Beurs gesloten -
Euronext Paris
17:35:23 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,68
EUR
|
+1,32%
|
|
+1,10%
|
+21,03%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.392
|
9.769
|
13.190
|
11.135
|
10.375
|
12.558
|
-
|
-
|
Bedrijfswaarde
1 |
12.201
|
11.101
|
14.242
|
12.110
|
11.311
|
13.652
|
13.450
|
13.186
|
K/w-verhouding
|
28
x
|
77,7
x
|
31,7
x
|
24,1
x
|
20,8
x
|
22,2
x
|
20,5
x
|
18,8
x
|
Dividendrendement
|
2,41%
|
1,65%
|
1,82%
|
3,13%
|
3,63%
|
3,21%
|
3,43%
|
3,79%
|
Marktkapitalisatie/omzet
|
2,04
x
|
2,12
x
|
2,65
x
|
1,97
x
|
1,77
x
|
2,03
x
|
1,92
x
|
1,8
x
|
Bedrijfswaarde/omzet
|
2,39
x
|
2,41
x
|
2,86
x
|
2,14
x
|
1,93
x
|
2,21
x
|
2,05
x
|
1,89
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
13,1
x
|
14,1
x
|
10,7
x
|
9,71
x
|
10,9
x
|
10,1
x
|
9,11
x
|
Bedrijfswaarde/FCF
|
17,6
x
|
15,4
x
|
21,1
x
|
17,1
x
|
17,2
x
|
20,1
x
|
18,6
x
|
17,2
x
|
FCF Yield
|
5,68%
|
6,49%
|
4,75%
|
5,86%
|
5,83%
|
4,97%
|
5,38%
|
5,8%
|
Price to Book
|
8,14
x
|
7,9
x
|
8,06
x
|
5,77
x
|
5,35
x
|
6
x
|
5,5
x
|
5,02
x
|
Aantal aandelen (in duizenden)
|
446.765
|
448.945
|
452.037
|
452.445
|
453.664
|
453.695
|
-
|
-
|
Referentieprijs
2 |
23,26
|
21,76
|
29,18
|
24,61
|
22,87
|
27,68
|
27,68
|
27,68
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.100
|
4.601
|
4.981
|
5.651
|
5.868
|
6.188
|
6.556
|
6.964
|
EBITDA
1 |
1.057
|
845,1
|
1.013
|
1.134
|
1.165
|
1.256
|
1.328
|
1.447
|
Bedrijfsresultaat (EBIT)
1 |
831,5
|
615
|
801,8
|
902,1
|
930,2
|
982,4
|
1.057
|
1.183
|
Operationele Marge
|
16,3%
|
13,37%
|
16,1%
|
15,96%
|
15,85%
|
15,88%
|
16,12%
|
16,98%
|
Resultaat voor belastingen (EBT)
1 |
603,3
|
269,7
|
645,5
|
718
|
756,6
|
861,9
|
937
|
1.062
|
Nettowinst (verlies)
1 |
367,9
|
125,3
|
420,9
|
466,7
|
503,7
|
563,1
|
610,8
|
665,5
|
Nettomarge
|
7,21%
|
2,72%
|
8,45%
|
8,26%
|
8,58%
|
9,1%
|
9,32%
|
9,56%
|
WPA
2 |
0,8300
|
0,2800
|
0,9200
|
1,020
|
1,100
|
1,247
|
1,349
|
1,471
|
Free Cash Flow
1 |
692,5
|
720,8
|
676,2
|
709,3
|
659,1
|
678,3
|
723,7
|
764,9
|
FCF-marge
|
13,58%
|
15,67%
|
13,58%
|
12,55%
|
11,23%
|
10,96%
|
11,04%
|
10,98%
|
Kasstroomconversie (ebitda)
|
65,52%
|
85,29%
|
66,76%
|
62,58%
|
56,59%
|
54,02%
|
54,49%
|
52,85%
|
Kasstroomconversie (nettowinst)
|
188,23%
|
575,26%
|
160,66%
|
151,98%
|
130,85%
|
120,45%
|
118,49%
|
114,94%
|
Dividend per aandeel
2 |
0,5600
|
0,3600
|
0,5300
|
0,7700
|
0,8300
|
0,8896
|
0,9499
|
1,050
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
2.623
|
2.200
|
2.400
|
2.418
|
1.246
|
1.317
|
2.563
|
1.290
|
1.403
|
2.693
|
1.457
|
1.500
|
2.957
|
1.404
|
2.904
|
1.424
|
1.540
|
2.964
|
1.440
|
2.989
|
3.171
|
3.190
|
3.372
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
517,7
|
-
|
-
|
-
|
-
|
548,5
|
-
|
-
|
616,1
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
451
|
215,8
|
399,2
|
378,2
|
-
|
-
|
423,6
|
-
|
-
|
410,9
|
-
|
-
|
491,2
|
-
|
434,2
|
-
|
-
|
496
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
17,19%
|
9,81%
|
16,63%
|
15,64%
|
-
|
-
|
16,53%
|
-
|
-
|
15,26%
|
-
|
-
|
16,61%
|
-
|
14,95%
|
-
|
-
|
16,74%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
232,5
|
-
|
-
|
271,2
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,01%
|
-
|
-
|
9,15%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,5900
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
28/07/20
|
25/02/21
|
28/07/21
|
26/10/21
|
24/02/22
|
24/02/22
|
21/04/22
|
28/07/22
|
28/07/22
|
26/10/22
|
23/02/23
|
23/02/23
|
20/04/23
|
26/07/23
|
25/10/23
|
22/02/24
|
22/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.810
|
1.332
|
1.051
|
975
|
936
|
1.094
|
892
|
628
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,712
x
|
1,576
x
|
1,038
x
|
0,8604
x
|
0,8039
x
|
0,8711
x
|
0,6716
x
|
0,434
x
|
Free Cash Flow
1 |
693
|
721
|
676
|
709
|
659
|
678
|
724
|
765
|
ROE (netto-inkomsten/eigen vermogen)
|
33,1%
|
22,8%
|
33,4%
|
29,4%
|
26,5%
|
30,6%
|
30,1%
|
31,4%
|
ROA (netto-inkomsten/totale activa)
|
5,6%
|
4,19%
|
7,22%
|
7,7%
|
7,32%
|
9,3%
|
8,83%
|
9,25%
|
Totale activa
1 |
6.573
|
2.990
|
5.830
|
6.063
|
6.882
|
6.058
|
6.916
|
7.193
|
Nettoactief per aandeel
2 |
2,860
|
2,760
|
3,620
|
4,260
|
4,270
|
4,610
|
5,030
|
5,520
|
Cashflow per aandeel
2 |
1,840
|
1,800
|
1,750
|
1,850
|
1,810
|
1,690
|
1,860
|
1,890
|
Capex
1 |
123
|
88,3
|
115
|
126
|
144
|
165
|
171
|
184
|
Capex/omzet
|
2,41%
|
1,92%
|
2,3%
|
2,22%
|
2,45%
|
2,66%
|
2,61%
|
2,65%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
27,68
EUR Gemiddelde koersdoel
30,78
EUR Spread / Gemiddelde doel +11,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,03% | 13,41 mld. | | +10,55% | 67,6 mld. | | +11,64% | 18,21 mld. | | +9,40% | 13,37 mld. | | +16,53% | 9,94 mld. | | -32,90% | 5,74 mld. | | -10,98% | 5,57 mld. | | -4,09% | 4,91 mld. | | -4,83% | 4,87 mld. | | 0,00% | 4,3 mld. |
Bedrijfsondersteunende diensten - NEC
|