Beurs gesloten -
Euronext Paris
17:35:19 17-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
68,02 EUR
|
+1,28%
|
|
+1,67%
|
+4,45%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.287
|
23.620
|
24.281
|
27.661
|
27.619
|
27.211
|
28.198
|
29.245
|
Variatie
|
-
|
-6,59%
|
2,8%
|
13,92%
|
-0,15%
|
-1,48%
|
3,63%
|
3,71%
|
EBITDA
1 |
5.232
|
4.769
|
4.602
|
5.240
|
5.092
|
4.616
|
4.861
|
5.134
|
Variatie
|
-
|
-8,85%
|
-3,5%
|
13,86%
|
-2,82%
|
-9,35%
|
5,31%
|
5,62%
|
Bedrijfsresultaat (EBIT)
1 |
3.846
|
3.317
|
3.337
|
3.377
|
3.481
|
3.539
|
3.761
|
3.992
|
Variatie
|
-
|
-13,75%
|
0,6%
|
1,2%
|
3,08%
|
1,67%
|
6,28%
|
6,13%
|
Betaalde rente
1 |
-371
|
-310
|
-267
|
-291
|
-307
|
-320,3
|
-331,1
|
-326
|
Resultaat voor belastingen (EBT)
1 |
2.867
|
2.488
|
1.995
|
1.832
|
1.686
|
3.171
|
3.372
|
3.625
|
Variatie
|
-
|
-13,22%
|
-19,82%
|
-8,17%
|
-7,97%
|
88,05%
|
6,36%
|
7,49%
|
Nettowinst (verlies)
1 |
1.929
|
1.956
|
1.924
|
959
|
881
|
2.213
|
2.360
|
2.514
|
Variatie
|
-
|
1,4%
|
-1,64%
|
-50,16%
|
-8,13%
|
151,24%
|
6,61%
|
6,55%
|
Datum van publicatie
|
26/02/20
|
19/02/21
|
23/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q3
|
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
6.418
|
6.241
|
6.242
|
5.954
|
5.821
|
5.628
|
5.657
|
6.171
|
6.158
|
6.242
|
6.236
|
7.067
|
7.334
|
7.007
|
6.962
|
7.235
|
6.906
|
6.655
|
6.789
|
6.938
|
6.826
|
6.662
|
6.978
|
7.339
|
7.319
|
7.115
|
Variatie
|
-
|
-2,76%
|
0,02%
|
-4,61%
|
-2,23%
|
-3,32%
|
0,52%
|
9,09%
|
-0,21%
|
1,36%
|
-0,1%
|
13,33%
|
3,78%
|
-4,46%
|
-0,64%
|
3,92%
|
-4,55%
|
-3,63%
|
2,01%
|
2,19%
|
-1,61%
|
-2,4%
|
4,74%
|
5,17%
|
-0,27%
|
-2,79%
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Charge d'intérêts
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/10/19
|
26/02/20
|
21/04/20
|
30/07/20
|
19/10/20
|
19/02/21
|
20/04/21
|
29/07/21
|
19/10/21
|
23/02/22
|
20/04/22
|
27/07/22
|
27/10/22
|
22/02/23
|
26/04/23
|
26/07/23
|
26/10/23
|
22/02/24
|
18/04/24
|
31/07/24
|
24/10/24
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
12.189
|
11.431
|
11.835
|
12.446
|
13.325
|
14.336
|
14.167
|
13.452
|
13.757
|
13.498
|
Variatie
|
-
|
-6,22%
|
3,53%
|
5,16%
|
7,06%
|
7,59%
|
-1,18%
|
-5,05%
|
2,27%
|
-1,89%
|
EBITDA
1 |
2.276
|
2.493
|
2.112
|
2.490
|
2.158
|
2.424
|
2.267
|
2.825
|
2.298
|
2.425
|
Variatie
|
-
|
9,53%
|
-15,28%
|
17,9%
|
-13,33%
|
12,33%
|
-6,48%
|
24,61%
|
-18,65%
|
5,53%
|
Bedrijfsresultaat (EBIT)
1 |
1.702
|
1.615
|
1.551
|
1.786
|
1.612
|
1.765
|
1.734
|
1.747
|
1.746
|
1.799
|
Variatie
|
-
|
-5,11%
|
-3,96%
|
15,15%
|
-9,74%
|
9,49%
|
-1,76%
|
0,75%
|
-0,06%
|
3,04%
|
Charge d'intérêts
1 |
-170
|
-140
|
-129
|
-137
|
-
|
-144
|
-141
|
-166
|
-151
|
-205
|
Resultaat voor belastingen (EBT)
1 |
1.410
|
-
|
-
|
-
|
-
|
-
|
1.525
|
161
|
1.654
|
1.586
|
Variatie
|
-
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-89,44%
|
927,33%
|
-4,11%
|
Nettowinst (verlies)
1 |
1.015
|
-
|
-
|
-
|
-
|
-
|
1.093
|
-212
|
1.219
|
1.131
|
Variatie
|
-
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-7,22%
|
Datum van publicatie
|
30/07/20
|
19/02/21
|
29/07/21
|
23/02/22
|
27/07/22
|
22/02/23
|
26/07/23
|
22/02/24
|
31/07/24
|
-
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
12.819
|
11.941
|
10.500
|
10.107
|
10.221
|
9.011
|
8.200
|
7.459
|
Variatie
|
-
|
-6,85%
|
-12,07%
|
-3,74%
|
1,13%
|
-11,84%
|
-9%
|
-9,04%
|
Datum van publicatie
|
26/02/20
|
19/02/21
|
23/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
951
|
962
|
1.043
|
873
|
847
|
1.067
|
1.179
|
1.222
|
Variatie
|
-
|
1,16%
|
8,42%
|
-16,3%
|
-2,98%
|
26,03%
|
10,43%
|
3,68%
|
Vrije kasstroom (FCF)
1 |
2.510
|
2.052
|
2.431
|
2.091
|
2.633
|
2.345
|
2.399
|
2.613
|
Variatie
|
-
|
-18,25%
|
18,47%
|
-13,99%
|
25,92%
|
-10,93%
|
2,27%
|
8,94%
|
Datum van publicatie
|
26/02/20
|
19/02/21
|
23/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
20,69%
|
20,19%
|
18,95%
|
18,94%
|
18,44%
|
16,96%
|
17,24%
|
17,56%
|
EBIT-marge (%)
|
15,21%
|
14,04%
|
13,74%
|
12,21%
|
12,6%
|
13,01%
|
13,34%
|
13,65%
|
EBT-marge (%)
|
11,34%
|
10,53%
|
8,22%
|
6,62%
|
6,1%
|
11,65%
|
11,96%
|
12,39%
|
Nettomarge (%)
|
7,63%
|
8,28%
|
7,92%
|
3,47%
|
3,19%
|
8,13%
|
8,37%
|
8,6%
|
FCF-marge (%)
|
9,93%
|
8,69%
|
10,01%
|
7,56%
|
9,53%
|
8,62%
|
8,51%
|
8,94%
|
Vrije kasstroom/nettoresultaat (%)
|
130,12%
|
104,91%
|
126,35%
|
218,04%
|
298,86%
|
105,96%
|
101,65%
|
103,93%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
5,62%
|
4,44%
|
4,96%
|
4,86%
|
5,09%
|
4,95%
|
5,23%
|
5,53%
|
ROE
|
14,98%
|
11,7%
|
11,49%
|
12,53%
|
13,39%
|
13,78%
|
14,14%
|
14,44%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
2,45x
|
2,5x
|
2,28x
|
1,93x
|
2,01x
|
1,95x
|
1,69x
|
1,45x
|
Schuld/vrije kasstroom
|
5,11x
|
5,82x
|
4,32x
|
4,83x
|
3,88x
|
3,84x
|
3,42x
|
2,85x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
3,76%
|
4,07%
|
4,3%
|
3,16%
|
3,07%
|
3,92%
|
4,18%
|
4,18%
|
CAPEX / EBITDA (%)
|
18,18%
|
20,17%
|
22,66%
|
16,66%
|
16,63%
|
23,13%
|
24,25%
|
23,81%
|
CAPEX / FCF (%)
|
37,89%
|
46,88%
|
42,9%
|
41,75%
|
32,17%
|
45,52%
|
49,15%
|
46,78%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
5,306
|
4,565
|
5,374
|
4,635
|
5,364
|
5,104
|
5,12
|
5,847
|
Variatie
|
-
|
-13,97%
|
17,73%
|
-13,75%
|
15,72%
|
-4,84%
|
0,31%
|
14,2%
|
Dividend per aandeel
1 |
2,1
|
1,94
|
1,94
|
2
|
2,1
|
2,132
|
2,244
|
2,368
|
Variatie
|
-
|
-7,62%
|
0%
|
3,09%
|
5%
|
1,51%
|
5,26%
|
5,56%
|
Nettoactief per aandeel
1 |
26,57
|
24,94
|
27,07
|
28,02
|
25,2
|
27,73
|
29,31
|
30,94
|
Variatie
|
-
|
-6,14%
|
8,54%
|
3,52%
|
-10,07%
|
10,02%
|
5,7%
|
5,59%
|
WPA
1 |
2,95
|
2,99
|
2,94
|
1,48
|
1,3
|
3,524
|
3,728
|
4,008
|
Variatie
|
-
|
1,36%
|
-1,67%
|
-49,66%
|
-12,16%
|
171,1%
|
5,77%
|
7,53%
|
Aantal aandelen (in duizend)
|
648.339
|
649.380
|
650.849
|
626.246
|
641.543
|
643.653
|
643.653
|
643.653
|
Datum van publicatie
|
26/02/20
|
19/02/21
|
23/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
19,3x |
18,2x |
---|
PBR-ratio |
2,45x |
2,32x |
---|
EV/omzet |
1,94x |
1,84x |
---|
Dividendrendement |
3,13% |
3,3% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 68,02EUR Gemiddelde koersdoel 68,15EUR Spread / Gemiddelde doel +0,20% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|