Beurs gesloten -
Euronext Paris
17:35:19 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
34,16
EUR
|
-0,12%
|
|
+1,18%
|
+20,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.864
|
2.809
|
3.696
|
3.969
|
4.711
|
5.687
|
-
|
-
|
Bedrijfswaarde
1 |
4.455
|
4.105
|
4.961
|
5.292
|
5.957
|
6.929
|
6.711
|
6.410
|
K/w-verhouding
|
19,1
x
|
52,4
x
|
21,6
x
|
26,5
x
|
19,7
x
|
17,5
x
|
15,3
x
|
13,9
x
|
Dividendrendement
|
0,94%
|
2,47%
|
2,64%
|
3%
|
2,93%
|
3,06%
|
3,18%
|
3,32%
|
Marktkapitalisatie/omzet
|
0,41
x
|
0,42
x
|
0,53
x
|
0,49
x
|
0,54
x
|
0,58
x
|
0,55
x
|
0,52
x
|
Bedrijfswaarde/omzet
|
0,64
x
|
0,62
x
|
0,71
x
|
0,65
x
|
0,68
x
|
0,7
x
|
0,65
x
|
0,59
x
|
Bedrijfswaarde/EBITDA
|
9,44
x
|
7,72
x
|
8,12
x
|
7,58
x
|
7,44
x
|
7,55
x
|
6,9
x
|
6,28
x
|
Bedrijfswaarde/FCF
|
12,3
x
|
8,3
x
|
11
x
|
10,3
x
|
9,14
x
|
14,7
x
|
13,5
x
|
11,9
x
|
FCF Yield
|
8,13%
|
12%
|
9,05%
|
9,67%
|
10,9%
|
6,78%
|
7,41%
|
8,4%
|
Price to Book
|
1,94
x
|
1,97
x
|
2,2
x
|
2,12
x
|
2,41
x
|
2,6
x
|
2,36
x
|
2,07
x
|
Aantal aandelen (in duizenden)
|
157.698
|
157.698
|
162.656
|
162.916
|
166.468
|
166.468
|
-
|
-
|
Referentieprijs
2 |
18,16
|
17,81
|
22,72
|
24,36
|
28,30
|
34,16
|
34,16
|
34,16
|
Datum van publicatie
|
11-03-20
|
12-03-21
|
11-03-22
|
10-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.927
|
6.655
|
6.994
|
8.114
|
8.725
|
9.865
|
10.394
|
10.912
|
EBITDA
1 |
471,7
|
531,8
|
610,7
|
698,1
|
801,2
|
917,3
|
973
|
1.020
|
Bedrijfsresultaat (EBIT)
1 |
415,7
|
340,6
|
426,7
|
511,2
|
584,2
|
682
|
716,4
|
767
|
Operationele Marge
|
6%
|
5,12%
|
6,1%
|
6,3%
|
6,7%
|
6,91%
|
6,89%
|
7,03%
|
Resultaat voor belastingen (EBT)
1 |
266,5
|
125
|
270,3
|
240,2
|
358,3
|
506,9
|
555,5
|
608
|
Nettowinst (verlies)
1 |
150,5
|
53,21
|
169,1
|
151,5
|
238,5
|
326,7
|
367,7
|
404,6
|
Nettomarge
|
2,17%
|
0,8%
|
2,42%
|
1,87%
|
2,73%
|
3,31%
|
3,54%
|
3,71%
|
WPA
2 |
0,9521
|
0,3400
|
1,050
|
0,9200
|
1,440
|
1,948
|
2,229
|
2,466
|
Free Cash Flow
1 |
362,2
|
494,5
|
449
|
511,5
|
651,6
|
469,9
|
497
|
538,7
|
FCF-marge
|
5,23%
|
7,43%
|
6,42%
|
6,3%
|
7,47%
|
4,76%
|
4,78%
|
4,94%
|
Kasstroomconversie (ebitda)
|
76,79%
|
92,97%
|
73,52%
|
73,28%
|
81,33%
|
51,23%
|
51,08%
|
52,81%
|
Kasstroomconversie (nettowinst)
|
240,69%
|
929,28%
|
265,51%
|
337,57%
|
273,21%
|
143,81%
|
135,18%
|
133,14%
|
Dividend per aandeel
2 |
0,1700
|
0,4400
|
0,6000
|
0,7300
|
0,8300
|
1,046
|
1,085
|
1,135
|
Datum van publicatie
|
11-03-20
|
12-03-21
|
11-03-22
|
10-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
3.022
|
-
|
3.296
|
1.735
|
1.792
|
1.982
|
3.773
|
2.018
|
2.120
|
4.114
|
2.145
|
2.466
|
2.226
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
93,3
|
150,9
|
159,7
|
110,3
|
70,4
|
73,86
|
189,5
|
133,7
|
135,4
|
220
|
151,8
|
212,4
|
-
|
Operationele Marge
|
3,09%
|
-
|
4,84%
|
6,36%
|
3,93%
|
3,73%
|
5,02%
|
6,62%
|
6,39%
|
5,35%
|
7,08%
|
8,61%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
57,13
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
1,73%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
0,3500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-07-20
|
12-03-21
|
29-07-21
|
05-11-21
|
04-05-22
|
29-07-22
|
29-07-22
|
04-11-22
|
27-07-23
|
27-07-23
|
03-11-23
|
07-03-24
|
25-04-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.591
|
1.296
|
1.265
|
1.324
|
1.246
|
1.242
|
1.025
|
724
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,374
x
|
2,437
x
|
2,071
x
|
1,896
x
|
1,555
x
|
1,354
x
|
1,053
x
|
0,7096
x
|
Free Cash Flow
1 |
362
|
494
|
449
|
512
|
652
|
470
|
497
|
539
|
ROE (netto-inkomsten/eigen vermogen)
|
15,7%
|
7,61%
|
10,5%
|
15,8%
|
12,4%
|
20,7%
|
18,6%
|
18,6%
|
ROA (netto-inkomsten/totale activa)
|
2,85%
|
1,37%
|
2%
|
3,22%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
5.281
|
3.885
|
8.442
|
4.711
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
9,340
|
9,060
|
10,30
|
11,50
|
11,70
|
13,10
|
14,50
|
16,50
|
Cashflow per aandeel
2 |
2,770
|
3,540
|
3,200
|
3,520
|
4,310
|
2,760
|
2,900
|
-
|
Capex
1 |
69,9
|
65,7
|
66,9
|
65,8
|
61,7
|
71,4
|
75,6
|
78,4
|
Capex/omzet
|
1,01%
|
0,99%
|
0,96%
|
0,81%
|
0,71%
|
0,72%
|
0,73%
|
0,72%
|
Datum van publicatie
|
11-03-20
|
12-03-21
|
11-03-22
|
10-03-23
|
07-03-24
|
-
|
-
|
-
|
Laatste slotkoers
34,16
EUR Gemiddelde koersdoel
38,11
EUR Spread / Gemiddelde doel +11,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,71% | 6,07 mld. | | -2,29% | 67,67 mld. | | +2,13% | 59,37 mld. | | +21,25% | 38,3 mld. | | +11,23% | 30,73 mld. | | +2,06% | 26,35 mld. | | +22,89% | 22,01 mld. | | +15,06% | 19,47 mld. | | +22,99% | 17,6 mld. | | +64,33% | 16,64 mld. |
Bouw & Techniek - Andere
|