Beurs gesloten -
Euronext Paris
17:35:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.350
EUR
|
+2,31%
|
|
+1,29%
|
+22,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
69.444
|
92.007
|
160.733
|
151.055
|
200.590
|
246.120
|
-
|
-
|
Bedrijfswaarde
1 |
65.109
|
87.290
|
154.062
|
141.867
|
192.025
|
234.593
|
231.640
|
228.717
|
K/w-verhouding
|
45,8
x
|
66,6
x
|
65,9
x
|
45
x
|
46,7
x
|
52,7
x
|
46,8
x
|
42,1
x
|
Dividendrendement
|
0,75%
|
0,52%
|
0,52%
|
0,9%
|
1,3%
|
0,74%
|
0,87%
|
0,94%
|
Marktkapitalisatie/omzet
|
10,1
x
|
14,4
x
|
17,9
x
|
13
x
|
14,9
x
|
16,3
x
|
14,6
x
|
13,2
x
|
Bedrijfswaarde/omzet
|
9,46
x
|
13,7
x
|
17,2
x
|
12,2
x
|
14,3
x
|
15,5
x
|
13,7
x
|
12,2
x
|
Bedrijfswaarde/EBITDA
|
25,3
x
|
38,8
x
|
40,1
x
|
26,7
x
|
29,9
x
|
33,3
x
|
29,2
x
|
25,9
x
|
Bedrijfswaarde/FCF
|
40,5
x
|
73,1
x
|
53,6
x
|
38,7
x
|
55,4
x
|
50,7
x
|
44,8
x
|
41
x
|
FCF Yield
|
2,47%
|
1,37%
|
1,86%
|
2,58%
|
1,81%
|
1,97%
|
2,23%
|
2,44%
|
Price to Book
|
10,7
x
|
12,6
x
|
17,3
x
|
12,1
x
|
13,2
x
|
14,2
x
|
12
x
|
10,1
x
|
Aantal aandelen (in duizenden)
|
104.238
|
104.601
|
104.644
|
104.536
|
104.539
|
104.732
|
-
|
-
|
Referentieprijs
2 |
666,2
|
879,6
|
1.536
|
1.445
|
1.919
|
2.350
|
2.350
|
2.350
|
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
|
---|
Omzet
1 |
6.883
|
6.390
|
8.982
|
11.602
|
13.427
|
15.139
|
16.915
|
18.707
|
EBITDA
1 |
2.575
|
2.252
|
3.842
|
5.304
|
6.422
|
7.055
|
7.935
|
8.834
|
Bedrijfsresultaat (EBIT)
1 |
2.339
|
1.981
|
3.530
|
4.697
|
5.650
|
6.292
|
7.092
|
7.889
|
Operationele Marge
|
33,98%
|
31,01%
|
39,3%
|
40,48%
|
42,08%
|
41,56%
|
41,93%
|
42,17%
|
Resultaat voor belastingen (EBT)
1 |
2.270
|
1.986
|
3.435
|
4.635
|
5.840
|
6.446
|
7.208
|
7.896
|
Nettowinst (verlies)
1 |
1.528
|
1.390
|
2.445
|
3.367
|
4.311
|
4.666
|
5.248
|
5.812
|
Nettomarge
|
22,2%
|
21,75%
|
27,22%
|
29,02%
|
32,11%
|
30,82%
|
31,02%
|
31,07%
|
WPA
2 |
14,55
|
13,21
|
23,30
|
32,09
|
41,12
|
44,59
|
50,24
|
55,76
|
Free Cash Flow
1 |
1.609
|
1.194
|
2.873
|
3.666
|
3.469
|
4.630
|
5.165
|
5.584
|
FCF-marge
|
23,38%
|
18,69%
|
31,99%
|
31,6%
|
25,84%
|
30,58%
|
30,53%
|
29,85%
|
Kasstroomconversie (ebitda)
|
62,49%
|
53,01%
|
74,78%
|
69,12%
|
54,02%
|
65,62%
|
65,09%
|
63,22%
|
Kasstroomconversie (nettowinst)
|
105,31%
|
85,9%
|
117,51%
|
108,88%
|
80,47%
|
99,23%
|
98,42%
|
96,08%
|
Dividend per aandeel
2 |
5,000
|
4,550
|
8,000
|
13,00
|
25,00
|
17,33
|
20,50
|
22,02
|
Datum van publicatie
|
26-02-20
|
19-02-21
|
18-02-22
|
17-02-23
|
09-02-24
|
-
|
-
|
-
|
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
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
3.599
|
2.488
|
3.902
|
4.235
|
2.367
|
2.380
|
4.235
|
2.765
|
2.710
|
5.475
|
3.136
|
2.991
|
6.127
|
3.380
|
3.318
|
6.698
|
3.365
|
3.364
|
6.729
|
3.805
|
3.646
|
7.528
|
3.734
|
3.805
|
7.668
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.591
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.195
|
535
|
1.446
|
1.722
|
-
|
-
|
1.722
|
-
|
-
|
2.304
|
-
|
-
|
2.393
|
-
|
-1.750
|
2.947
|
-
|
-
|
2.703
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
33,2%
|
21,5%
|
37,07%
|
40,66%
|
-
|
-
|
40,66%
|
-
|
-
|
42,08%
|
-
|
-
|
39,06%
|
-
|
-52,74%
|
44%
|
-
|
-
|
40,17%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
1.143
|
491,3
|
1.495
|
-
|
-
|
-
|
1.760
|
-
|
-
|
2.270
|
-
|
-
|
2.365
|
-
|
-
|
3.021
|
-
|
-
|
2.819
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
773,9
|
335
|
1.050
|
1.174
|
-
|
-
|
1.174
|
-
|
-
|
1.641
|
-
|
-
|
1.726
|
-
|
-
|
2.226
|
-
|
-
|
2.085
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
21,5%
|
13,46%
|
26,92%
|
27,72%
|
-
|
-
|
27,72%
|
-
|
-
|
29,97%
|
-
|
-
|
28,17%
|
-
|
-
|
33,23%
|
-
|
-
|
30,99%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
7,360
|
3,200
|
10,01
|
11,19
|
-
|
-
|
12,11
|
-
|
-
|
15,64
|
-
|
-
|
16,45
|
-
|
-
|
21,26
|
-
|
-
|
19,86
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-02-20
|
30-07-20
|
19-02-21
|
30-07-21
|
21-10-21
|
18-02-22
|
18-02-22
|
14-04-22
|
29-07-22
|
29-07-22
|
20-10-22
|
17-02-23
|
17-02-23
|
14-04-23
|
28-07-23
|
28-07-23
|
24-10-23
|
09-02-24
|
09-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
4.334
|
4.717
|
6.671
|
9.188
|
8.565
|
11.527
|
14.480
|
17.403
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.609
|
1.194
|
2.873
|
3.666
|
3.469
|
4.630
|
5.165
|
5.584
|
ROE (netto-inkomsten/eigen vermogen)
|
25,4%
|
19,9%
|
29,1%
|
30,8%
|
31,2%
|
28,5%
|
27,3%
|
25,6%
|
ROA (netto-inkomsten/totale activa)
|
16,7%
|
13,2%
|
19,6%
|
21,5%
|
22,7%
|
21,1%
|
21%
|
20,2%
|
Totale activa
1 |
9.166
|
10.501
|
12.449
|
15.653
|
18.953
|
22.094
|
24.957
|
28.723
|
Nettoactief per aandeel
2 |
62,50
|
69,90
|
89,00
|
119,0
|
145,0
|
166,0
|
197,0
|
234,0
|
Cashflow per aandeel
2 |
19,90
|
15,70
|
32,40
|
39,90
|
41,30
|
49,30
|
54,60
|
56,70
|
Capex
1 |
478
|
448
|
532
|
518
|
859
|
778
|
787
|
795
|
Capex/omzet
|
6,94%
|
7,02%
|
5,92%
|
4,46%
|
6,4%
|
5,14%
|
4,65%
|
4,25%
|
Datum van publicatie
|
26-02-20
|
19-02-21
|
18-02-22
|
17-02-23
|
09-02-24
|
-
|
-
|
-
|
Laatste slotkoers
2.350
EUR Gemiddelde koersdoel
2.338
EUR Spread / Gemiddelde doel -0,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,47% | 263 mld. | | +5,80% | 1,21 mld. | | -8,63% | 929 mln. | | +35,58% | 657 mln. | | +12,38% | 239 mln. | | -12,40% | 207 mln. | | -1,32% | 101 mln. | | -2,90% | 95,86 mln. | | -17,12% | 92,05 mln. | | -32,61% | 80,21 mln. |
Handtassen & Bagage
|