Beurs gesloten -
Euronext Paris
17:38:28 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,24
EUR
|
+1,06%
|
|
+0,33%
|
+6,21%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.147
|
12.811
|
12.045
|
10.501
|
12.914
|
13.590
|
-
|
-
|
Bedrijfswaarde
1 |
16.369
|
14.792
|
12.986
|
17.941
|
19.165
|
20.892
|
20.196
|
19.249
|
K/w-verhouding
|
11,9
x
|
18,4
x
|
10,7
x
|
11
x
|
12,3
x
|
11,6
x
|
9,91
x
|
8,97
x
|
Dividendrendement
|
-
|
5,05%
|
5,72%
|
-
|
5,57%
|
5,33%
|
5,36%
|
5,52%
|
Marktkapitalisatie/omzet
|
0,37
x
|
0,37
x
|
0,32
x
|
0,24
x
|
0,23
x
|
0,24
x
|
0,23
x
|
0,23
x
|
Bedrijfswaarde/omzet
|
0,43
x
|
0,43
x
|
0,35
x
|
0,4
x
|
0,34
x
|
0,37
x
|
0,35
x
|
0,33
x
|
Bedrijfswaarde/EBITDA
|
4,61
x
|
4,58
x
|
3,54
x
|
4,56
x
|
4,22
x
|
4,36
x
|
3,99
x
|
3,62
x
|
Bedrijfswaarde/FCF
|
10,8
x
|
19,5
x
|
11,5
x
|
-
|
5,88
x
|
19,1
x
|
15,1
x
|
12,2
x
|
FCF Yield
|
9,29%
|
5,12%
|
8,7%
|
-
|
17%
|
5,23%
|
6,6%
|
8,17%
|
Price to Book
|
1,38
x
|
1,24
x
|
1,08
x
|
-
|
1,03
x
|
1,06
x
|
1,03
x
|
1,06
x
|
Aantal aandelen (in duizenden)
|
373.470
|
380.703
|
382.487
|
374.485
|
378.482
|
375.004
|
-
|
-
|
Referentieprijs
2 |
37,88
|
33,65
|
31,49
|
28,04
|
34,12
|
36,24
|
36,24
|
36,24
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
37.929
|
34.694
|
37.589
|
44.322
|
56.017
|
57.020
|
58.189
|
59.080
|
EBITDA
1 |
3.548
|
3.233
|
3.667
|
3.936
|
4.545
|
4.789
|
5.064
|
5.317
|
Bedrijfsresultaat (EBIT)
1 |
1.676
|
1.222
|
1.693
|
1.962
|
2.308
|
2.503
|
2.809
|
3.060
|
Operationele Marge
|
4,42%
|
3,52%
|
4,5%
|
4,43%
|
4,12%
|
4,39%
|
4,83%
|
5,18%
|
Resultaat voor belastingen (EBT)
1 |
1.422
|
871
|
1.515
|
1.585
|
1.689
|
1.927
|
2.262
|
2.780
|
Nettowinst (verlies)
1 |
1.184
|
696
|
1.125
|
973
|
1.040
|
1.181
|
1.362
|
1.490
|
Nettomarge
|
3,12%
|
2,01%
|
2,99%
|
2,2%
|
1,86%
|
2,07%
|
2,34%
|
2,52%
|
WPA
2 |
3,170
|
1,830
|
2,950
|
2,550
|
2,770
|
3,122
|
3,656
|
4,041
|
Free Cash Flow
1 |
1.520
|
758
|
1.130
|
-
|
3.259
|
1.093
|
1.333
|
1.573
|
FCF-marge
|
4,01%
|
2,18%
|
3,01%
|
-
|
5,82%
|
1,92%
|
2,29%
|
2,66%
|
Kasstroomconversie (ebitda)
|
42,84%
|
23,45%
|
30,82%
|
-
|
71,71%
|
22,82%
|
26,33%
|
29,57%
|
Kasstroomconversie (nettowinst)
|
128,38%
|
108,91%
|
100,44%
|
-
|
313,37%
|
92,56%
|
97,88%
|
105,51%
|
Dividend per aandeel
2 |
-
|
1,700
|
1,800
|
-
|
1,900
|
1,933
|
1,941
|
2,000
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
10.100
|
10.072
|
8.204
|
10.327
|
11.146
|
14.645
|
12.007
|
14.129
|
14.752
|
15.129
|
12.149
|
14.244
|
14.871
|
15.230
|
EBITDA
1 |
-
|
1.061
|
-
|
909
|
1.192
|
-
|
414
|
1.158
|
-
|
-
|
517
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
760
|
462
|
-77
|
569
|
715
|
755
|
-14
|
695
|
865
|
762
|
25
|
-
|
-
|
-
|
Operationele Marge
|
7,52%
|
4,59%
|
-0,94%
|
5,51%
|
6,41%
|
5,16%
|
-0,12%
|
4,92%
|
5,86%
|
5,04%
|
0,21%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
684
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
399
|
318
|
-131
|
278
|
390
|
436
|
-
|
-
|
440
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,95%
|
3,16%
|
-1,6%
|
2,69%
|
3,5%
|
2,98%
|
-
|
-
|
2,98%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
1,040
|
0,8400
|
-0,3400
|
0,7200
|
1,020
|
1,150
|
-0,3600
|
0,9600
|
1,170
|
1,000
|
-0,4000
|
1,020
|
1,370
|
1,080
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/11/21
|
24/02/22
|
12/05/22
|
2/08/22
|
17/11/22
|
23/02/23
|
16/05/23
|
28/07/23
|
31/10/23
|
27/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.222
|
1.981
|
941
|
7.440
|
6.251
|
7.302
|
6.606
|
5.659
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6263
x
|
0,6127
x
|
0,2566
x
|
1,89
x
|
1,375
x
|
1,525
x
|
1,304
x
|
1,064
x
|
Free Cash Flow
1 |
1.520
|
758
|
1.130
|
-
|
3.259
|
1.093
|
1.333
|
1.573
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
6,71%
|
10,4%
|
-
|
8,45%
|
9,31%
|
10,4%
|
12,1%
|
ROA (netto-inkomsten/totale activa)
|
3,07%
|
1,74%
|
2,64%
|
-
|
1,71%
|
1,92%
|
2,14%
|
2,46%
|
Totale activa
1 |
38.524
|
40.051
|
42.627
|
-
|
60.670
|
61.414
|
63.586
|
60.576
|
Nettoactief per aandeel
2 |
27,40
|
27,20
|
29,20
|
-
|
33,00
|
34,10
|
35,20
|
34,30
|
Cashflow per aandeel
2 |
9,030
|
8,950
|
9,370
|
-
|
14,30
|
9,580
|
9,910
|
10,30
|
Capex
1 |
1.602
|
2.220
|
1.974
|
-
|
2.117
|
2.430
|
2.439
|
2.427
|
Capex/omzet
|
4,22%
|
6,4%
|
5,25%
|
-
|
3,78%
|
4,26%
|
4,19%
|
4,11%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
36,24
EUR Gemiddelde koersdoel
39,5
EUR Spread / Gemiddelde doel +9,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,21% | 14,51 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
|