Beurs gesloten -
Euronext Paris
17:39:37 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,1
EUR
|
+0,12%
|
|
+1,07%
|
+1,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
34.724
|
30.212
|
31.453
|
32.431
|
38.534
|
38.985
|
-
|
-
|
Bedrijfswaarde
1 |
60.624
|
52.670
|
56.116
|
56.485
|
68.027
|
78.618
|
82.955
|
88.050
|
K/w-verhouding
|
42,4
x
|
-17,6
x
|
8,91
x
|
167
x
|
18,3
x
|
9,03
x
|
9,78
x
|
10,1
x
|
Dividendrendement
|
5,56%
|
4,23%
|
6,53%
|
10,5%
|
-
|
7,49%
|
7,02%
|
6,74%
|
Marktkapitalisatie/omzet
|
0,58
x
|
0,54
x
|
0,54
x
|
0,35
x
|
0,47
x
|
0,46
x
|
0,47
x
|
0,49
x
|
Bedrijfswaarde/omzet
|
1,01
x
|
0,94
x
|
0,97
x
|
0,6
x
|
0,82
x
|
0,92
x
|
1,01
x
|
1,11
x
|
Bedrijfswaarde/EBITDA
|
5,85
x
|
5,68
x
|
5,31
x
|
4,12
x
|
4,53
x
|
5,54
x
|
5,98
x
|
6,45
x
|
Bedrijfswaarde/FCF
|
36,7
x
|
21,3
x
|
42,4
x
|
25,6
x
|
11,8
x
|
39,5
x
|
-237
x
|
180
x
|
FCF Yield
|
2,73%
|
4,7%
|
2,36%
|
3,91%
|
8,51%
|
2,53%
|
-0,42%
|
0,56%
|
Price to Book
|
0,98
x
|
1,05
x
|
0,85
x
|
0,95
x
|
1,08
x
|
1,22
x
|
1,22
x
|
1,19
x
|
Aantal aandelen (in duizenden)
|
2.411.394
|
2.413.131
|
2.416.820
|
2.422.402
|
2.420.755
|
2.421.450
|
-
|
-
|
Referentieprijs
2 |
14,40
|
12,52
|
13,01
|
13,39
|
15,92
|
16,10
|
16,10
|
16,10
|
Datum van publicatie
|
27-02-20
|
26-02-21
|
15-02-22
|
21-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
60.058
|
55.751
|
57.866
|
93.865
|
82.565
|
85.593
|
82.081
|
79.520
|
EBITDA
1 |
10.366
|
9.276
|
10.563
|
13.713
|
15.017
|
14.193
|
13.879
|
13.655
|
Bedrijfsresultaat (EBIT)
1 |
5.726
|
4.441
|
6.513
|
9.045
|
10.084
|
8.973
|
8.602
|
8.560
|
Operationele Marge
|
9,53%
|
7,97%
|
11,26%
|
9,64%
|
12,21%
|
10,48%
|
10,48%
|
10,76%
|
Resultaat voor belastingen (EBT)
1 |
2.289
|
-177
|
5.372
|
-1.876
|
3.935
|
6.241
|
5.653
|
5.291
|
Nettowinst (verlies)
1 |
1.000
|
-1.536
|
3.661
|
216
|
2.208
|
4.303
|
3.933
|
3.746
|
Nettomarge
|
1,67%
|
-2,76%
|
6,33%
|
0,23%
|
2,67%
|
5,03%
|
4,79%
|
4,71%
|
WPA
2 |
0,3400
|
-0,7100
|
1,460
|
0,0800
|
0,8700
|
1,783
|
1,646
|
1,592
|
Free Cash Flow
1 |
1.654
|
2.474
|
1.322
|
2.207
|
5.789
|
1.991
|
-349,3
|
489,5
|
FCF-marge
|
2,75%
|
4,44%
|
2,28%
|
2,35%
|
7,01%
|
2,33%
|
-0,43%
|
0,62%
|
Kasstroomconversie (ebitda)
|
15,96%
|
26,67%
|
12,52%
|
16,09%
|
38,55%
|
14,03%
|
-
|
3,58%
|
Kasstroomconversie (nettowinst)
|
165,4%
|
-
|
36,11%
|
1.021,76%
|
262,18%
|
46,27%
|
-
|
13,07%
|
Dividend per aandeel
2 |
0,8000
|
0,5300
|
0,8500
|
1,400
|
-
|
1,207
|
1,130
|
1,086
|
Datum van publicatie
|
27-02-20
|
26-02-21
|
15-02-22
|
21-02-23
|
22-02-24
|
-
|
-
|
-
|
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
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
-
|
-
|
-
|
-
|
15.608
|
10.999
|
-
|
25.596
|
17.571
|
-
|
26.177
|
24.521
|
17.848
|
-
|
14.771
|
20.766
|
27.902
|
17.009
|
14.142
|
19.842
|
-
|
EBITDA
|
5.045
|
-
|
-
|
5.423
|
2.209
|
2.931
|
-
|
4.640
|
-
|
7.460
|
3.183
|
-
|
-
|
9.364
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
2.560
|
2.169
|
-
|
3.089
|
1.027
|
2.397
|
-
|
3.530
|
1.703
|
5.233
|
2.003
|
1.809
|
2.736
|
6.490
|
1.370
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
6,58%
|
21,79%
|
-
|
13,79%
|
9,69%
|
-
|
7,65%
|
7,38%
|
15,33%
|
-
|
9,27%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-1.100
|
20
|
-1.560
|
2.343
|
-
|
1.248
|
-
|
2.480
|
2.480
|
-
|
-
|
-2.333
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
11,35%
|
-
|
9,69%
|
14,12%
|
-
|
-
|
-9,51%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-0,0300
|
-
|
0,9400
|
-
|
-
|
-
|
1,020
|
1,020
|
-
|
-
|
-0,9600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,5300
|
-
|
-
|
0,8500
|
0,8500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3005
|
0,3005
|
0,3005
|
0,3005
|
0,2717
|
Datum van publicatie
|
27-02-20
|
31-07-20
|
26-02-21
|
30-07-21
|
10-11-21
|
15-02-22
|
15-02-22
|
17-05-22
|
29-07-22
|
29-07-22
|
10-11-22
|
21-02-23
|
28-07-23
|
28-07-23
|
22-11-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
25.900
|
22.458
|
24.663
|
24.054
|
29.493
|
39.632
|
43.969
|
49.065
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,499
x
|
2,421
x
|
2,335
x
|
1,754
x
|
1,964
x
|
2,792
x
|
3,168
x
|
3,593
x
|
Free Cash Flow
1 |
1.654
|
2.474
|
1.322
|
2.207
|
5.789
|
1.991
|
-349
|
490
|
ROE (netto-inkomsten/eigen vermogen)
|
7,55%
|
5,49%
|
11,1%
|
14,7%
|
14,3%
|
13,2%
|
12,1%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
1,73%
|
1,09%
|
1,93%
|
2,27%
|
2,5%
|
2,02%
|
1,87%
|
1,72%
|
Totale activa
1 |
57.680
|
-141.176
|
189.258
|
9.529
|
88.490
|
213.236
|
210.149
|
218.196
|
Nettoactief per aandeel
2 |
14,70
|
12,00
|
15,30
|
14,20
|
14,70
|
13,10
|
13,20
|
13,60
|
Cashflow per aandeel
2 |
3,370
|
3,130
|
3,010
|
3,550
|
5,420
|
3,510
|
3,920
|
4,270
|
Capex
1 |
6.524
|
5.115
|
5.990
|
7.858
|
10.614
|
9.849
|
10.475
|
9.563
|
Capex/omzet
|
10,86%
|
9,17%
|
10,35%
|
8,37%
|
12,86%
|
11,51%
|
12,76%
|
12,03%
|
Datum van publicatie
|
27-02-20
|
26-02-21
|
15-02-22
|
21-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
16,1
EUR Gemiddelde koersdoel
18,44
EUR Spread / Gemiddelde doel +14,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,14% | 41,62 mld. | | -20,00% | 85,7 mld. | | +63,42% | 81,88 mld. | | -.--% | 51,55 mld. | | -0,90% | 48,58 mld. | | -4,56% | 45,12 mld. | | +2,14% | 34,6 mld. | | +10,91% | 33,81 mld. | | -21,83% | 25,56 mld. | | +1,68% | 22,17 mld. |
Multiline-Nutsvoorzieningen
|