Beurs gesloten -
Euronext Paris
17:38:26 17-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
252,10 EUR
|
+2,48%
|
|
+3,49%
|
+18,86%
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
16.498
|
15.257
|
19.035
|
23.199
|
27.317
|
31.058
|
34.697
|
37.439
|
Variatie
|
-
|
-7,52%
|
24,76%
|
21,88%
|
17,75%
|
13,69%
|
11,72%
|
7,9%
|
EBITDA
1 |
2.476
|
2.778
|
3.667
|
4.599
|
5.810
|
6.222
|
7.141
|
7.717
|
Variatie
|
-
|
12,2%
|
32%
|
25,42%
|
26,33%
|
7,08%
|
14,77%
|
8,07%
|
Bedrijfsresultaat (EBIT)
1 |
1.686
|
1.805
|
2.408
|
3.166
|
4.119
|
4.909
|
5.696
|
6.254
|
Variatie
|
-
|
7,06%
|
33,41%
|
31,48%
|
30,1%
|
19,18%
|
16,04%
|
9,79%
|
Betaalde rente
1 |
-7
|
-204
|
-186
|
174
|
23
|
-53
|
-58
|
-62
|
Resultaat voor belastingen (EBT)
1 |
570
|
268
|
-3.120
|
4.756
|
-859
|
4.863
|
5.661
|
5.503
|
Variatie
|
-
|
-52,98%
|
-
|
-
|
-
|
-
|
16,39%
|
-2,78%
|
Nettowinst (verlies)
1 |
352
|
43
|
-2.459
|
3.444
|
-667
|
3.174
|
4.009
|
4.310
|
Variatie
|
-
|
-87,78%
|
-
|
-
|
-
|
-
|
26,29%
|
7,5%
|
Datum van publicatie
|
25-02-21
|
24-02-22
|
17-02-23
|
15-02-24
|
14-02-25
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020 Q1
|
2020 Q2
|
2020 Q3
|
2021 Q1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
---|
Omzet
1 |
5.383
|
3.384
|
3.382
|
3.342
|
3.734
|
4.647
|
4.071
|
4.489
|
4.849
|
5.626
|
5.266
|
5.679
|
5.937
|
6.220
|
6.827
|
6.639
|
Variatie
|
-
|
-37,14%
|
-0,06%
|
-1,18%
|
11,73%
|
24,45%
|
-12,4%
|
10,27%
|
8,02%
|
16,02%
|
-6,4%
|
7,84%
|
4,54%
|
4,77%
|
9,76%
|
-2,75%
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Charge d'intérêts
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-04-20
|
30-07-20
|
30-10-20
|
30-04-21
|
31-10-21
|
24-02-22
|
29-04-22
|
28-07-22
|
28-10-22
|
17-02-23
|
26-04-23
|
27-07-23
|
27-10-23
|
26-04-24
|
31-07-24
|
25-10-24
|
 Fiscaal tijdperk: december |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
7.731
|
6.876
|
8.381
|
8.560
|
10.475
|
10.945
|
12.254
|
13.047
|
14.270
|
14.583
|
15.934
|
16.337
|
17.383
|
Variatie
|
-
|
-11,06%
|
21,89%
|
2,14%
|
22,37%
|
4,49%
|
11,96%
|
6,47%
|
9,37%
|
2,19%
|
9,27%
|
2,53%
|
6,41%
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
2.149
|
2.450
|
2.740
|
3.070
|
2.948
|
3.183
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
14,01%
|
11,84%
|
12,04%
|
-3,97%
|
7,97%
|
-100%
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
659
|
1.146
|
1.047
|
1.361
|
1.397
|
1.769
|
1.974
|
2.145
|
2.295
|
2.576
|
-
|
-
|
Variatie
|
-
|
-
|
73,9%
|
-8,64%
|
29,99%
|
2,65%
|
26,63%
|
11,59%
|
8,66%
|
6,99%
|
12,24%
|
-100%
|
-
|
Charge d'intérêts
|
-
|
-
|
-120
|
-193
|
-18
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
1.102
|
-
|
-692
|
-5.030
|
1.910
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-100%
|
-
|
626,88%
|
-
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
692
|
674
|
-631
|
-3.762
|
1.303
|
-
|
-
|
-
|
-
|
1.313
|
1.515
|
-
|
-
|
Variatie
|
-
|
-2,6%
|
-
|
496,2%
|
-
|
-100%
|
-
|
-
|
-
|
-
|
15,38%
|
-100%
|
-
|
Datum van publicatie
|
25-02-21
|
28-07-21
|
24-02-22
|
28-07-22
|
17-02-23
|
27-07-23
|
15-02-24
|
31-07-24
|
14-02-25
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
2.792
|
1.544
|
-14
|
-374
|
-1.738
|
-2.159
|
-3.555
|
-4.825
|
Variatie
|
-
|
-44,7%
|
-100,91%
|
-2.771,43%
|
-564,71%
|
-224,22%
|
-264,66%
|
-235,72%
|
Datum van publicatie
|
25-02-21
|
24-02-22
|
17-02-23
|
15-02-24
|
14-02-25
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
449
|
387
|
498
|
823
|
1.044
|
1.807
|
1.725
|
1.628
|
Variatie
|
-
|
-13,81%
|
28,68%
|
65,26%
|
26,85%
|
73,12%
|
-4,58%
|
-5,61%
|
Vrije kasstroom (FCF)
1 |
1.417
|
1.680
|
2.666
|
2.945
|
3.189
|
3.279
|
4.012
|
4.531
|
Variatie
|
-
|
18,56%
|
58,69%
|
10,47%
|
8,29%
|
2,82%
|
22,34%
|
12,95%
|
Datum van publicatie
|
25-02-21
|
24-02-22
|
17-02-23
|
15-02-24
|
14-02-25
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
15,01%
|
18,21%
|
19,26%
|
19,82%
|
21,27%
|
20,03%
|
20,58%
|
20,61%
|
EBIT-marge (%)
|
10,22%
|
11,83%
|
12,65%
|
13,65%
|
15,08%
|
15,81%
|
16,42%
|
16,7%
|
EBT-marge (%)
|
3,45%
|
1,76%
|
-16,39%
|
20,5%
|
-3,14%
|
15,66%
|
16,31%
|
14,7%
|
Nettomarge (%)
|
2,13%
|
0,28%
|
-12,92%
|
14,85%
|
-2,44%
|
10,22%
|
11,55%
|
11,51%
|
FCF-marge (%)
|
8,59%
|
11,01%
|
14,01%
|
12,69%
|
11,67%
|
10,56%
|
11,56%
|
12,1%
|
Vrije kasstroom/nettoresultaat (%)
|
402,56%
|
3.906,98%
|
-108,42%
|
85,51%
|
-478,11%
|
103,3%
|
100,07%
|
105,14%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
2,05%
|
1,87%
|
2,66%
|
4,17%
|
5,82%
|
6,37%
|
7,07%
|
7,3%
|
ROE
|
6,83%
|
6,03%
|
10,13%
|
18,45%
|
28,21%
|
27,8%
|
28,91%
|
27,98%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
1,13x
|
0,56x
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
1,97x
|
0,92x
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
2,72%
|
2,54%
|
2,62%
|
3,55%
|
3,82%
|
5,82%
|
4,97%
|
4,35%
|
CAPEX / EBITDA (%)
|
18,13%
|
13,93%
|
13,58%
|
17,9%
|
17,97%
|
29,05%
|
24,15%
|
21,09%
|
CAPEX / FCF (%)
|
31,69%
|
23,04%
|
18,68%
|
27,95%
|
32,74%
|
55,12%
|
42,99%
|
35,93%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
4,236
|
5,535
|
8,054
|
9,899
|
11,25
|
11,5
|
13,69
|
14,81
|
Variatie
|
-
|
30,66%
|
45,5%
|
22,9%
|
13,65%
|
2,26%
|
19%
|
8,21%
|
Dividend per aandeel
1 |
0,43
|
0,5
|
1,35
|
1,35
|
2,9
|
3,167
|
3,934
|
4,39
|
Variatie
|
-
|
16,28%
|
170%
|
0%
|
114,81%
|
9,21%
|
24,22%
|
11,6%
|
Nettoactief per aandeel
1 |
28,93
|
30,09
|
24,52
|
26,84
|
24,19
|
33,09
|
39,71
|
40,09
|
Variatie
|
-
|
4,02%
|
-18,5%
|
9,44%
|
-9,88%
|
36,83%
|
20%
|
0,95%
|
WPA
1 |
0,8
|
0,1
|
-5,76
|
8,07
|
-1,6
|
7,413
|
9,825
|
10,75
|
Variatie
|
-
|
-87,5%
|
-5.860%
|
-240,1%
|
-119,83%
|
-563,34%
|
32,52%
|
9,42%
|
Aantal aandelen (in duizend)
|
426.872
|
426.262
|
426.828
|
417.625
|
416.751
|
416.775
|
416.775
|
416.775
|
Datum van publicatie
|
25-02-21
|
24-02-22
|
17-02-23
|
15-02-24
|
14-02-25
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
34x |
25,7x |
---|
PBR-ratio |
7,62x |
6,35x |
---|
EV/omzet |
3,31x |
2,93x |
---|
Dividendrendement |
1,26% |
1,56% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 252,10EUR Gemiddelde koersdoel 257,50EUR Spread / Gemiddelde doel +2,14% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|