Beurs gesloten -
Euronext Paris
17:35:14 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
158,7
EUR
|
+1,31%
|
|
+2,22%
|
+18,48%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.675
|
15.930
|
15.929
|
25.259
|
27.925
|
32.798
|
-
|
-
|
Bedrijfswaarde
1 |
22.986
|
18.492
|
16.724
|
25.295
|
31.925
|
35.792
|
34.665
|
33.668
|
K/w-verhouding
|
17,5
x
|
33
x
|
14,6
x
|
22,6
x
|
27,3
x
|
21,1
x
|
19,5
x
|
17,2
x
|
Dividendrendement
|
2,86%
|
2,35%
|
3,42%
|
2,46%
|
2,54%
|
2,21%
|
2,48%
|
2,75%
|
Marktkapitalisatie/omzet
|
1,07
x
|
0,94
x
|
0,98
x
|
1,44
x
|
1,52
x
|
1,63
x
|
1,53
x
|
1,44
x
|
Bedrijfswaarde/omzet
|
1,25
x
|
1,09
x
|
1,03
x
|
1,44
x
|
1,73
x
|
1,78
x
|
1,62
x
|
1,48
x
|
Bedrijfswaarde/EBITDA
|
8,43
x
|
7,31
x
|
7,12
x
|
10,5
x
|
12,4
x
|
11,2
x
|
10
x
|
9,06
x
|
Bedrijfswaarde/FCF
|
16,8
x
|
19,3
x
|
7,41
x
|
10,2
x
|
15,8
x
|
20,6
x
|
18,9
x
|
17,6
x
|
FCF Yield
|
5,97%
|
5,18%
|
13,5%
|
9,85%
|
6,35%
|
4,85%
|
5,29%
|
5,7%
|
Price to Book
|
3,61
x
|
3,12
x
|
2,46
x
|
3,49
x
|
4,05
x
|
4,22
x
|
3,91
x
|
3,52
x
|
Aantal aandelen (in duizenden)
|
212.662
|
212.680
|
212.957
|
211.730
|
208.476
|
206.668
|
-
|
-
|
Referentieprijs
2 |
92,52
|
74,90
|
74,80
|
119,3
|
134,0
|
158,7
|
158,7
|
158,7
|
Datum van publicatie
|
26-02-20
|
04-03-21
|
03-03-22
|
08-03-23
|
05-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.401
|
16.989
|
16.192
|
17.569
|
18.428
|
20.074
|
21.401
|
22.710
|
EBITDA
1 |
2.727
|
2.530
|
2.348
|
2.405
|
2.582
|
3.193
|
3.462
|
3.714
|
Bedrijfsresultaat (EBIT)
1 |
2.008
|
1.352
|
1.649
|
1.935
|
2.132
|
2.403
|
2.686
|
2.935
|
Operationele Marge
|
10,91%
|
7,96%
|
10,18%
|
11,01%
|
11,57%
|
11,97%
|
12,55%
|
12,93%
|
Resultaat voor belastingen (EBT)
1 |
1.447
|
582
|
1.282
|
1.346
|
1.255
|
2.006
|
2.419
|
2.642
|
Nettowinst (verlies)
1 |
1.122
|
483
|
1.089
|
1.121
|
1.023
|
1.543
|
1.618
|
1.847
|
Nettomarge
|
6,1%
|
2,84%
|
6,73%
|
6,38%
|
5,55%
|
7,68%
|
7,56%
|
8,13%
|
WPA
2 |
5,280
|
2,270
|
5,120
|
5,290
|
4,910
|
7,506
|
8,140
|
9,240
|
Free Cash Flow
1 |
1.372
|
958,7
|
2.256
|
2.491
|
2.026
|
1.737
|
1.835
|
1.918
|
FCF-marge
|
7,46%
|
5,64%
|
13,93%
|
14,18%
|
10,99%
|
8,65%
|
8,58%
|
8,45%
|
Kasstroomconversie (ebitda)
|
50,31%
|
37,89%
|
96,08%
|
103,55%
|
78,45%
|
54,4%
|
53,01%
|
51,64%
|
Kasstroomconversie (nettowinst)
|
122,28%
|
198,49%
|
207,15%
|
222,19%
|
198,04%
|
112,61%
|
113,43%
|
103,86%
|
Dividend per aandeel
2 |
2,650
|
1,760
|
2,560
|
2,940
|
3,400
|
3,500
|
3,936
|
4,368
|
Datum van publicatie
|
26-02-20
|
04-03-21
|
03-03-22
|
08-03-23
|
05-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
10.211
|
7.751
|
9.238
|
8.423
|
3.555
|
4.970
|
7.769
|
3.730
|
4.526
|
8.256
|
4.042
|
9.313
|
4.026
|
4.690
|
8.716
|
4.138
|
9.712
|
4.370
|
9.468
|
10.505
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.188
|
348
|
1.004
|
768
|
-
|
-
|
881
|
-
|
-
|
891
|
-
|
1.044
|
-
|
-
|
993
|
-
|
1.139
|
-
|
1.152
|
1.316
|
Operationele Marge
|
11,63%
|
4,49%
|
10,87%
|
9,12%
|
-
|
-
|
11,34%
|
-
|
-
|
10,79%
|
-
|
11,21%
|
-
|
-
|
11,39%
|
-
|
11,73%
|
-
|
12,17%
|
12,52%
|
Resultaat voor belastingen (EBT)
|
760
|
-
|
-
|
499,2
|
-
|
-
|
782,8
|
-
|
-
|
654
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
565
|
-
|
-
|
433
|
-
|
-
|
656,4
|
-
|
-
|
566
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
5,53%
|
-
|
-
|
5,14%
|
-
|
-
|
8,45%
|
-
|
-
|
6,86%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
2,050
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-02-20
|
24-07-20
|
04-03-21
|
23-07-21
|
03-12-21
|
03-03-22
|
03-03-22
|
21-04-22
|
21-07-22
|
21-07-22
|
26-10-22
|
08-03-23
|
16-05-23
|
21-07-23
|
21-07-23
|
31-10-23
|
05-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.311
|
2.562
|
795
|
35,2
|
4.000
|
2.993
|
1.867
|
870
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,214
x
|
1,013
x
|
0,3386
x
|
0,0146
x
|
1,549
x
|
0,9375
x
|
0,5392
x
|
0,2342
x
|
Free Cash Flow
1 |
1.372
|
959
|
2.256
|
2.491
|
2.026
|
1.737
|
1.835
|
1.918
|
ROE (netto-inkomsten/eigen vermogen)
|
25,2%
|
17,7%
|
18,7%
|
16,4%
|
25,2%
|
23,7%
|
22,9%
|
22,7%
|
ROA (netto-inkomsten/totale activa)
|
4,95%
|
2,97%
|
3,37%
|
3,33%
|
2,79%
|
4,51%
|
5,03%
|
5,45%
|
Totale activa
1 |
22.651
|
16.246
|
32.320
|
33.627
|
36.604
|
34.215
|
32.168
|
33.864
|
Nettoactief per aandeel
2 |
25,60
|
24,00
|
30,40
|
34,10
|
33,00
|
37,60
|
40,60
|
45,10
|
Cashflow per aandeel
2 |
8,310
|
6,320
|
12,70
|
14,20
|
7,250
|
12,40
|
13,00
|
13,50
|
Capex
1 |
503
|
387
|
451
|
535
|
626
|
711
|
745
|
780
|
Capex/omzet
|
2,74%
|
2,28%
|
2,78%
|
3,04%
|
3,39%
|
3,54%
|
3,48%
|
3,43%
|
Datum van publicatie
|
26-02-20
|
04-03-21
|
03-03-22
|
08-03-23
|
05-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
158,7
EUR Gemiddelde koersdoel
163,7
EUR Spread / Gemiddelde doel +3,14% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,48% | 35,01 mld. | | +56,89% | 4,72 mld. | | -4,73% | 4,01 mld. | | -4,61% | 2,23 mld. | | +17,32% | 1,39 mld. | | +2,12% | 883 mln. | | +176,03% | 808 mln. | | -50,40% | 557 mln. | | -28,34% | 514 mln. | | -4,91% | 433 mln. |
Communicatie & Satellietapparatuur
|