Beurs gesloten -
Euronext Paris
17:35:22 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
44,95
EUR
|
-0,16%
|
|
+2,84%
|
-16,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.216
|
11.408
|
10.107
|
12.680
|
13.495
|
11.191
|
-
|
-
|
Bedrijfswaarde
1 |
12.506
|
12.523
|
10.923
|
12.987
|
13.495
|
11.699
|
11.134
|
10.315
|
K/w-verhouding
|
35,7
x
|
47,8
x
|
34,1
x
|
34,8
x
|
53,6
x
|
21,7
x
|
18,7
x
|
16
x
|
Dividendrendement
|
1,89%
|
1,62%
|
2,22%
|
1,97%
|
-
|
2,76%
|
2,94%
|
3,14%
|
Marktkapitalisatie/omzet
|
6,9
x
|
7,79
x
|
6,21
x
|
6,24
x
|
5,37
x
|
3,87
x
|
3,48
x
|
3,15
x
|
Bedrijfswaarde/omzet
|
7,69
x
|
8,55
x
|
6,71
x
|
6,39
x
|
5,37
x
|
4,05
x
|
3,46
x
|
2,91
x
|
Bedrijfswaarde/EBITDA
|
18,7
x
|
21,6
x
|
16,3
x
|
15,5
x
|
12,3
x
|
9,31
x
|
7,97
x
|
6,67
x
|
Bedrijfswaarde/FCF
|
34,1
x
|
20,4
x
|
22,3
x
|
14,7
x
|
-
|
10,8
x
|
9,55
x
|
8,67
x
|
FCF Yield
|
2,93%
|
4,9%
|
4,49%
|
6,78%
|
-
|
9,28%
|
10,5%
|
11,5%
|
Price to Book
|
-9,35
x
|
-9,28
x
|
-11,6
x
|
-17,6
x
|
-
|
-24,2
x
|
-61
x
|
53
x
|
Aantal aandelen (in duizenden)
|
243.291
|
245.817
|
249.135
|
249.207
|
249.257
|
248.956
|
-
|
-
|
Referentieprijs
2 |
46,10
|
46,41
|
40,57
|
50,88
|
54,14
|
44,95
|
44,95
|
44,95
|
Datum van publicatie
|
26/02/20
|
2/03/21
|
22/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.626
|
1.465
|
1.627
|
2.031
|
2.514
|
2.892
|
3.216
|
3.548
|
EBITDA
1 |
668
|
580
|
670
|
836
|
1.094
|
1.257
|
1.398
|
1.547
|
Bedrijfsresultaat (EBIT)
1 |
545
|
455
|
538
|
687
|
901
|
1.032
|
1.155
|
1.290
|
Operationele Marge
|
33,52%
|
31,06%
|
33,07%
|
33,83%
|
35,84%
|
35,69%
|
35,9%
|
36,36%
|
Resultaat voor belastingen (EBT)
1 |
499
|
390
|
494
|
605
|
534
|
836,3
|
964,6
|
1.126
|
Nettowinst (verlies)
1 |
312
|
238
|
313
|
386
|
267
|
536,4
|
624,4
|
724,6
|
Nettomarge
|
19,19%
|
16,25%
|
19,24%
|
19,01%
|
10,62%
|
18,55%
|
19,41%
|
20,42%
|
WPA
2 |
1,290
|
0,9700
|
1,190
|
1,460
|
1,010
|
2,070
|
2,401
|
2,809
|
Free Cash Flow
1 |
367
|
614
|
490
|
881
|
-
|
1.085
|
1.165
|
1.190
|
FCF-marge
|
22,57%
|
41,91%
|
30,12%
|
43,38%
|
-
|
37,53%
|
36,23%
|
33,55%
|
Kasstroomconversie (ebitda)
|
54,94%
|
105,86%
|
73,13%
|
105,38%
|
-
|
86,36%
|
83,39%
|
76,94%
|
Kasstroomconversie (nettowinst)
|
117,63%
|
257,98%
|
156,55%
|
228,24%
|
-
|
202,33%
|
186,65%
|
164,26%
|
Dividend per aandeel
2 |
0,8700
|
0,7500
|
0,9000
|
1,000
|
-
|
1,240
|
1,320
|
1,411
|
Datum van publicatie
|
26/02/20
|
2/03/21
|
22/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q4
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
849
|
696
|
769
|
757
|
405
|
870
|
439
|
482
|
922
|
1.109
|
557
|
606
|
1.163
|
717
|
1.351
|
1.400
|
1.510
|
1.546
|
1.676
|
EBITDA
|
358
|
255
|
325
|
295
|
-
|
-
|
-
|
-
|
365
|
471
|
-
|
-
|
483
|
-
|
611
|
572
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
296
|
192
|
263
|
232
|
-
|
-
|
-
|
-
|
295
|
392
|
-
|
-
|
399
|
-
|
-
|
470
|
-
|
-
|
-
|
Operationele Marge
|
34,86%
|
27,59%
|
34,2%
|
30,65%
|
-
|
-
|
-
|
-
|
32%
|
35,35%
|
-
|
-
|
34,31%
|
-
|
-
|
33,56%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
270
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
166
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
170
|
-
|
-
|
-
|
202
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
19,55%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,44%
|
-
|
-
|
-
|
17,37%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,6400
|
-
|
-
|
-
|
0,7600
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/20
|
27/07/20
|
2/03/21
|
27/07/21
|
21/10/21
|
22/02/22
|
21/04/22
|
26/07/22
|
26/07/22
|
21/02/23
|
20/04/23
|
25/07/23
|
25/07/23
|
27/02/24
|
27/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.290
|
1.115
|
816
|
307
|
-
|
508
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
56,5
|
876
|
Hefboom (schuld/ebitda)
|
1,931
x
|
1,922
x
|
1,218
x
|
0,3672
x
|
-
|
0,4046
x
|
-
|
-
|
Free Cash Flow
1 |
367
|
614
|
490
|
881
|
-
|
1.085
|
1.165
|
1.190
|
ROE (netto-inkomsten/eigen vermogen)
|
-22,7%
|
-19,7%
|
-
|
-
|
-
|
-
|
319%
|
292%
|
ROA (netto-inkomsten/totale activa)
|
3,86%
|
2,6%
|
3,17%
|
3,59%
|
-
|
4,29%
|
4,69%
|
5,12%
|
Totale activa
1 |
8.078
|
9.157
|
9.875
|
10.748
|
-
|
12.504
|
13.321
|
14.140
|
Nettoactief per aandeel
2 |
-4,930
|
-5,000
|
-3,500
|
-2,880
|
-
|
-1,860
|
-0,7400
|
0,8500
|
Cashflow per aandeel
2 |
1,920
|
2,930
|
2,300
|
3,830
|
-
|
3,760
|
3,780
|
3,950
|
Capex
1 |
98
|
104
|
114
|
151
|
-
|
214
|
236
|
256
|
Capex/omzet
|
6,03%
|
7,1%
|
7,01%
|
7,43%
|
-
|
7,39%
|
7,34%
|
7,2%
|
Datum van publicatie
|
26/02/20
|
2/03/21
|
22/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
44,95
EUR Gemiddelde koersdoel
63,18
EUR Spread / Gemiddelde doel +40,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,97% | 11,95 mld. | | +17,35% | 91,21 mld. | | +7,41% | 69,43 mld. | | -3,71% | 46,28 mld. | | -1,91% | 31,78 mld. | | +7,50% | 21,83 mld. | | -9,73% | 10,07 mld. | | +11,32% | 9,07 mld. | | -25,92% | 7,68 mld. | | +303,14% | 5,71 mld. |
Transactie- & Betalingsdiensten
|