Beurs gesloten -
Euronext Paris
17:35:07 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
111,1
EUR
|
+0,86%
|
|
-1,99%
|
-2,29%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
54.982
|
45.729
|
52.759
|
52.578
|
64.905
|
63.384
|
-
|
-
|
Bedrijfswaarde
1 |
76.636
|
63.718
|
72.025
|
71.114
|
81.031
|
78.987
|
77.327
|
76.207
|
K/w-verhouding
|
17
x
|
37
x
|
20,6
x
|
12,5
x
|
13,9
x
|
13,1
x
|
12,2
x
|
11,5
x
|
Dividendrendement
|
3,08%
|
2,51%
|
3,12%
|
4,29%
|
3,96%
|
4,3%
|
4,64%
|
4,98%
|
Marktkapitalisatie/omzet
|
1,14
x
|
1,06
x
|
1,07
x
|
0,85
x
|
0,94
x
|
0,89
x
|
0,86
x
|
0,84
x
|
Bedrijfswaarde/omzet
|
1,59
x
|
1,47
x
|
1,46
x
|
1,15
x
|
1,18
x
|
1,11
x
|
1,05
x
|
1,01
x
|
Bedrijfswaarde/EBITDA
|
9,02
x
|
10,8
x
|
9,14
x
|
6,96
x
|
6,77
x
|
6,35
x
|
5,95
x
|
5,65
x
|
Bedrijfswaarde/FCF
|
18,2
x
|
16
x
|
13,6
x
|
17,2
x
|
12,2
x
|
15,7
x
|
14,3
x
|
12,5
x
|
FCF Yield
|
5,48%
|
6,26%
|
7,33%
|
5,83%
|
8,18%
|
6,37%
|
6,99%
|
8,01%
|
Price to Book
|
2,69
x
|
2,19
x
|
2,38
x
|
2,05
x
|
2,3
x
|
2,06
x
|
1,9
x
|
1,75
x
|
Aantal aandelen (in duizenden)
|
555.375
|
562.062
|
567.846
|
563.597
|
570.844
|
570.513
|
-
|
-
|
Referentieprijs
2 |
99,00
|
81,36
|
92,91
|
93,29
|
113,7
|
111,1
|
111,1
|
111,1
|
Datum van publicatie
|
05-02-20
|
05-02-21
|
04-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
48.053
|
43.234
|
49.396
|
61.675
|
68.838
|
71.390
|
73.627
|
75.711
|
EBITDA
1 |
8.497
|
5.919
|
7.884
|
10.215
|
11.964
|
12.443
|
12.996
|
13.484
|
Bedrijfsresultaat (EBIT)
1 |
5.734
|
2.859
|
4.723
|
6.824
|
8.357
|
8.651
|
9.125
|
9.565
|
Operationele Marge
|
11,93%
|
6,61%
|
9,56%
|
11,06%
|
12,14%
|
12,12%
|
12,39%
|
12,63%
|
Resultaat voor belastingen (EBT)
1 |
5.042
|
1.823
|
3.820
|
6.154
|
7.019
|
7.475
|
7.995
|
8.434
|
Nettowinst (verlies)
1 |
3.260
|
1.242
|
2.597
|
4.259
|
4.702
|
4.977
|
5.293
|
5.596
|
Nettomarge
|
6,78%
|
2,87%
|
5,26%
|
6,91%
|
6,83%
|
6,97%
|
7,19%
|
7,39%
|
WPA
2 |
5,820
|
2,200
|
4,510
|
7,470
|
8,180
|
8,491
|
9,080
|
9,667
|
Free Cash Flow
1 |
4.201
|
3.990
|
5.282
|
4.146
|
6.628
|
5.033
|
5.408
|
6.103
|
FCF-marge
|
8,74%
|
9,23%
|
10,69%
|
6,72%
|
9,63%
|
7,05%
|
7,34%
|
8,06%
|
Kasstroomconversie (ebitda)
|
49,44%
|
67,41%
|
67%
|
40,59%
|
55,4%
|
40,45%
|
41,61%
|
45,26%
|
Kasstroomconversie (nettowinst)
|
128,87%
|
321,26%
|
203,39%
|
97,35%
|
140,96%
|
101,13%
|
102,16%
|
109,08%
|
Dividend per aandeel
2 |
3,050
|
2,040
|
2,900
|
4,000
|
4,500
|
4,779
|
5,159
|
5,531
|
Datum van publicatie
|
05-02-20
|
05-02-21
|
04-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
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 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
26.324
|
18.493
|
24.741
|
22.607
|
13.238
|
13.551
|
26.789
|
12.847
|
15.670
|
28.517
|
16.703
|
16.455
|
33.158
|
15.002
|
17.363
|
32.365
|
18.272
|
18.201
|
36.473
|
15.725
|
33.867
|
37.174
|
EBITDA
|
-
|
1.803
|
-
|
-
|
-
|
-
|
4.752
|
-
|
-
|
4.526
|
-
|
-
|
5.689
|
-
|
-
|
5.309
|
-
|
-
|
6.655
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
3.445
|
267
|
2.592
|
1.598
|
-
|
-
|
3.125
|
-
|
-
|
2.890
|
-
|
-
|
3.934
|
-
|
-
|
3.393
|
-
|
-
|
4.964
|
-
|
-
|
-
|
Operationele Marge
|
13,09%
|
1,44%
|
10,48%
|
7,07%
|
-
|
-
|
11,67%
|
-
|
-
|
10,13%
|
-
|
-
|
11,86%
|
-
|
-
|
10,48%
|
-
|
-
|
13,61%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-312
|
-
|
1.165
|
-
|
-
|
2.655
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.053
|
-
|
-
|
3.966
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.901
|
-294
|
-
|
682
|
-
|
-
|
1.915
|
-
|
-
|
1.900
|
-
|
-
|
2.359
|
-
|
-
|
2.089
|
-
|
-
|
2.613
|
-
|
-
|
-
|
Nettomarge
|
7,22%
|
-1,59%
|
-
|
3,02%
|
-
|
-
|
7,15%
|
-
|
-
|
6,66%
|
-
|
-
|
7,11%
|
-
|
-
|
6,45%
|
-
|
-
|
7,16%
|
-
|
-
|
-
|
WPA
|
-
|
-0,5300
|
-
|
-
|
-
|
-
|
3,320
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,650
|
-
|
-
|
4,530
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,000
|
-
|
-
|
1,050
|
-
|
-
|
3,450
|
-
|
-
|
-
|
Datum van publicatie
|
05-02-20
|
31-07-20
|
05-02-21
|
30-07-21
|
19-10-21
|
04-02-22
|
04-02-22
|
21-04-22
|
29-07-22
|
29-07-22
|
25-10-22
|
09-02-23
|
09-02-23
|
25-04-23
|
28-07-23
|
28-07-23
|
26-10-23
|
07-02-24
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
21.654
|
17.989
|
19.266
|
18.536
|
16.126
|
15.603
|
13.943
|
12.823
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,548
x
|
3,039
x
|
2,444
x
|
1,815
x
|
1,348
x
|
1,254
x
|
1,073
x
|
0,951
x
|
Free Cash Flow
1 |
4.201
|
3.990
|
5.282
|
4.146
|
6.628
|
5.033
|
5.408
|
6.103
|
ROE (netto-inkomsten/eigen vermogen)
|
16,5%
|
6,01%
|
11,8%
|
17,4%
|
17,4%
|
16,6%
|
16,4%
|
16,1%
|
ROA (netto-inkomsten/totale activa)
|
3,95%
|
1,97%
|
2,72%
|
4%
|
4,08%
|
4,09%
|
4,26%
|
4,4%
|
Totale activa
1 |
82.545
|
62.950
|
95.594
|
106.404
|
115.273
|
121.799
|
124.130
|
127.224
|
Nettoactief per aandeel
2 |
36,80
|
37,10
|
39,00
|
45,50
|
49,50
|
53,80
|
58,50
|
63,40
|
Cashflow per aandeel
2 |
12,70
|
11,80
|
13,60
|
16,50
|
13,50
|
15,00
|
15,80
|
17,40
|
Capex
1 |
2.314
|
2.079
|
1.892
|
3.292
|
3.140
|
3.934
|
4.017
|
4.045
|
Capex/omzet
|
4,82%
|
4,81%
|
3,83%
|
5,34%
|
4,56%
|
5,51%
|
5,46%
|
5,34%
|
Datum van publicatie
|
05-02-20
|
05-02-21
|
04-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
Laatste slotkoers
111,1
EUR Gemiddelde koersdoel
133,2
EUR Spread / Gemiddelde doel +19,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -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. | | +13,40% | 15,06 mld. |
Bouw & Techniek - Andere
|