Beurs gesloten -
Euronext Paris
17:35:28 11-02-2025
|
Nabeurs
18:39:45
|
179,45 EUR
|
+1,53%
|
|
179,42 |
-0,01%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.125
|
15.848
|
18.160
|
21.995
|
22.522
|
22.047
|
22.404
|
23.413
|
Variatie
|
-
|
12,2%
|
14,59%
|
21,12%
|
2,4%
|
-2,11%
|
1,62%
|
4,5%
|
EBITDA
1 |
2.286
|
2.527
|
3.012
|
3.112
|
3.691
|
3.211
|
3.360
|
3.653
|
Variatie
|
-
|
10,54%
|
19,19%
|
3,32%
|
18,61%
|
-13%
|
4,62%
|
8,73%
|
Bedrijfsresultaat (EBIT)
1 |
1.741
|
1.879
|
2.340
|
2.867
|
2.991
|
2.919
|
3.019
|
3.216
|
Variatie
|
-
|
7,93%
|
24,53%
|
22,52%
|
4,33%
|
-2,41%
|
3,44%
|
6,53%
|
Betaalde rente
1 |
-79
|
-147
|
-159
|
-129
|
-42
|
-19,22
|
-31,2
|
-30
|
Resultaat voor belastingen (EBT)
1 |
1.354
|
1.355
|
1.680
|
2.264
|
2.304
|
2.420
|
2.527
|
2.714
|
Variatie
|
-
|
0,07%
|
23,99%
|
34,76%
|
1,77%
|
5,05%
|
4,42%
|
7,41%
|
Nettowinst (verlies)
1 |
856
|
957
|
1.157
|
1.547
|
1.663
|
1.682
|
1.731
|
1.879
|
Variatie
|
-
|
11,8%
|
20,9%
|
33,71%
|
7,5%
|
1,16%
|
2,88%
|
8,58%
|
Datum van publicatie
|
13-02-20
|
17-02-21
|
14-02-22
|
21-02-23
|
14-02-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q3
|
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2021 Q1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
3.468
|
3.650
|
3.547
|
4.034
|
4.008
|
4.271
|
4.440
|
4.552
|
4.897
|
5.167
|
5.521
|
5.553
|
5.754
|
5.729
|
5.697
|
5.480
|
5.616
|
5.527
|
5.611
|
5.377
|
5.509
|
5.565
|
5.674
|
Variatie
|
-
|
5,25%
|
-2,82%
|
13,73%
|
-0,64%
|
6,56%
|
3,96%
|
2,52%
|
7,58%
|
5,51%
|
6,85%
|
0,58%
|
3,62%
|
-0,43%
|
-0,56%
|
-3,81%
|
2,48%
|
-1,58%
|
1,52%
|
-4,17%
|
2,45%
|
1,02%
|
1,96%
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Charge d'intérêts
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-10-19
|
13-02-20
|
28-04-20
|
03-09-20
|
27-10-20
|
29-04-21
|
28-07-21
|
28-10-21
|
14-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
21-02-23
|
04-05-23
|
28-07-23
|
07-11-23
|
14-02-24
|
30-04-24
|
26-07-24
|
30-10-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Omzet
1 |
7.581
|
8.267
|
8.711
|
9.449
|
10.688
|
11.307
|
11.426
|
11.096
|
11.138
|
10.892
|
11.102
|
11.140
|
-
|
Variatie
|
-
|
9,05%
|
5,37%
|
8,47%
|
13,11%
|
5,79%
|
1,05%
|
-2,89%
|
0,38%
|
-2,21%
|
1,92%
|
0,34%
|
-100%
|
EBITDA
|
-
|
-
|
-
|
1.642
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
818
|
1.061
|
1.042
|
1.298
|
1.301
|
1.566
|
1.413
|
1.578
|
1.384
|
1.562
|
-
|
-
|
-
|
Variatie
|
-
|
29,71%
|
-1,79%
|
24,57%
|
0,23%
|
20,37%
|
-9,77%
|
11,68%
|
-12,29%
|
12,86%
|
-100%
|
-
|
-
|
Charge d'intérêts
1 |
-
|
-108
|
-85
|
-74
|
-71
|
-58
|
-22
|
-32
|
-20
|
-4
|
-12
|
-10
|
-13
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
953
|
997
|
1.267
|
1.129
|
1.175
|
1.167
|
1.208
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
4,62%
|
27,08%
|
-10,89%
|
4,07%
|
-0,68%
|
3,51%
|
-100%
|
-
|
-
|
Nettowinst (verlies)
1 |
311
|
-
|
-
|
714
|
667
|
880
|
809
|
854
|
835
|
870
|
-
|
-
|
-
|
Variatie
|
-
|
-100%
|
-
|
-
|
-6,58%
|
31,93%
|
-8,07%
|
5,56%
|
-2,22%
|
4,19%
|
-100%
|
-
|
-
|
Datum van publicatie
|
03-09-20
|
17-02-21
|
28-07-21
|
14-02-22
|
28-07-22
|
21-02-23
|
28-07-23
|
14-02-24
|
26-07-24
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
600
|
4.904
|
3.224
|
2.566
|
2.047
|
1.259
|
-69,8
|
-1.442
|
Variatie
|
-
|
717,33%
|
-34,26%
|
-20,41%
|
-20,23%
|
-38,5%
|
-105,54%
|
-2.165,9%
|
Datum van publicatie
|
13-02-20
|
17-02-21
|
14-02-22
|
21-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
219
|
204
|
262
|
283
|
254
|
268,4
|
275,1
|
290,7
|
Variatie
|
-
|
-6,85%
|
28,43%
|
8,02%
|
-10,25%
|
5,66%
|
2,49%
|
5,68%
|
Vrije kasstroom (FCF)
1 |
1.288
|
1.119
|
1.873
|
1.852
|
1.963
|
1.851
|
1.930
|
2.082
|
Variatie
|
-
|
-13,12%
|
67,38%
|
-1,12%
|
5,99%
|
-5,69%
|
4,24%
|
7,9%
|
Datum van publicatie
|
13-02-20
|
17-02-21
|
14-02-22
|
21-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
16,18%
|
15,95%
|
16,59%
|
14,15%
|
16,39%
|
14,57%
|
15%
|
15,6%
|
EBIT-marge (%)
|
12,33%
|
11,86%
|
12,89%
|
13,03%
|
13,28%
|
13,24%
|
13,48%
|
13,74%
|
EBT-marge (%)
|
9,59%
|
8,55%
|
9,25%
|
10,29%
|
10,23%
|
10,98%
|
11,28%
|
11,59%
|
Nettomarge (%)
|
6,06%
|
6,04%
|
6,37%
|
7,03%
|
7,38%
|
7,63%
|
7,73%
|
8,03%
|
FCF-marge (%)
|
9,12%
|
7,06%
|
10,31%
|
8,42%
|
8,72%
|
8,4%
|
8,61%
|
8,89%
|
Vrije kasstroom/nettoresultaat (%)
|
150,47%
|
116,93%
|
161,88%
|
119,72%
|
118,04%
|
110,05%
|
111,51%
|
110,81%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
4,94%
|
4,77%
|
5,03%
|
6,25%
|
6,63%
|
7,21%
|
7,04%
|
7,3%
|
ROE
|
10,77%
|
13,18%
|
15,88%
|
17,01%
|
16,48%
|
17,22%
|
15,94%
|
15,64%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
0,26x
|
1,94x
|
1,07x
|
0,82x
|
0,55x
|
0,39x
|
-
|
-
|
Schuld/vrije kasstroom
|
0,47x
|
4,38x
|
1,72x
|
1,39x
|
1,04x
|
0,68x
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
1,55%
|
1,29%
|
1,44%
|
1,29%
|
1,13%
|
1,22%
|
1,23%
|
1,24%
|
CAPEX / EBITDA (%)
|
9,58%
|
8,07%
|
8,7%
|
9,09%
|
6,88%
|
8,36%
|
8,19%
|
7,96%
|
CAPEX / FCF (%)
|
17%
|
18,23%
|
13,99%
|
15,28%
|
12,94%
|
14,5%
|
14,25%
|
13,96%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
10,8
|
9,909
|
15,31
|
15,16
|
14,74
|
13,43
|
13,39
|
14,26
|
Variatie
|
-
|
-8,21%
|
54,51%
|
-0,99%
|
-2,8%
|
-8,9%
|
-0,23%
|
6,48%
|
Dividend per aandeel
1 |
1,9
|
1,95
|
2,4
|
3,25
|
3,4
|
3,471
|
3,604
|
3,877
|
Variatie
|
-
|
2,63%
|
23,08%
|
35,42%
|
4,62%
|
2,09%
|
3,84%
|
7,57%
|
Nettoactief per aandeel
1 |
50,69
|
50,03
|
49,11
|
56,04
|
60,56
|
68,28
|
75,66
|
83,48
|
Variatie
|
-
|
-1,31%
|
-1,83%
|
14,09%
|
8,08%
|
12,74%
|
10,81%
|
10,34%
|
WPA
1 |
5
|
5,55
|
6,66
|
8,79
|
9,37
|
9,678
|
9,968
|
10,74
|
Variatie
|
-
|
11%
|
20%
|
31,98%
|
6,6%
|
3,29%
|
3%
|
7,75%
|
Aantal aandelen (in duizend)
|
167.244
|
168.538
|
171.991
|
173.192
|
170.944
|
170.027
|
170.027
|
170.027
|
Datum van publicatie
|
13-02-20
|
17-02-21
|
14-02-22
|
21-02-23
|
14-02-24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
18,3x |
17,7x |
---|
PBR-ratio |
2,59x |
2,34x |
---|
EV/omzet |
1,42x |
1,34x |
---|
Dividendrendement |
1,96% |
2,04% |
---|
Laatste slotkoers 176,75EUR Gemiddelde koersdoel 200,12EUR Spread / Gemiddelde doel +13,22% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|