Beurs gesloten -
Euronext Paris
17:35:18 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,81
EUR
|
+1,12%
|
|
+1,67%
|
-4,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.316
|
7.634
|
7.851
|
8.099
|
8.966
|
8.557
|
-
|
-
|
Bedrijfswaarde
1 |
12.557
|
11.783
|
12.237
|
12.007
|
8.966
|
12.290
|
12.243
|
12.195
|
K/w-verhouding
|
53,5
x
|
-67,5
x
|
-33,9
x
|
31,9
x
|
27,6
x
|
34,3
x
|
36,8
x
|
29,4
x
|
Dividendrendement
|
2,64%
|
0,35%
|
0,69%
|
3,34%
|
-
|
3,8%
|
4,1%
|
4,2%
|
Marktkapitalisatie/omzet
|
7,66
x
|
9,36
x
|
10,1
x
|
5,04
x
|
4,9
x
|
5,34
x
|
5,59
x
|
5,4
x
|
Bedrijfswaarde/omzet
|
11,6
x
|
14,4
x
|
15,7
x
|
7,48
x
|
4,9
x
|
7,67
x
|
8
x
|
7,7
x
|
Bedrijfswaarde/EBITDA
|
22,4
x
|
35,9
x
|
41,2
x
|
13,6
x
|
9,16
x
|
14,7
x
|
15,3
x
|
14,4
x
|
Bedrijfswaarde/FCF
|
52,1
x
|
380
x
|
583
x
|
16,8
x
|
-
|
38,3
x
|
45,8
x
|
38,4
x
|
FCF Yield
|
1,92%
|
0,26%
|
0,17%
|
5,95%
|
-
|
2,61%
|
2,18%
|
2,6%
|
Price to Book
|
5,07
x
|
5,56
x
|
5,95
x
|
3,33
x
|
-
|
3,46
x
|
3,58
x
|
3,75
x
|
Aantal aandelen (in duizenden)
|
536.184
|
538.368
|
539.186
|
540.815
|
541.248
|
541.248
|
-
|
-
|
Referentieprijs
2 |
15,51
|
14,18
|
14,56
|
14,98
|
16,56
|
15,81
|
15,81
|
15,81
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.085
|
815,9
|
778
|
1.606
|
1.829
|
1.602
|
1.530
|
1.583
|
EBITDA
1 |
560
|
328
|
297
|
886
|
979
|
838,8
|
799,6
|
848,3
|
Bedrijfsresultaat (EBIT)
1 |
409
|
134
|
61
|
671
|
728
|
574,6
|
540,4
|
599,3
|
Operationele Marge
|
37,69%
|
16,42%
|
7,84%
|
41,78%
|
39,8%
|
35,88%
|
35,32%
|
37,85%
|
Resultaat voor belastingen (EBT)
1 |
156
|
-121
|
-237
|
267
|
414
|
285,3
|
290,5
|
399,6
|
Nettowinst (verlies)
1 |
159
|
-113
|
-229
|
252
|
326
|
252,1
|
236,1
|
295,8
|
Nettomarge
|
14,65%
|
-13,85%
|
-29,43%
|
15,69%
|
17,82%
|
15,74%
|
15,44%
|
18,68%
|
WPA
2 |
0,2900
|
-0,2100
|
-0,4300
|
0,4700
|
0,6000
|
0,4616
|
0,4292
|
0,5385
|
Free Cash Flow
1 |
241
|
31
|
21
|
714
|
-
|
321,2
|
267,4
|
317,2
|
FCF-marge
|
22,21%
|
3,8%
|
2,7%
|
44,46%
|
-
|
20,05%
|
17,48%
|
20,03%
|
Kasstroomconversie (ebitda)
|
43,04%
|
9,45%
|
7,07%
|
80,59%
|
-
|
38,29%
|
33,44%
|
37,39%
|
Kasstroomconversie (nettowinst)
|
151,57%
|
-
|
-
|
283,33%
|
-
|
127,4%
|
113,24%
|
107,24%
|
Dividend per aandeel
2 |
0,4100
|
0,0500
|
0,1000
|
0,5000
|
-
|
0,6000
|
0,6480
|
0,6643
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
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 S1
|
2024 S2
|
---|
Omzet
1 |
562,3
|
369
|
446,9
|
326,2
|
223,1
|
224,7
|
447,8
|
277,8
|
349,5
|
577
|
466,1
|
563
|
1.029
|
506,9
|
426,9
|
934
|
472,5
|
422,5
|
895
|
391
|
759,4
|
841,3
|
EBITDA
|
-
|
123
|
205
|
99,99
|
-
|
-
|
-
|
-
|
-
|
309
|
-
|
-
|
-
|
-
|
-
|
496
|
-
|
-
|
483
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
31,13
|
103
|
6,126
|
-
|
-
|
-
|
-
|
-
|
222,6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
8,44%
|
23,05%
|
1,88%
|
-
|
-
|
-
|
-
|
-
|
38,58%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-36,26
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-34,18
|
-123,1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-7,65%
|
-37,74%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,2100
|
-0,1600
|
-0,0500
|
-0,2300
|
-
|
-
|
-0,2000
|
-
|
-
|
0,1000
|
-
|
-
|
0,3700
|
-
|
-
|
0,2900
|
-
|
-
|
-
|
-
|
-
|
0,5100
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
23/07/20
|
25/02/21
|
22/07/21
|
21/10/21
|
24/02/22
|
24/02/22
|
21/04/22
|
21/07/22
|
21/07/22
|
20/10/22
|
23/02/23
|
23/02/23
|
20/04/23
|
20/07/23
|
20/07/23
|
19/10/23
|
29/02/24
|
29/02/24
|
25/04/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.241
|
4.149
|
4.386
|
3.908
|
-
|
3.733
|
3.686
|
3.637
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,573
x
|
12,65
x
|
14,77
x
|
4,411
x
|
-
|
4,45
x
|
4,61
x
|
4,288
x
|
Free Cash Flow
1 |
241
|
31
|
21
|
714
|
-
|
321
|
267
|
317
|
ROE (netto-inkomsten/eigen vermogen)
|
8,72%
|
-7,51%
|
-17%
|
13,4%
|
-
|
10,5%
|
9,8%
|
11,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
2,93%
|
3,18%
|
4,09%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
8.615
|
7.428
|
7.225
|
Nettoactief per aandeel
2 |
3,060
|
2,550
|
2,450
|
4,500
|
-
|
4,570
|
4,420
|
4,210
|
Cashflow per aandeel
2 |
1,110
|
0,6900
|
0,6500
|
2,080
|
-
|
1,100
|
0,9900
|
-
|
Capex
1 |
247
|
117
|
135
|
188
|
-
|
162
|
166
|
173
|
Capex/omzet
|
22,72%
|
14,34%
|
17,35%
|
11,69%
|
-
|
10,09%
|
10,83%
|
10,92%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
15,81
EUR Gemiddelde koersdoel
16,74
EUR Spread / Gemiddelde doel +5,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,56% | 9,14 mld. | | +16,10% | 2,85 mld. | | -14,22% | 1,05 mld. | | -5,51% | 836 mln. | | -5,34% | 765 mln. | | +25,23% | 61,17 mln. |
Snelwegen & spoorwegen - Andere
|