Beurs gesloten -
Euronext Paris
17:35:19 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,02
EUR
|
+0,72%
|
|
+1,71%
|
+1,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.678
|
5.245
|
5.877
|
6.146
|
7.049
|
7.147
|
-
|
-
|
Bedrijfswaarde
1 |
19.037
|
14.790
|
14.327
|
13.625
|
14.398
|
14.378
|
14.193
|
14.084
|
K/w-verhouding
|
30,5
x
|
-6,7
x
|
10,9
x
|
14,8
x
|
36,8
x
|
12,4
x
|
10,9
x
|
9,72
x
|
Dividendrendement
|
6,5%
|
-
|
8,15%
|
8,13%
|
7,29%
|
7,2%
|
7,46%
|
7,47%
|
Marktkapitalisatie/omzet
|
7,79
x
|
4,94
x
|
5,84
x
|
5,29
x
|
6,05
x
|
6,04
x
|
5,93
x
|
5,79
x
|
Bedrijfswaarde/omzet
|
15,3
x
|
13,9
x
|
14,2
x
|
11,7
x
|
12,4
x
|
12,2
x
|
11,8
x
|
11,4
x
|
Bedrijfswaarde/EBITDA
|
18,1
x
|
18,6
x
|
17,8
x
|
14,3
x
|
15,6
x
|
15,3
x
|
14,3
x
|
13,7
x
|
Bedrijfswaarde/FCF
|
18,4
x
|
18,7
x
|
20,3
x
|
18,6
x
|
19,4
x
|
25,9
x
|
24,4
x
|
29,8
x
|
FCF Yield
|
5,44%
|
5,34%
|
4,91%
|
5,38%
|
5,15%
|
3,86%
|
4,09%
|
3,36%
|
Price to Book
|
1
x
|
0,64
x
|
0,71
x
|
0,74
x
|
0,88
x
|
0,87
x
|
0,85
x
|
0,82
x
|
Aantal aandelen (in duizenden)
|
285.917
|
285.225
|
281.847
|
285.471
|
285.607
|
285.649
|
-
|
-
|
Referentieprijs
2 |
33,85
|
18,39
|
20,85
|
21,53
|
24,68
|
25,02
|
25,02
|
25,02
|
Datum van publicatie
|
05-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.242
|
1.062
|
1.006
|
1.162
|
1.165
|
1.183
|
1.204
|
1.235
|
EBITDA
1 |
1.053
|
797,2
|
806,8
|
955
|
921,4
|
939,6
|
993
|
1.029
|
Bedrijfsresultaat (EBIT)
1 |
1.035
|
777,5
|
789
|
937,8
|
943,1
|
995,5
|
1.013
|
1.014
|
Operationele Marge
|
83,31%
|
73,18%
|
78,4%
|
80,68%
|
80,97%
|
84,19%
|
84,11%
|
82,13%
|
Resultaat voor belastingen (EBT)
1 |
396,1
|
-1.002
|
258,9
|
500,6
|
275,1
|
570,6
|
327
|
-
|
Nettowinst (verlies)
1 |
324,9
|
-785,7
|
544,7
|
415,2
|
192,7
|
615,7
|
691,6
|
849,1
|
Nettomarge
|
26,15%
|
-73,96%
|
54,12%
|
35,72%
|
16,54%
|
52,07%
|
57,42%
|
68,77%
|
WPA
2 |
1,110
|
-2,746
|
1,906
|
1,450
|
0,6700
|
2,023
|
2,296
|
2,574
|
Free Cash Flow
1 |
1.036
|
790,1
|
704,1
|
733,5
|
741,6
|
554,5
|
581
|
473
|
FCF-marge
|
83,38%
|
74,37%
|
69,96%
|
63,1%
|
63,67%
|
46,89%
|
48,24%
|
38,31%
|
Kasstroomconversie (ebitda)
|
98,35%
|
99,11%
|
87,27%
|
76,81%
|
80,49%
|
59,01%
|
58,51%
|
45,98%
|
Kasstroomconversie (nettowinst)
|
318,81%
|
-
|
129,26%
|
176,66%
|
384,85%
|
90,06%
|
84,01%
|
55,7%
|
Dividend per aandeel
2 |
2,200
|
-
|
1,700
|
1,750
|
1,800
|
1,802
|
1,867
|
1,869
|
Datum van publicatie
|
05-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
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 |
615,4
|
581
|
481,4
|
444,3
|
562,1
|
577,3
|
585,1
|
566,5
|
598,3
|
607,7
|
613,9
|
621
|
629
|
EBITDA
|
-
|
-
|
-
|
284,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
508,3
|
458,2
|
479,6
|
-
|
478,6
|
490
|
487,9
|
500,3
|
500,1
|
Operationele Marge
|
-
|
-
|
-
|
-
|
90,43%
|
79,37%
|
81,97%
|
-
|
79,99%
|
80,63%
|
79,48%
|
80,56%
|
79,51%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-02-20
|
29-07-20
|
17-02-21
|
27-07-21
|
16-02-22
|
26-07-22
|
15-02-23
|
01-08-23
|
14-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.359
|
9.545
|
8.451
|
7.479
|
7.349
|
7.231
|
7.046
|
6.937
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
8,886
x
|
11,97
x
|
10,47
x
|
7,831
x
|
7,976
x
|
7,696
x
|
7,096
x
|
6,743
x
|
Free Cash Flow
1 |
1.036
|
790
|
704
|
734
|
742
|
555
|
581
|
473
|
ROE (netto-inkomsten/eigen vermogen)
|
8,25%
|
6,54%
|
7,5%
|
8,84%
|
8,66%
|
8,51%
|
9,23%
|
9,41%
|
ROA (netto-inkomsten/totale activa)
|
3,36%
|
2,47%
|
2,79%
|
3,5%
|
3,49%
|
3,57%
|
3,93%
|
3,97%
|
Totale activa
1 |
9.667
|
-31.810
|
19.549
|
11.864
|
5.523
|
17.242
|
17.599
|
21.395
|
Nettoactief per aandeel
2 |
33,90
|
28,70
|
29,50
|
29,20
|
28,10
|
28,70
|
29,40
|
30,30
|
Cashflow per aandeel
2 |
2,820
|
2,050
|
3,030
|
3,180
|
3,260
|
3,010
|
3,250
|
3,680
|
Capex
1 |
267
|
208
|
162
|
177
|
192
|
186
|
173
|
176
|
Capex/omzet
|
21,52%
|
19,55%
|
16,07%
|
15,22%
|
16,5%
|
15,76%
|
14,36%
|
14,22%
|
Datum van publicatie
|
05-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
25,02
EUR Gemiddelde koersdoel
24,63
EUR Spread / Gemiddelde doel -1,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,38% | 7,63 mld. | | -6,46% | 46,25 mld. | | -8,31% | 20,33 mld. | | -3,56% | 13,07 mld. | | +16,05% | 11,53 mld. | | -4,85% | 9,68 mld. | | -0,83% | 8,48 mld. | | -14,19% | 8,38 mld. | | -18,42% | 5,53 mld. | | +4,97% | 5,28 mld. |
andere commerciele vastgoed
|