Beurs gesloten -
Euronext Paris
17:35:29 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
157,1
EUR
|
-0,92%
|
|
-1,86%
|
+12,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
102.110
|
70.321
|
88.298
|
87.427
|
110.311
|
124.223
|
-
|
-
|
Bedrijfswaarde
1 |
89.576
|
66.009
|
80.655
|
81.950
|
105.337
|
112.401
|
108.021
|
103.724
|
K/w-verhouding
|
-74,6
x
|
-61,9
x
|
21
x
|
20,6
x
|
29,1
x
|
24,4
x
|
19,1
x
|
15,8
x
|
Dividendrendement
|
-
|
-
|
1,33%
|
1,62%
|
1,29%
|
1,46%
|
1,88%
|
2,33%
|
Marktkapitalisatie/omzet
|
1,45
x
|
1,41
x
|
1,69
x
|
1,49
x
|
1,69
x
|
1,74
x
|
1,54
x
|
1,37
x
|
Bedrijfswaarde/omzet
|
1,27
x
|
1,32
x
|
1,55
x
|
1,39
x
|
1,61
x
|
1,57
x
|
1,34
x
|
1,14
x
|
Bedrijfswaarde/EBITDA
|
9,07
x
|
14,5
x
|
11,2
x
|
9,82
x
|
13
x
|
12,3
x
|
9,47
x
|
7,77
x
|
Bedrijfswaarde/FCF
|
63,4
x
|
-9,19
x
|
22,9
x
|
17,5
x
|
24
x
|
28,9
x
|
17,6
x
|
14,8
x
|
FCF Yield
|
1,58%
|
-10,9%
|
4,36%
|
5,71%
|
4,16%
|
3,46%
|
5,67%
|
6,78%
|
Price to Book
|
17,1
x
|
10,9
x
|
9,33
x
|
6,75
x
|
6,22
x
|
5,89
x
|
4,83
x
|
3,97
x
|
Aantal aandelen (in duizenden)
|
782.573
|
783.254
|
785.848
|
787.488
|
789.177
|
790.924
|
-
|
-
|
Referentieprijs
2 |
130,5
|
89,78
|
112,4
|
111,0
|
139,8
|
157,1
|
157,1
|
157,1
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
70.478
|
49.912
|
52.149
|
58.763
|
65.446
|
71.391
|
80.842
|
90.989
|
EBITDA
1 |
9.873
|
4.537
|
7.190
|
8.343
|
8.080
|
9.110
|
11.404
|
13.343
|
Bedrijfsresultaat (EBIT)
1 |
6.946
|
1.706
|
4.865
|
5.627
|
5.838
|
6.770
|
8.575
|
10.510
|
Operationele Marge
|
9,86%
|
3,42%
|
9,33%
|
9,58%
|
8,92%
|
9,48%
|
10,61%
|
11,55%
|
Resultaat voor belastingen (EBT)
1 |
1.064
|
-1.130
|
5.027
|
5.075
|
4.769
|
6.765
|
8.155
|
9.526
|
Nettowinst (verlies)
1 |
-1.362
|
-1.133
|
4.213
|
4.247
|
3.789
|
5.081
|
6.339
|
7.696
|
Nettomarge
|
-1,93%
|
-2,27%
|
8,08%
|
7,23%
|
5,79%
|
7,12%
|
7,84%
|
8,46%
|
WPA
2 |
-1,750
|
-1,450
|
5,360
|
5,400
|
4,800
|
6,433
|
8,222
|
9,930
|
Free Cash Flow
1 |
1.413
|
-7.179
|
3.515
|
4.680
|
4.386
|
3.890
|
6.127
|
7.029
|
FCF-marge
|
2%
|
-14,38%
|
6,74%
|
7,96%
|
6,7%
|
5,45%
|
7,58%
|
7,73%
|
Kasstroomconversie (ebitda)
|
14,31%
|
-
|
48,89%
|
56,09%
|
54,28%
|
42,7%
|
53,73%
|
52,68%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
83,43%
|
110,2%
|
115,76%
|
76,56%
|
96,65%
|
91,33%
|
Dividend per aandeel
2 |
-
|
-
|
1,500
|
1,800
|
1,800
|
2,286
|
2,946
|
3,662
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
39.612
|
18.948
|
30.964
|
24.637
|
16.994
|
12.000
|
12.810
|
24.810
|
13.309
|
20.644
|
11.763
|
15.900
|
27.663
|
14.897
|
22.886
|
12.830
|
17.383
|
16.614
|
24.796
|
16.199
|
19.818
|
EBITDA
1 |
-
|
-
|
-
|
-
|
2.180
|
1.848
|
1.953
|
-
|
1.320
|
-
|
1.268
|
2.392
|
-
|
1.580
|
2.840
|
1.090
|
2.395
|
2.033
|
3.650
|
2.442
|
2.710
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-945
|
2.651
|
2.703
|
1.496
|
1.263
|
1.382
|
2.645
|
836
|
2.146
|
773
|
1.845
|
2.618
|
1.013
|
2.207
|
577
|
1.818
|
1.364
|
2.736
|
1.424
|
2.386
|
Operationele Marge
|
-
|
-4,99%
|
8,56%
|
10,97%
|
8,8%
|
10,53%
|
10,79%
|
10,66%
|
6,28%
|
10,4%
|
6,57%
|
11,6%
|
9,46%
|
6,8%
|
9,64%
|
4,5%
|
10,46%
|
8,21%
|
11,03%
|
8,79%
|
12,04%
|
Resultaat voor belastingen (EBT)
|
-
|
-1.988
|
-
|
-
|
1.762
|
1.595
|
1.091
|
2.686
|
560
|
1.829
|
539
|
1.450
|
-
|
954
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-1.919
|
-
|
-
|
1.578
|
1.219
|
682
|
1.901
|
667
|
1.679
|
466
|
1.060
|
1.526
|
806
|
1.457
|
595
|
1.334
|
1.048
|
2.044
|
-
|
-
|
Nettomarge
|
-
|
-10,13%
|
-
|
-
|
9,29%
|
10,16%
|
5,32%
|
7,66%
|
5,01%
|
8,13%
|
3,96%
|
6,67%
|
5,52%
|
5,41%
|
6,37%
|
4,64%
|
7,67%
|
6,31%
|
8,24%
|
-
|
-
|
WPA
2 |
-
|
-2,450
|
-
|
-
|
2,000
|
1,550
|
0,8700
|
-
|
0,8500
|
2,130
|
0,5900
|
1,340
|
1,940
|
1,020
|
1,850
|
0,7600
|
1,683
|
1,341
|
2,602
|
1,800
|
2,020
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
1,500
|
-
|
-
|
-
|
-
|
1,800
|
-
|
-
|
-
|
-
|
1,800
|
-
|
-
|
-
|
2,297
|
-
|
1,050
|
Datum van publicatie
|
13/02/20
|
30/07/20
|
18/02/21
|
29/07/21
|
17/02/22
|
4/05/22
|
27/07/22
|
27/07/22
|
28/10/22
|
16/02/23
|
3/05/23
|
26/07/23
|
26/07/23
|
8/11/23
|
15/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
12.534
|
4.312
|
7.643
|
5.477
|
4.974
|
11.821
|
16.202
|
20.499
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.413
|
-7.179
|
3.515
|
4.680
|
4.386
|
3.890
|
6.127
|
7.029
|
ROE (netto-inkomsten/eigen vermogen)
|
60,1%
|
17,1%
|
42,7%
|
37,9%
|
28,8%
|
26,4%
|
28,3%
|
28,1%
|
ROA (netto-inkomsten/totale activa)
|
4,11%
|
0,95%
|
3,13%
|
3,64%
|
3,76%
|
4,16%
|
5,11%
|
5,56%
|
Totale activa
1 |
-33.163
|
-119.419
|
134.652
|
116.775
|
100.715
|
122.117
|
124.145
|
138.535
|
Nettoactief per aandeel
2 |
7,640
|
8,220
|
12,00
|
16,40
|
22,50
|
26,60
|
32,50
|
39,60
|
Cashflow per aandeel
2 |
4,830
|
-6,920
|
5,900
|
7,980
|
7,930
|
10,10
|
12,50
|
14,80
|
Capex
1 |
2.340
|
1.759
|
1.928
|
2.464
|
3.051
|
2.884
|
3.142
|
3.380
|
Capex/omzet
|
3,32%
|
3,52%
|
3,7%
|
4,19%
|
4,66%
|
4,04%
|
3,89%
|
3,71%
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
157,1
EUR Gemiddelde koersdoel
177,3
EUR Spread / Gemiddelde doel +12,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,36% | 133 mld. | | +1,78% | 111 mld. | | -35,85% | 103 mld. | | +13,73% | 17,19 mld. | | +7,57% | 16,5 mld. | | +48,28% | 4,76 mld. | | +12,33% | 4,37 mld. | | -19,55% | 3,78 mld. | | +2,39% | 3,49 mld. | | -26,78% | 1,44 mld. |
Productie van commerciële vliegtuigen
|