Beurs gesloten -
Euronext Paris
17:35:06 17-02-2025
|
Voorbeurs
08:25:06
|
63,15 EUR
|
-0,47%
|
|
63,22 |
+0,12%
|
 Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
597,5
|
583,8
|
863
|
1.089
|
978
|
902,7
|
992,1
|
1.110
|
Variatie
|
-
|
-2,31%
|
47,83%
|
26,19%
|
-10,19%
|
-7,7%
|
9,91%
|
11,86%
|
EBITDA
1 |
185,4
|
179
|
309
|
391
|
332
|
291,5
|
316,2
|
381,1
|
Variatie
|
-
|
-3,45%
|
72,63%
|
26,54%
|
-15,09%
|
-12,18%
|
8,45%
|
20,53%
|
Bedrijfsresultaat (EBIT)
1 |
117,7
|
90
|
195
|
267
|
208
|
142,3
|
177,9
|
217,9
|
Variatie
|
-
|
-23,53%
|
116,67%
|
36,92%
|
-22,1%
|
-31,59%
|
25,03%
|
22,48%
|
Betaalde rente
1 |
-4,1
|
-14,8
|
-14
|
-15
|
-25
|
-29,35
|
-23,35
|
-23,35
|
Resultaat voor belastingen (EBT)
1 |
115,4
|
75,6
|
204
|
258
|
201
|
130,8
|
188,7
|
231,8
|
Variatie
|
-
|
-34,49%
|
169,84%
|
26,47%
|
-22,09%
|
-34,93%
|
44,3%
|
22,79%
|
Nettowinst (verlies)
1 |
109,7
|
72,7
|
202
|
232
|
178
|
110
|
150,2
|
188,4
|
Variatie
|
-
|
-33,73%
|
177,85%
|
14,85%
|
-23,28%
|
-38,19%
|
36,52%
|
25,42%
|
Datum van publicatie
|
10-06-20
|
09-06-21
|
08-06-22
|
07-06-23
|
22-05-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: Maart |
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 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
2026 Q3
|
2026 Q4
|
---|
Omzet
1 |
135,3
|
203,8
|
113,6
|
140,8
|
148,7
|
180,7
|
180,4
|
192,7
|
207,6
|
282
|
203
|
267,7
|
274
|
344
|
245
|
240
|
337
|
121
|
217
|
226
|
331,6
|
211,2
|
216,8
|
223,8
|
253,5
|
Variatie
|
-
|
50,66%
|
-44,25%
|
23,88%
|
5,63%
|
21,54%
|
-0,16%
|
6,78%
|
7,73%
|
35,86%
|
-28,01%
|
31,88%
|
2,35%
|
25,55%
|
-28,78%
|
-2,04%
|
40,42%
|
-64,09%
|
79,34%
|
4,15%
|
46,73%
|
-36,31%
|
2,65%
|
3,23%
|
13,27%
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
104,1
|
69
|
74
|
80,3
|
94,7
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-33,72%
|
7,25%
|
8,51%
|
17,93%
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
60,1
|
23,2
|
26,1
|
30,4
|
42,5
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-61,4%
|
12,5%
|
16,48%
|
39,8%
|
Charge d'intérêts
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
56,1
|
20,2
|
23,1
|
27,4
|
39,5
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-63,99%
|
14,36%
|
18,61%
|
44,16%
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49,4
|
17,8
|
20,3
|
24,1
|
34,8
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-63,97%
|
14,04%
|
18,72%
|
44,4%
|
Datum van publicatie
|
21-01-20
|
10-06-20
|
22-07-20
|
18-11-20
|
20-01-21
|
09-06-21
|
21-07-21
|
30-11-21
|
26-01-22
|
08-06-22
|
25-07-22
|
23-11-22
|
25-01-23
|
07-06-23
|
15-11-23
|
22-02-24
|
22-05-24
|
20-08-24
|
20-11-24
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: Maart |
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 |
254,4
|
329,4
|
373,1
|
489,9
|
470,6
|
618
|
401
|
577
|
338
|
603,9
|
480,5
|
713,5
|
Variatie
|
-
|
29,49%
|
13,27%
|
31,31%
|
-3,94%
|
31,33%
|
-35,11%
|
43,89%
|
-41,42%
|
78,67%
|
-20,43%
|
48,49%
|
EBITDA
|
-
|
101
|
137,5
|
171,5
|
167
|
224
|
132
|
-
|
113
|
-
|
166,3
|
257,8
|
Variatie
|
-
|
-
|
36,14%
|
24,73%
|
-2,62%
|
34,13%
|
-41,07%
|
-100%
|
-
|
-100%
|
-
|
55,02%
|
Bedrijfsresultaat (EBIT)
1 |
-
|
52,8
|
75,3
|
119,7
|
110
|
157
|
86
|
122
|
23
|
128,6
|
79,3
|
164,8
|
Variatie
|
-
|
-
|
42,61%
|
58,96%
|
-8,1%
|
42,73%
|
-45,22%
|
41,86%
|
-81,15%
|
459,13%
|
-38,34%
|
107,82%
|
Charge d'intérêts
|
-10,2
|
-4,6
|
-4,7
|
-6
|
-7
|
-8
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
123,9
|
108
|
150
|
88
|
113
|
15
|
134
|
74,2
|
159,7
|
Variatie
|
-
|
-
|
-
|
-
|
-12,83%
|
38,89%
|
-41,33%
|
28,41%
|
-86,73%
|
793,33%
|
-44,63%
|
115,23%
|
Nettowinst (verlies)
1 |
-
|
50,5
|
-
|
127,8
|
95
|
137
|
80
|
98
|
14
|
116
|
64,9
|
139,8
|
Variatie
|
-
|
-
|
-100%
|
-
|
-25,67%
|
44,21%
|
-41,61%
|
22,5%
|
-85,71%
|
728,57%
|
-44,05%
|
115,41%
|
Datum van publicatie
|
18-11-20
|
09-06-21
|
30-11-21
|
08-06-22
|
23-11-22
|
07-06-23
|
15-11-23
|
22-05-24
|
20-11-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
53,3
|
4,1
|
-142
|
-141
|
39
|
-17,3
|
-147
|
-202
|
Variatie
|
-
|
-92,31%
|
-3.563,41%
|
-199,3%
|
-72,34%
|
-144,36%
|
-949,71%
|
-237,41%
|
Datum van publicatie
|
10-06-20
|
09-06-21
|
08-06-22
|
07-06-23
|
22-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
84,1
|
133,6
|
205
|
228
|
225
|
226,5
|
206
|
213,8
|
Variatie
|
-
|
58,86%
|
53,44%
|
11,22%
|
-1,32%
|
0,68%
|
-9,04%
|
3,76%
|
Vrije kasstroom (FCF)
1 |
15,5
|
40,4
|
49
|
34
|
-60
|
83,63
|
133,7
|
138,6
|
Variatie
|
-
|
160,65%
|
21,29%
|
-30,61%
|
-276,47%
|
-239,39%
|
59,92%
|
3,61%
|
Datum van publicatie
|
10-06-20
|
09-06-21
|
08-06-22
|
07-06-23
|
22-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
31,03%
|
30,66%
|
35,81%
|
35,9%
|
33,95%
|
32,3%
|
31,87%
|
34,34%
|
EBIT-marge (%)
|
19,7%
|
15,42%
|
22,6%
|
24,52%
|
21,27%
|
15,76%
|
17,93%
|
19,63%
|
EBT-marge (%)
|
19,31%
|
12,95%
|
23,64%
|
23,69%
|
20,55%
|
14,49%
|
19,02%
|
20,88%
|
Nettomarge (%)
|
18,36%
|
12,45%
|
23,41%
|
21,3%
|
18,2%
|
12,19%
|
15,14%
|
16,97%
|
FCF-marge (%)
|
2,59%
|
6,92%
|
5,68%
|
3,12%
|
-6,13%
|
9,27%
|
13,48%
|
12,49%
|
Vrije kasstroom/nettoresultaat (%)
|
14,13%
|
55,57%
|
24,26%
|
14,66%
|
-33,71%
|
76,02%
|
89,05%
|
73,57%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
12,03%
|
5,66%
|
11,37%
|
10,58%
|
6,96%
|
3,64%
|
4,89%
|
6,51%
|
ROE
|
23,09%
|
11,85%
|
23,47%
|
19,83%
|
12,71%
|
6,62%
|
7,52%
|
9,45%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
0,29x
|
0,02x
|
-
|
-
|
0,12x
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
3,44x
|
0,1x
|
-
|
-
|
-0,65x
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
14,07%
|
22,89%
|
23,75%
|
20,94%
|
23,01%
|
25,1%
|
20,77%
|
19,26%
|
CAPEX / EBITDA (%)
|
45,36%
|
74,64%
|
66,34%
|
58,31%
|
67,77%
|
77,7%
|
65,16%
|
56,1%
|
CAPEX / FCF (%)
|
542,58%
|
330,69%
|
418,37%
|
670,59%
|
-375%
|
270,86%
|
154,06%
|
154,28%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
2,932
|
4,969
|
7,525
|
7,035
|
4,375
|
9,267
|
10,83
|
10,63
|
Variatie
|
-
|
69,51%
|
51,43%
|
-6,51%
|
-37,81%
|
111,79%
|
16,92%
|
-1,85%
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
1 |
16,63
|
19,29
|
30,93
|
37,17
|
41,93
|
44,64
|
49,22
|
54,38
|
Variatie
|
-
|
16,01%
|
60,33%
|
20,18%
|
12,79%
|
6,46%
|
10,26%
|
10,49%
|
WPA
1 |
3,32
|
2,16
|
5,63
|
6,41
|
4,88
|
2,983
|
3,873
|
5,186
|
Variatie
|
-
|
-34,94%
|
160,65%
|
13,85%
|
-23,87%
|
-38,87%
|
29,83%
|
33,91%
|
Aantal aandelen (in duizend)
|
32.849
|
33.177
|
34.893
|
35.585
|
35.696
|
35.671
|
35.671
|
35.671
|
Datum van publicatie
|
10-06-20
|
09-06-21
|
08-06-22
|
07-06-23
|
22-05-24
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
21,2x |
16,3x |
---|
PBR-ratio |
1,41x |
1,28x |
---|
EV/omzet |
2,48x |
2,12x |
---|
Dividendrendement |
-
|
-
|
---|
Laatste slotkoers 63,15EUR Gemiddelde koersdoel 88,11EUR Spread / Gemiddelde doel +39,52% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|