Beurs gesloten -
Euronext Paris
17:35:24 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,4076
EUR
|
-1,09%
|
|
-4,52%
|
-31,84%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.304
|
703,8
|
514,9
|
460,9
|
471
|
310,5
|
-
|
-
|
Bedrijfswaarde
1 |
3.020
|
1.707
|
1.502
|
1.412
|
471
|
1.199
|
1.013
|
-492,5
|
K/w-verhouding
|
-32,5
x
|
-1,6
x
|
-2,89
x
|
10,8
x
|
33
x
|
5,85
x
|
3,22
x
|
5,18
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,65
x
|
0,74
x
|
0,55
x
|
0,5
x
|
0,42
x
|
0,27
x
|
0,25
x
|
0,25
x
|
Bedrijfswaarde/omzet
|
2,16
x
|
1,79
x
|
1,6
x
|
1,52
x
|
0,42
x
|
1,05
x
|
0,81
x
|
-0,39
x
|
Bedrijfswaarde/EBITDA
|
4,19
x
|
4,73
x
|
4,37
x
|
3,25
x
|
1,18
x
|
2,77
x
|
1,96
x
|
-0,98
x
|
Bedrijfswaarde/FCF
|
6,16
x
|
-44
x
|
7,59
x
|
16,5
x
|
-
|
14,5
x
|
15,3
x
|
-5,08
x
|
FCF Yield
|
16,2%
|
-2,27%
|
13,2%
|
6,06%
|
-
|
6,9%
|
6,54%
|
-19,7%
|
Price to Book
|
1,48
x
|
0,63
x
|
0,53
x
|
0,44
x
|
-
|
0,3
x
|
0,29
x
|
-
|
Aantal aandelen (in duizenden)
|
709.928
|
711.367
|
711.638
|
712.332
|
713.651
|
713.651
|
-
|
-
|
Referentieprijs
2 |
3,246
|
0,9893
|
0,7236
|
0,6470
|
0,6600
|
0,4351
|
0,4351
|
0,4351
|
Datum van publicatie
|
6/03/20
|
6/03/21
|
3/03/22
|
2/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.400
|
955,2
|
941
|
928
|
1.125
|
1.145
|
1.253
|
1.255
|
EBITDA
1 |
721
|
360,7
|
344
|
434
|
400
|
433,5
|
516,5
|
503
|
Bedrijfsresultaat (EBIT)
1 |
243,5
|
-172,7
|
-23,2
|
181,6
|
119
|
159,3
|
190,8
|
193
|
Operationele Marge
|
17,39%
|
-18,08%
|
-2,47%
|
19,57%
|
10,58%
|
13,92%
|
15,23%
|
15,38%
|
Resultaat voor belastingen (EBT)
1 |
117,4
|
-346,2
|
-186,1
|
83,5
|
19,9
|
58,86
|
77,4
|
-
|
Nettowinst (verlies)
1 |
-69,1
|
-441,8
|
-180,5
|
43,1
|
12,9
|
49,9
|
86,4
|
60
|
Nettomarge
|
-4,93%
|
-46,25%
|
-19,18%
|
4,64%
|
1,15%
|
4,36%
|
6,9%
|
4,78%
|
WPA
2 |
-0,1000
|
-0,6200
|
-0,2500
|
0,0600
|
0,0200
|
0,0744
|
0,1350
|
0,0840
|
Free Cash Flow
1 |
490,4
|
-38,8
|
197,9
|
85,5
|
-
|
82,8
|
66,25
|
97
|
FCF-marge
|
35,02%
|
-4,06%
|
21,03%
|
9,21%
|
-
|
7,23%
|
5,29%
|
7,73%
|
Kasstroomconversie (ebitda)
|
68,02%
|
-
|
57,53%
|
19,7%
|
-
|
19,1%
|
12,83%
|
19,28%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
198,38%
|
-
|
165,93%
|
76,68%
|
161,67%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/03/20
|
6/03/21
|
3/03/22
|
2/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
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 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
472,9
|
-
|
370
|
270
|
301
|
175
|
240
|
393
|
217
|
319
|
-
|
178,1
|
289
|
498
|
307
|
320
|
-
|
251,7
|
259
|
269
|
319
|
EBITDA
1 |
-
|
-
|
-
|
118
|
154
|
39
|
126
|
-
|
75
|
193
|
-
|
-
|
104
|
170
|
109
|
122
|
-
|
102
|
94
|
101
|
138
|
Bedrijfsresultaat (EBIT)
1 |
-72,1
|
-57,9
|
-15
|
20
|
-23
|
-
|
59
|
70
|
28
|
84,6
|
112
|
-
|
-
|
88
|
-
|
-
|
31
|
32
|
28
|
35
|
57
|
Operationele Marge
|
-15,25%
|
-
|
-4,05%
|
7,41%
|
-7,64%
|
-
|
24,58%
|
17,81%
|
12,9%
|
26,52%
|
-
|
-
|
-
|
17,67%
|
-
|
-
|
-
|
12,72%
|
10,81%
|
13,01%
|
17,87%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-49
|
-7,7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-17,1
|
-27
|
-17,5
|
16
|
-
|
-1
|
47,1
|
-
|
-
|
39
|
-
|
8
|
-
|
-
|
1
|
-3
|
3
|
25
|
Nettomarge
|
-
|
-
|
-
|
-6,33%
|
-8,97%
|
-10%
|
6,67%
|
-
|
-0,46%
|
14,76%
|
-
|
-
|
13,49%
|
-
|
2,61%
|
-
|
-
|
0,4%
|
-1,16%
|
1,12%
|
7,84%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/07/20
|
6/03/21
|
28/07/21
|
3/11/21
|
3/03/22
|
4/05/22
|
28/07/22
|
28/07/22
|
2/11/22
|
2/03/23
|
2/03/23
|
3/05/23
|
27/07/23
|
27/07/23
|
6/11/23
|
6/03/24
|
6/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
716
|
1.004
|
988
|
951
|
-
|
889
|
703
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
803
|
Hefboom (schuld/ebitda)
|
0,9924
x
|
2,783
x
|
2,871
x
|
2,191
x
|
-
|
2,05
x
|
1,361
x
|
-
|
Free Cash Flow
1 |
490
|
-38,8
|
198
|
85,5
|
-
|
82,8
|
66,3
|
97
|
ROE (netto-inkomsten/eigen vermogen)
|
-4,33%
|
-33%
|
-17,3%
|
4,35%
|
-
|
5,71%
|
10,3%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-1,75%
|
-12%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
3.955
|
3.695
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2,200
|
1,570
|
1,350
|
1,470
|
-
|
1,430
|
1,480
|
-
|
Cashflow per aandeel
2 |
1,060
|
0,3700
|
0,4700
|
0,4900
|
0,5700
|
0,4000
|
0,5000
|
-
|
Capex
1 |
261
|
303
|
227
|
260
|
-
|
278
|
296
|
270
|
Capex/omzet
|
18,64%
|
31,73%
|
24,11%
|
28,02%
|
-
|
24,3%
|
23,61%
|
21,51%
|
Datum van publicatie
|
6/03/20
|
6/03/21
|
3/03/22
|
2/03/23
|
6/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
0,4351
USD Gemiddelde koersdoel
0,7972
USD Spread / Gemiddelde doel +83,20% Consensus |