86
x
|
6,12
x
|
5,82
x
|
5,57
x
|
Bedrijfswaarde/FCF
|
27,5
x
|
21,7
x
|
22,4
x
|
25,6
x
|
-
|
31,9
x
|
26,3
x
|
22,2
x
|
FCF Yield
|
3,64%
|
4,62%
|
4,47%
|
3,9%
|
-
|
3,14%
|
3,8%
|
4,5%
|
Price to Book
|
2,31
x
|
1,57
x
|
1,93
x
|
1,4
x
|
-
|
1,73
x
|
1,66
x
|
1,6
x
|
Aantal aandelen (in duizenden)
|
554.709
|
565.749
|
687.294
|
702.015
|
715.174
|
715.853
|
-
|
-
|
Referentieprijs
2 |
23,71
|
20,01
|
32,26
|
24,00
|
28,56
|
30,62
|
30,62
|
30,62
|
Datum van publicatie
|
28-02-20
|
25-02-21
|
17-03-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.189
|
26.010
|
28.508
|
42.885
|
45.351
|
45.934
|
47.622
|
49.579
|
EBITDA
1 |
4.022
|
3.641
|
4.234
|
6.196
|
6.543
|
6.831
|
7.224
|
7.613
|
Bedrijfsresultaat (EBIT)
1 |
1.730
|
1.275
|
1.766
|
3.062
|
3.346
|
3.545
|
3.807
|
4.089
|
Operationele Marge
|
6,36%
|
4,9%
|
6,19%
|
7,14%
|
7,38%
|
7,72%
|
7,99%
|
8,25%
|
Resultaat voor belastingen (EBT)
1 |
1.171
|
365,4
|
900,7
|
1.496
|
1.869
|
2.632
|
2.690
|
2.970
|
Nettowinst (verlies)
1 |
624,9
|
88,8
|
404,3
|
716
|
937
|
1.361
|
1.536
|
1.692
|
Nettomarge
|
2,3%
|
0,34%
|
1,42%
|
1,67%
|
2,07%
|
2,96%
|
3,23%
|
3,41%
|
WPA
2 |
1,080
|
0,1500
|
0,6500
|
1,110
|
1,310
|
1,925
|
2,178
|
2,350
|
Free Cash Flow
1 |
868
|
1.116
|
1.418
|
1.365
|
-
|
1.312
|
1.597
|
1.908
|
FCF-marge
|
3,19%
|
4,29%
|
4,98%
|
3,18%
|
-
|
2,86%
|
3,35%
|
3,85%
|
Kasstroomconversie (ebitda)
|
21,58%
|
30,66%
|
33,5%
|
22,02%
|
-
|
19,2%
|
22,11%
|
25,06%
|
Kasstroomconversie (nettowinst)
|
138,9%
|
1.257,21%
|
350,83%
|
190,59%
|
-
|
96,35%
|
103,97%
|
112,73%
|
Dividend per aandeel
2 |
1,000
|
0,7000
|
1,000
|
1,120
|
-
|
1,406
|
1,554
|
1,690
|
Datum van publicatie
|
28-02-20
|
25-02-21
|
17-03-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
12.412
|
13.645
|
6.712
|
8.151
|
9.935
|
10.261
|
20.196
|
10.517
|
12.172
|
12.007
|
10.748
|
22.755
|
10.406
|
12.190
|
11.556
|
15.318
|
5.258
|
11.857
|
EBITDA
1 |
1.599
|
2.081
|
-
|
-
|
1.456
|
1.497
|
2.953
|
-
|
-
|
1.574
|
1.588
|
3.162
|
1.631
|
1.750
|
1.624
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
437,5
|
900,7
|
-
|
-
|
692
|
783
|
1.475
|
-
|
-
|
788
|
885
|
1.674
|
844
|
828
|
843
|
-
|
-
|
-
|
Operationele Marge
|
3,52%
|
6,6%
|
-
|
-
|
6,97%
|
7,63%
|
7,3%
|
-
|
-
|
6,56%
|
8,23%
|
7,36%
|
8,11%
|
6,79%
|
7,29%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
522,9
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,3%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-07-20
|
29-07-21
|
04-11-21
|
17-03-22
|
12-05-22
|
03-08-22
|
03-08-22
|
09-11-22
|
02-03-23
|
04-05-23
|
03-08-23
|
03-08-23
|
09-11-23
|
29-02-24
|
14-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.680
|
12.864
|
9.532
|
18.138
|
17.903
|
19.894
|
20.144
|
20.520
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,656
x
|
3,533
x
|
2,251
x
|
2,927
x
|
2,736
x
|
2,912
x
|
2,788
x
|
2,696
x
|
Free Cash Flow
1 |
868
|
1.116
|
1.418
|
1.365
|
-
|
1.312
|
1.597
|
1.908
|
ROE (netto-inkomsten/eigen vermogen)
|
12,7%
|
6,31%
|
9,55%
|
9,78%
|
-
|
12%
|
12,5%
|
13,4%
|
ROA (netto-inkomsten/totale activa)
|
1,93%
|
0,21%
|
1,82%
|
1,84%
|
-
|
1,79%
|
1,97%
|
2,02%
|
Totale activa
1 |
32.328
|
43.191
|
22.214
|
38.934
|
-
|
76.073
|
78.075
|
83.772
|
Nettoactief per aandeel
2 |
10,30
|
12,80
|
16,80
|
17,20
|
-
|
17,70
|
18,50
|
19,10
|
Cashflow per aandeel
2 |
5,340
|
4,700
|
5,090
|
5,810
|
-
|
7,380
|
7,530
|
7,940
|
Capex
1 |
1.676
|
1.609
|
1.729
|
2.784
|
3.140
|
3.753
|
3.761
|
3.791
|
Capex/omzet
|
6,16%
|
6,18%
|
6,06%
|
6,49%
|
6,92%
|
8,17%
|
7,9%
|
7,65%
|
Datum van publicatie
|
28-02-20
|
25-02-21
|
17-03-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
30,62
EUR Gemiddelde koersdoel
34,45
EUR Spread / Gemiddelde doel +12,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,84% | 23,83 mld. | | +86,36% | 92,82 mld. | | -18,00% | 88,76 mld. | | +7,38% | 53,71 mld. | | -.--% | 51,55 mld. | | +4,56% | 49,47 mld. | | -1,50% | 41,52 mld. | | +21,91% | 37,13 mld. | | +4,73% | 36,06 mld. | | -15,59% | 28,07 mld. |
Multiline-Nutsvoorzieningen
|