Beurs gesloten -
Euronext Paris
17:35:17 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
203,3
EUR
|
+0,84%
|
|
0,00%
|
+11,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
58.784
|
55.649
|
82.608
|
75.236
|
81.962
|
91.912
|
-
|
-
|
Bedrijfswaarde
1 |
63.363
|
58.624
|
92.306
|
82.299
|
87.821
|
97.754
|
95.846
|
95.352
|
K/w-verhouding
|
55,7
x
|
671
x
|
57,1
x
|
35
x
|
35,7
x
|
34,2
x
|
30
x
|
27,1
x
|
Dividendrendement
|
1,64%
|
0,9%
|
1,34%
|
1,91%
|
2,18%
|
1,98%
|
2,17%
|
2,41%
|
Marktkapitalisatie/omzet
|
3,38
x
|
3,86
x
|
4,17
x
|
3,07
x
|
3,23
x
|
3,44
x
|
3,25
x
|
3,08
x
|
Bedrijfswaarde/omzet
|
3,64
x
|
4,06
x
|
4,66
x
|
3,36
x
|
3,46
x
|
3,66
x
|
3,39
x
|
3,19
x
|
Bedrijfswaarde/EBITDA
|
12,8
x
|
16,7
x
|
16,8
x
|
11,6
x
|
12,3
x
|
14,1
x
|
12,8
x
|
11,9
x
|
Bedrijfswaarde/FCF
|
34,7
x
|
31,8
x
|
33,1
x
|
36,4
x
|
26,4
x
|
28
x
|
24,8
x
|
21,9
x
|
FCF Yield
|
2,88%
|
3,14%
|
3,02%
|
2,75%
|
3,79%
|
3,57%
|
4,04%
|
4,56%
|
Price to Book
|
1,69
x
|
1,72
x
|
2,34
x
|
2,01
x
|
2,1
x
|
2,32
x
|
2,23
x
|
2,14
x
|
Aantal aandelen (in duizenden)
|
432.871
|
436.292
|
441.185
|
444.659
|
451.334
|
452.098
|
-
|
-
|
Referentieprijs
2 |
135,8
|
127,6
|
187,2
|
169,2
|
181,6
|
203,3
|
203,3
|
203,3
|
Datum van publicatie
|
6/03/20
|
12/03/21
|
11/03/22
|
23/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.390
|
14.429
|
19.820
|
24.494
|
25.395
|
26.712
|
28.280
|
29.883
|
EBITDA
1 |
4.933
|
3.510
|
5.488
|
7.085
|
7.150
|
6.924
|
7.485
|
8.027
|
Bedrijfsresultaat (EBIT)
1 |
2.812
|
1.374
|
3.027
|
4.115
|
4.178
|
4.547
|
5.058
|
5.552
|
Operationele Marge
|
16,17%
|
9,52%
|
15,27%
|
16,8%
|
16,45%
|
17,02%
|
17,89%
|
18,58%
|
Resultaat voor belastingen (EBT)
1 |
1.534
|
313
|
2.200
|
3.032
|
3.035
|
3.918
|
4.503
|
5.075
|
Nettowinst (verlies)
1 |
1.077
|
85
|
1.463
|
2.152
|
2.289
|
2.862
|
3.212
|
3.624
|
Nettomarge
|
6,19%
|
0,59%
|
7,38%
|
8,79%
|
9,01%
|
10,71%
|
11,36%
|
12,13%
|
WPA
2 |
2,440
|
0,1900
|
3,280
|
4,830
|
5,080
|
5,944
|
6,784
|
7,516
|
Free Cash Flow
1 |
1.825
|
1.842
|
2.792
|
2.260
|
3.330
|
3.485
|
3.869
|
4.351
|
FCF-marge
|
10,49%
|
12,77%
|
14,09%
|
9,23%
|
13,11%
|
13,05%
|
13,68%
|
14,56%
|
Kasstroomconversie (ebitda)
|
37%
|
52,48%
|
50,87%
|
31,9%
|
46,57%
|
50,34%
|
51,7%
|
54,21%
|
Kasstroomconversie (nettowinst)
|
169,45%
|
2.167,06%
|
190,84%
|
105,02%
|
145,48%
|
121,77%
|
120,46%
|
120,06%
|
Dividend per aandeel
2 |
2,230
|
1,150
|
2,510
|
3,230
|
3,950
|
4,017
|
4,407
|
4,894
|
Datum van publicatie
|
6/03/20
|
12/03/21
|
11/03/22
|
23/02/23
|
14/02/24
|
-
|
-
|
-
|
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 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
8.614
|
6.230
|
8.199
|
8.768
|
5.465
|
5.587
|
11.052
|
5.607
|
6.387
|
11.994
|
6.394
|
6.106
|
12.500
|
6.151
|
6.700
|
12.851
|
6.294
|
6.250
|
12.544
|
6.314
|
6.950
|
13.371
|
6.646
|
6.597
|
13.318
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.810
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.300
|
126
|
1.249
|
1.622
|
-
|
-
|
1.405
|
-
|
-
|
2.202
|
-
|
-
|
1.913
|
-
|
-
|
2.347
|
-
|
-
|
2.346
|
-
|
-
|
2.495
|
-
|
-
|
2.074
|
Operationele Marge
|
15,09%
|
2,02%
|
15,23%
|
18,5%
|
-
|
-
|
12,71%
|
-
|
-
|
18,36%
|
-
|
-
|
15,3%
|
-
|
-
|
18,26%
|
-
|
-
|
18,7%
|
-
|
-
|
18,66%
|
-
|
-
|
15,57%
|
Resultaat voor belastingen (EBT)
|
-
|
-460
|
773
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-412
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.174
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-6,61%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,79%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/03/20
|
31/07/20
|
12/03/21
|
30/07/21
|
29/10/21
|
11/03/22
|
11/03/22
|
22/04/22
|
29/07/22
|
29/07/22
|
21/10/22
|
23/02/23
|
23/02/23
|
20/04/23
|
25/07/23
|
25/07/23
|
19/10/23
|
14/02/24
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.579
|
2.975
|
9.698
|
7.063
|
5.859
|
5.842
|
3.934
|
3.440
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9282
x
|
0,8476
x
|
1,767
x
|
0,9969
x
|
0,8194
x
|
0,8438
x
|
0,5256
x
|
0,4286
x
|
Free Cash Flow
1 |
1.825
|
1.842
|
2.792
|
2.260
|
3.330
|
3.485
|
3.869
|
4.351
|
ROE (netto-inkomsten/eigen vermogen)
|
5,73%
|
2,35%
|
6,11%
|
7,89%
|
7,65%
|
8,33%
|
8,94%
|
9,5%
|
ROA (netto-inkomsten/totale activa)
|
3,84%
|
1,5%
|
3,69%
|
4,77%
|
4,87%
|
5,38%
|
5,77%
|
6,03%
|
Totale activa
1 |
28.059
|
5.658
|
39.681
|
45.138
|
47.041
|
53.226
|
55.659
|
60.072
|
Nettoactief per aandeel
2 |
80,20
|
74,00
|
80,20
|
84,10
|
86,30
|
87,70
|
91,30
|
95,20
|
Cashflow per aandeel
2 |
7,480
|
6,730
|
10,20
|
10,70
|
10,80
|
12,30
|
13,10
|
14,30
|
Capex
1 |
903
|
650
|
1.030
|
1.572
|
1.531
|
1.614
|
1.650
|
1.694
|
Capex/omzet
|
5,19%
|
4,5%
|
5,2%
|
6,42%
|
6,03%
|
6,04%
|
5,84%
|
5,67%
|
Datum van publicatie
|
6/03/20
|
12/03/21
|
11/03/22
|
23/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
203,3
EUR Gemiddelde koersdoel
205,9
EUR Spread / Gemiddelde doel +1,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,95% | 98,12 mld. | | +9,69% | 38,82 mld. | | -6,10% | 17,66 mld. | | -20,02% | 2,24 mld. | | -8,37% | 1,54 mld. | | +29,63% | 1,23 mld. | | -35,62% | 747 mln. | | -35,36% | 735 mln. | | -13,36% | 623 mln. | | +24,04% | 494 mln. |
Bril, Bril & Contactlenzen
|