Beurs gesloten -
Euronext Paris
17:35:21 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,46
EUR
|
+0,62%
|
|
+0,25%
|
+44,27%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
4.537
|
5.478
|
3.932
|
2.690
|
2.531
|
3.348
|
3.348
|
-
|
Bedrijfswaarde
1 |
5.231
|
6.115
|
4.111
|
3.128
|
3.817
|
3.680
|
4.827
|
4.967
|
K/w-verhouding
|
17,8
x
|
17,7
x
|
14
x
|
9,18
x
|
9,65
x
|
6,58
x
|
9,47
x
|
9,06
x
|
Dividendrendement
|
3,39%
|
3,2%
|
4,74%
|
7,08%
|
7,8%
|
6,01%
|
6,25%
|
6,55%
|
Marktkapitalisatie/omzet
|
0,95
x
|
1,05
x
|
1,01
x
|
0,59
x
|
0,35
x
|
0,35
x
|
0,5
x
|
0,48
x
|
Bedrijfswaarde/omzet
|
1,1
x
|
1,17
x
|
1,05
x
|
0,68
x
|
0,53
x
|
0,56
x
|
0,72
x
|
0,71
x
|
Bedrijfswaarde/EBITDA
|
10,5
x
|
11,7
x
|
8,13
x
|
5,88
x
|
5,7
x
|
4,61
x
|
6,43
x
|
6,3
x
|
Bedrijfswaarde/FCF
|
56,4
x
|
22,8
x
|
11,9
x
|
35,2
x
|
22,7
x
|
13,2
x
|
31
x
|
57,1
x
|
FCF Yield
|
1,77%
|
4,38%
|
8,41%
|
2,84%
|
4,41%
|
7,59%
|
3,23%
|
1,75%
|
Price to Book
|
2,07
x
|
2,24
x
|
1,57
x
|
1,03
x
|
0,93
x
|
0,88
x
|
1,14
x
|
1,1
x
|
Aantal aandelen (in duizenden)
|
96.782
|
100.058
|
103.515
|
102.419
|
102.888
|
103.133
|
103.133
|
-
|
Referentieprijs
2 |
46,88
|
54,75
|
37,98
|
26,26
|
24,60
|
32,46
|
32,46
|
32,46
|
Datum van publicatie
|
12-03-19
|
12-03-20
|
11-03-21
|
10-03-22
|
16-03-23
|
07-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
4.754
|
5.228
|
3.902
|
4.589
|
7.135
|
6.630
|
6.747
|
6.948
|
EBITDA
1 |
500
|
524
|
505,6
|
532
|
669,5
|
797,9
|
751,2
|
788,8
|
Bedrijfsresultaat (EBIT)
1 |
391
|
412
|
365,9
|
392
|
509
|
621,4
|
552,8
|
574,3
|
Operationele Marge
|
8,22%
|
7,88%
|
9,38%
|
8,54%
|
7,13%
|
9,37%
|
8,19%
|
8,27%
|
Resultaat voor belastingen (EBT)
1 |
343,6
|
370
|
255
|
369,9
|
335,8
|
424,9
|
453,2
|
523,1
|
Nettowinst (verlies)
1 |
254
|
307
|
280,3
|
293
|
262,9
|
353,7
|
353
|
370,5
|
Nettomarge
|
5,34%
|
5,87%
|
7,18%
|
6,38%
|
3,68%
|
5,33%
|
5,23%
|
5,33%
|
WPA
2 |
2,630
|
3,090
|
2,720
|
2,860
|
2,550
|
3,420
|
3,428
|
3,584
|
Free Cash Flow
1 |
92,71
|
268,1
|
345,6
|
88,98
|
168,5
|
279,3
|
155,7
|
87,04
|
FCF-marge
|
1,95%
|
5,13%
|
8,86%
|
1,94%
|
2,36%
|
4,21%
|
2,31%
|
1,25%
|
Kasstroomconversie (ebitda)
|
18,54%
|
51,17%
|
68,35%
|
16,72%
|
25,17%
|
35%
|
20,73%
|
11,03%
|
Kasstroomconversie (nettowinst)
|
36,5%
|
87,34%
|
123,28%
|
30,37%
|
64,09%
|
78,96%
|
44,11%
|
23,49%
|
Dividend per aandeel
2 |
1,590
|
1,750
|
1,800
|
1,860
|
1,920
|
1,952
|
2,028
|
2,125
|
Datum van publicatie
|
12-03-19
|
12-03-20
|
11-03-21
|
10-03-22
|
16-03-23
|
07-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 Q1
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
2.727
|
2.501
|
2.051
|
1.851
|
1.026
|
2.051
|
1.200
|
2.538
|
1.473
|
1.817
|
3.290
|
2.042
|
1.802
|
3.324
|
1.596
|
1.547
|
1.707
|
EBITDA
|
312,6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
313,9
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
238,1
|
-
|
170,4
|
-
|
-
|
188,2
|
-
|
203,8
|
-
|
-
|
244
|
-
|
-
|
323,1
|
-
|
-
|
-
|
Operationele Marge
|
8,73%
|
-
|
8,31%
|
-
|
-
|
9,18%
|
-
|
8,03%
|
-
|
-
|
7,42%
|
-
|
-
|
9,72%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
156,6
|
-
|
-
|
-
|
-
|
-
|
-
|
156,9
|
-
|
-
|
169,8
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
5,74%
|
-
|
-
|
-
|
-
|
-
|
-
|
6,18%
|
-
|
-
|
5,16%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,560
|
-
|
-
|
1,650
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-09-19
|
12-03-20
|
17-09-20
|
11-03-21
|
05-05-21
|
10-09-21
|
09-11-21
|
10-03-22
|
05-05-22
|
08-09-22
|
08-09-22
|
08-11-22
|
16-03-23
|
07-09-23
|
07-11-23
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
694
|
637
|
180
|
438
|
1.286
|
1.360
|
1.479
|
1.619
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,387
x
|
1,216
x
|
0,3555
x
|
0,8233
x
|
1,921
x
|
1,705
x
|
1,969
x
|
2,053
x
|
Free Cash Flow
1 |
92,7
|
268
|
346
|
89
|
168
|
279
|
156
|
87
|
ROE (netto-inkomsten/eigen vermogen)
|
12,3%
|
12,5%
|
11,3%
|
11,3%
|
11,9%
|
13,2%
|
12,4%
|
12,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
22,70
|
24,40
|
24,10
|
25,50
|
26,60
|
25,50
|
28,40
|
29,60
|
Cashflow per aandeel
2 |
3,360
|
5,000
|
2,410
|
2,870
|
4,090
|
5,440
|
5,300
|
5,630
|
Capex
1 |
233
|
230
|
245
|
206
|
252
|
283
|
367
|
433
|
Capex/omzet
|
4,9%
|
4,4%
|
6,29%
|
4,48%
|
3,54%
|
4,27%
|
5,44%
|
6,23%
|
Datum van publicatie
|
12-03-19
|
12-03-20
|
11-03-21
|
10-03-22
|
16-03-23
|
07-03-24
|
-
|
-
|
Laatste slotkoers
32,46
EUR Gemiddelde koersdoel
35,31
EUR Spread / Gemiddelde doel +8,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +44,27% | 3,57 mld. | | -5,24% | 5,86 mld. | | 0,00% | 4,55 mld. | | -13,69% | 3,91 mld. | | -1,43% | 3,56 mld. | | +23,40% | 3,23 mld. | | +8,47% | 1,95 mld. | | +11,60% | 1,6 mld. | | +1,01% | 1,38 mld. | | +0,07% | 1,1 mld. |
Aardolieproduct Groothandel
|