Real Time
Euronext Paris
13:49:24 11-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.747,00 EUR
|
-0,11%
|
|
+1,10%
|
+18,30%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.883
|
6.390
|
8.982
|
11.602
|
13.427
|
15.028
|
16.678
|
18.461
|
Variatie
|
-
|
-7,17%
|
40,56%
|
29,17%
|
15,73%
|
11,92%
|
10,98%
|
10,69%
|
EBITDA
1 |
2.575
|
2.252
|
3.842
|
5.304
|
6.422
|
6.806
|
7.608
|
8.540
|
Variatie
|
-
|
-12,53%
|
70,57%
|
38,05%
|
21,08%
|
5,97%
|
11,79%
|
12,25%
|
Bedrijfsresultaat (EBIT)
1 |
2.339
|
1.981
|
3.530
|
4.697
|
5.650
|
6.055
|
6.770
|
7.592
|
Variatie
|
-
|
-15,28%
|
78,16%
|
33,06%
|
20,29%
|
7,17%
|
11,81%
|
12,14%
|
Betaalde rente
1 |
-68,6
|
-86,1
|
-96
|
-62
|
190
|
-133
|
-142
|
-164
|
Resultaat voor belastingen (EBT)
1 |
2.270
|
1.986
|
3.435
|
4.635
|
5.840
|
6.296
|
7.008
|
7.925
|
Variatie
|
-
|
-12,5%
|
72,93%
|
34,93%
|
26%
|
7,81%
|
11,31%
|
13,09%
|
Nettowinst (verlies)
1 |
1.528
|
1.390
|
2.445
|
3.367
|
4.311
|
4.496
|
5.006
|
5.659
|
Variatie
|
-
|
-9,04%
|
75,9%
|
37,71%
|
28,04%
|
4,28%
|
11,35%
|
13,04%
|
Datum van publicatie
|
26-02-20
|
19-02-21
|
18-02-22
|
17-02-23
|
09-02-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q3
|
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
1.728
|
1.871
|
1.506
|
982,5
|
1.800
|
2.100
|
2.084
|
2.151
|
2.367
|
2.380
|
2.765
|
2.710
|
3.136
|
2.991
|
3.380
|
3.318
|
3.365
|
3.364
|
3.805
|
3.699
|
3.704
|
3.727
|
4.085
|
4.058
|
4.093
|
4.098
|
Variatie
|
-
|
8,3%
|
-19,55%
|
-34,74%
|
83,24%
|
16,65%
|
-0,78%
|
3,24%
|
10,03%
|
0,55%
|
16,18%
|
-1,99%
|
15,72%
|
-4,62%
|
13,01%
|
-1,83%
|
1,42%
|
-0,03%
|
13,11%
|
-2,79%
|
0,14%
|
0,63%
|
9,6%
|
-0,66%
|
0,86%
|
0,12%
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1.750
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Charge d'intérêts
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-10-19
|
26-02-20
|
30-04-20
|
30-07-20
|
22-10-20
|
19-02-21
|
22-04-21
|
30-07-21
|
21-10-21
|
18-02-22
|
14-04-22
|
29-07-22
|
20-10-22
|
17-02-23
|
14-04-23
|
28-07-23
|
24-10-23
|
09-02-24
|
25-04-24
|
25-07-24
|
24-10-24
|
-
|
-
|
-
|
-
|
-
|
 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
|
---|
Omzet
1 |
2.488
|
3.902
|
4.235
|
4.235
|
5.475
|
6.127
|
6.698
|
6.729
|
7.504
|
7.437
|
8.254
|
8.407
|
Variatie
|
-
|
56,83%
|
8,53%
|
0%
|
29,28%
|
11,91%
|
9,32%
|
0,46%
|
11,52%
|
-0,89%
|
10,99%
|
1,84%
|
EBITDA
|
-
|
-
|
-
|
-
|
2.591
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
535
|
1.446
|
1.722
|
1.722
|
2.304
|
2.393
|
2.947
|
2.703
|
3.148
|
2.886
|
3.404
|
3.314
|
Variatie
|
-
|
170,36%
|
19,05%
|
0%
|
33,8%
|
3,86%
|
23,15%
|
-8,28%
|
16,46%
|
-8,31%
|
17,93%
|
-2,64%
|
Charge d'intérêts
|
-43,4
|
-42,7
|
-
|
-49
|
-35
|
-27
|
75
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
491,3
|
1.495
|
-
|
1.760
|
2.270
|
2.365
|
3.021
|
2.819
|
3.289
|
3.041
|
-
|
-
|
Variatie
|
-
|
204,32%
|
-100%
|
-
|
28,96%
|
4,19%
|
27,74%
|
-6,69%
|
16,67%
|
-7,54%
|
-100%
|
-
|
Nettowinst (verlies)
1 |
335
|
1.050
|
1.174
|
1.174
|
1.641
|
1.726
|
2.226
|
2.085
|
2.368
|
2.143
|
-
|
-
|
Variatie
|
-
|
213,55%
|
11,77%
|
0%
|
39,78%
|
5,18%
|
28,97%
|
-6,33%
|
13,57%
|
-9,5%
|
-100%
|
-
|
Datum van publicatie
|
30-07-20
|
19-02-21
|
30-07-21
|
18-02-22
|
29-07-22
|
17-02-23
|
28-07-23
|
09-02-24
|
25-07-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
-4.334
|
-4.717
|
-6.671
|
-9.188
|
-8.565
|
-11.346
|
-13.615
|
-16.404
|
Variatie
|
-
|
-208,84%
|
-241,42%
|
-237,73%
|
-193,22%
|
-232,47%
|
-220%
|
-220,48%
|
Datum van publicatie
|
26-02-20
|
19-02-21
|
18-02-22
|
17-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
478
|
448,4
|
532
|
518
|
859
|
933
|
924,6
|
927,3
|
Variatie
|
-
|
-6,19%
|
18,64%
|
-2,63%
|
65,83%
|
8,62%
|
-0,9%
|
0,3%
|
Vrije kasstroom (FCF)
1 |
1.609
|
1.194
|
2.873
|
3.666
|
3.469
|
4.033
|
4.800
|
5.493
|
Variatie
|
-
|
-25,81%
|
140,62%
|
27,6%
|
-5,37%
|
16,25%
|
19,03%
|
14,44%
|
Datum van publicatie
|
26-02-20
|
19-02-21
|
18-02-22
|
17-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
37,41%
|
35,25%
|
42,77%
|
45,72%
|
47,83%
|
45,29%
|
45,62%
|
46,26%
|
EBIT-marge (%)
|
33,98%
|
31,01%
|
39,3%
|
40,48%
|
42,08%
|
40,29%
|
40,59%
|
41,13%
|
EBT-marge (%)
|
32,98%
|
31,09%
|
38,24%
|
39,95%
|
43,49%
|
41,89%
|
42,02%
|
42,93%
|
Nettomarge (%)
|
22,2%
|
21,75%
|
27,22%
|
29,02%
|
32,11%
|
29,92%
|
30,01%
|
30,65%
|
FCF-marge (%)
|
23,38%
|
18,69%
|
31,99%
|
31,6%
|
25,84%
|
26,83%
|
28,78%
|
29,76%
|
Vrije kasstroom/nettoresultaat (%)
|
105,31%
|
85,9%
|
117,51%
|
108,88%
|
80,47%
|
89,7%
|
95,89%
|
97,08%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
16,67%
|
13,24%
|
19,64%
|
21,51%
|
22,75%
|
19,91%
|
20,39%
|
19,82%
|
ROE
|
25,39%
|
19,86%
|
29,14%
|
30,83%
|
31,19%
|
27,19%
|
26,53%
|
25,48%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
6,94%
|
7,02%
|
5,92%
|
4,46%
|
6,4%
|
6,21%
|
5,54%
|
5,02%
|
CAPEX / EBITDA (%)
|
18,56%
|
19,91%
|
13,85%
|
9,77%
|
13,38%
|
13,71%
|
12,15%
|
10,86%
|
CAPEX / FCF (%)
|
29,7%
|
37,55%
|
18,52%
|
14,13%
|
24,76%
|
23,14%
|
19,26%
|
16,88%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
19,87
|
15,66
|
32,45
|
39,87
|
41,28
|
44,98
|
51,21
|
56,2
|
Variatie
|
-
|
-21,18%
|
107,2%
|
22,88%
|
3,53%
|
8,97%
|
13,85%
|
9,73%
|
Dividend per aandeel
1 |
5
|
4,55
|
8
|
13
|
25
|
16,89
|
20,33
|
21,89
|
Variatie
|
-
|
-9%
|
75,82%
|
62,5%
|
92,31%
|
-32,46%
|
20,42%
|
7,68%
|
Nettoactief per aandeel
1 |
62,52
|
69,91
|
89,04
|
119
|
145,1
|
162,6
|
192,4
|
228,5
|
Variatie
|
-
|
11,82%
|
27,37%
|
33,65%
|
21,97%
|
12,05%
|
18,33%
|
18,76%
|
WPA
1 |
14,55
|
13,21
|
23,3
|
32,09
|
41,12
|
42,71
|
47,55
|
53,89
|
Variatie
|
-
|
-9,21%
|
76,38%
|
37,73%
|
28,14%
|
3,86%
|
11,34%
|
13,32%
|
Aantal aandelen (in duizend)
|
104.238
|
104.601
|
104.644
|
104.536
|
104.539
|
104.731
|
104.731
|
104.731
|
Datum van publicatie
|
26-02-20
|
19-02-21
|
18-02-22
|
17-02-23
|
09-02-24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
64,4x |
57,8x |
---|
PBR-ratio |
16,9x |
14,3x |
---|
EV/omzet |
18,4x |
16,5x |
---|
Dividendrendement |
0,61% |
0,74% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 2.750,00EUR Gemiddelde koersdoel 2.413,50EUR Spread / Gemiddelde doel -12,24% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|