Real Time
Euronext Paris
17:14:10 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
189
EUR
|
-2,02%
|
|
-2,53%
|
+5,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.726
|
7.459
|
7.902
|
13.163
|
14.159
|
15.243
|
-
|
-
|
Bedrijfswaarde
1 |
5.319
|
4.165
|
3.150
|
9.416
|
7.050
|
7.123
|
6.911
|
7.043
|
K/w-verhouding
|
13,7
x
|
24,6
x
|
13
x
|
18,4
x
|
20,9
x
|
17,7
x
|
13,8
x
|
11,5
x
|
Dividendrendement
|
2,17%
|
1,37%
|
2,62%
|
1,9%
|
1,88%
|
1,89%
|
2,28%
|
2,66%
|
Marktkapitalisatie/omzet
|
1,33
x
|
1,36
x
|
1,09
x
|
1,9
x
|
2,95
x
|
2,52
x
|
2,05
x
|
1,69
x
|
Bedrijfswaarde/omzet
|
0,72
x
|
0,76
x
|
0,43
x
|
1,36
x
|
1,47
x
|
1,18
x
|
0,93
x
|
0,78
x
|
Bedrijfswaarde/EBITDA
|
5,86
x
|
9,97
x
|
4,64
x
|
12,6
x
|
13,5
x
|
10,4
x
|
7,73
x
|
6,26
x
|
Bedrijfswaarde/FCF
|
-18,8
x
|
-4,02
x
|
2,11
x
|
1,91
x
|
-6,92
x
|
5,31
x
|
10,4
x
|
11,8
x
|
FCF Yield
|
-5,32%
|
-24,9%
|
47,3%
|
52,4%
|
-14,4%
|
18,8%
|
9,66%
|
8,46%
|
Price to Book
|
2,2
x
|
1,64
x
|
1,5
x
|
2,18
x
|
2,47
x
|
2,42
x
|
2,17
x
|
1,87
x
|
Aantal aandelen (in duizenden)
|
83.131
|
83.153
|
83.177
|
83.207
|
79.013
|
79.023
|
-
|
-
|
Referentieprijs
2 |
117,0
|
89,70
|
95,00
|
158,2
|
179,2
|
192,9
|
192,9
|
192,9
|
Datum van publicatie
|
27/02/20
|
5/03/21
|
4/03/22
|
9/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.341
|
5.489
|
7.246
|
6.929
|
4.801
|
6.059
|
7.448
|
9.001
|
EBITDA
1 |
908
|
417,9
|
678,6
|
746,8
|
523,6
|
686,4
|
894,2
|
1.124
|
Bedrijfsresultaat (EBIT)
1 |
765,5
|
261
|
527
|
572,3
|
349,2
|
507,4
|
687
|
884,7
|
Operationele Marge
|
10,43%
|
4,75%
|
7,27%
|
8,26%
|
7,27%
|
8,37%
|
9,22%
|
9,83%
|
Resultaat voor belastingen (EBT)
1 |
959,3
|
379,7
|
748,2
|
862,2
|
827,7
|
1.098
|
1.416
|
1.675
|
Nettowinst (verlies)
1 |
712,7
|
302,8
|
605,4
|
716,2
|
693,4
|
888,5
|
1.119
|
1.339
|
Nettomarge
|
9,71%
|
5,52%
|
8,35%
|
10,34%
|
14,44%
|
14,66%
|
15,02%
|
14,87%
|
WPA
2 |
8,570
|
3,640
|
7,280
|
8,620
|
8,570
|
10,88
|
13,97
|
16,72
|
Free Cash Flow
1 |
-282,9
|
-1.036
|
1.490
|
4.935
|
-1.018
|
1.342
|
667,3
|
595,9
|
FCF-marge
|
-3,85%
|
-18,88%
|
20,56%
|
71,22%
|
-21,21%
|
22,15%
|
8,96%
|
6,62%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
219,58%
|
660,77%
|
-
|
195,54%
|
74,63%
|
53%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
246,13%
|
689,02%
|
-
|
151,06%
|
59,66%
|
44,52%
|
Dividend per aandeel
2 |
2,540
|
1,230
|
2,490
|
3,000
|
3,370
|
3,637
|
4,393
|
5,136
|
Datum van publicatie
|
27/02/20
|
5/03/21
|
4/03/22
|
9/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
4.275
|
2.646
|
2.843
|
3.107
|
4.140
|
3.098
|
3.830
|
2.295
|
2.505
|
2.939
|
3.209
|
3.601
|
3.933
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
515,4
|
54,96
|
206
|
174,7
|
352,1
|
199,9
|
372,4
|
151,1
|
198
|
217,8
|
285,6
|
285,1
|
373,9
|
Operationele Marge
|
12,06%
|
2,08%
|
7,25%
|
5,62%
|
8,5%
|
6,45%
|
9,72%
|
6,58%
|
7,9%
|
7,41%
|
8,9%
|
7,92%
|
9,51%
|
Resultaat voor belastingen (EBT)
|
627,5
|
36,26
|
343,4
|
254,6
|
493,6
|
322
|
540,2
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
459
|
32,01
|
270,8
|
211,8
|
393,6
|
271,5
|
444,7
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
10,74%
|
1,21%
|
9,52%
|
6,82%
|
9,51%
|
8,76%
|
11,61%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
23/07/20
|
5/03/21
|
22/07/21
|
4/03/22
|
20/07/22
|
9/03/23
|
20/07/23
|
29/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
4.408
|
3.294
|
4.751
|
3.747
|
7.109
|
8.121
|
8.332
|
8.200
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-283
|
-1.036
|
1.490
|
4.935
|
-1.018
|
1.342
|
667
|
596
|
ROE (netto-inkomsten/eigen vermogen)
|
18,7%
|
8,79%
|
12,3%
|
12,7%
|
11,8%
|
15,7%
|
17,1%
|
18%
|
ROA (netto-inkomsten/totale activa)
|
5,02%
|
2,08%
|
4,05%
|
4,28%
|
3,01%
|
3,97%
|
4,58%
|
4,75%
|
Totale activa
1 |
14.194
|
14.540
|
14.964
|
16.717
|
23.014
|
22.394
|
24.437
|
28.177
|
Nettoactief per aandeel
2 |
53,30
|
54,60
|
63,50
|
72,50
|
72,70
|
79,80
|
89,10
|
103,0
|
Cashflow per aandeel
2 |
-0,8000
|
-6,800
|
20,00
|
61,50
|
-8,310
|
15,60
|
13,20
|
0,8500
|
Capex
1 |
217
|
471
|
173
|
175
|
346
|
211
|
219
|
245
|
Capex/omzet
|
2,95%
|
8,58%
|
2,38%
|
2,53%
|
7,2%
|
3,48%
|
2,93%
|
2,73%
|
Datum van publicatie
|
27/02/20
|
5/03/21
|
4/03/22
|
9/03/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
192,9
EUR Gemiddelde koersdoel
220,3
EUR Spread / Gemiddelde doel +14,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,47% | 16,38 mld. | | +6,38% | 127 mld. | | -28,40% | 117 mld. | | +6,37% | 16,46 mld. | | +78,20% | 5,26 mld. | | +8,15% | 4,18 mld. | | +8,06% | 3,8 mld. | | -23,61% | 3,61 mld. | | -39,89% | 1,19 mld. | | -9,35% | 978 mln. |
Productie van commerciële vliegtuigen
|