Beurs gesloten -
Euronext Paris
17:35:25 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
99,2
EUR
|
+2,85%
|
|
+2,01%
|
+25,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.890
|
2.556
|
3.754
|
3.648
|
3.460
|
4.328
|
-
|
-
|
Bedrijfswaarde
1 |
2.361
|
2.735
|
3.828
|
3.830
|
3.674
|
4.518
|
4.392
|
4.237
|
K/w-verhouding
|
-15,5
x
|
33,7
x
|
23,5
x
|
15,4
x
|
16,1
x
|
15,3
x
|
13,6
x
|
11,7
x
|
Dividendrendement
|
-
|
1,18%
|
1,4%
|
2,49%
|
2,9%
|
2,61%
|
2,74%
|
2,9%
|
Marktkapitalisatie/omzet
|
0,41
x
|
0,45
x
|
0,62
x
|
0,54
x
|
0,53
x
|
0,63
x
|
0,62
x
|
0,59
x
|
Bedrijfswaarde/omzet
|
0,51
x
|
0,48
x
|
0,63
x
|
0,57
x
|
0,56
x
|
0,66
x
|
0,63
x
|
0,58
x
|
Bedrijfswaarde/EBITDA
|
5,72
x
|
7,88
x
|
8,27
x
|
6,39
x
|
5,63
x
|
6,5
x
|
5,83
x
|
5,17
x
|
Bedrijfswaarde/FCF
|
38,1
x
|
11,8
x
|
19,6
x
|
15,6
x
|
11,4
x
|
25,2
x
|
15,4
x
|
13,1
x
|
FCF Yield
|
2,63%
|
8,44%
|
5,09%
|
6,42%
|
8,79%
|
3,97%
|
6,51%
|
7,64%
|
Price to Book
|
1,56
x
|
2,13
x
|
2,59
x
|
2,22
x
|
2,04
x
|
2,36
x
|
2,09
x
|
1,85
x
|
Aantal aandelen (in duizenden)
|
43.450
|
43.145
|
43.730
|
43.202
|
43.658
|
43.634
|
-
|
-
|
Referentieprijs
2 |
43,49
|
59,25
|
85,85
|
84,45
|
79,25
|
99,20
|
99,20
|
99,20
|
Datum van publicatie
|
20/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.605
|
5.713
|
6.054
|
6.745
|
6.512
|
6.886
|
7.024
|
7.317
|
EBITDA
1 |
413
|
347
|
463
|
599
|
652
|
695,4
|
752,7
|
819,5
|
Bedrijfsresultaat (EBIT)
1 |
249
|
193
|
299
|
420
|
432
|
528,5
|
546,6
|
601
|
Operationele Marge
|
5,41%
|
3,38%
|
4,94%
|
6,23%
|
6,63%
|
7,68%
|
7,78%
|
8,21%
|
Resultaat voor belastingen (EBT)
1 |
-73
|
192
|
237
|
339
|
292
|
376,3
|
433,7
|
513,8
|
Nettowinst (verlies)
1 |
-122
|
78
|
164
|
245
|
221
|
295,9
|
322,6
|
371,5
|
Nettomarge
|
-2,65%
|
1,37%
|
2,71%
|
3,63%
|
3,39%
|
4,3%
|
4,59%
|
5,08%
|
WPA
2 |
-2,810
|
1,760
|
3,660
|
5,470
|
4,920
|
6,465
|
7,296
|
8,443
|
Free Cash Flow
1 |
62
|
231
|
195
|
246
|
323
|
179,3
|
285,9
|
323,6
|
FCF-marge
|
1,35%
|
4,04%
|
3,22%
|
3,65%
|
4,96%
|
2,6%
|
4,07%
|
4,42%
|
Kasstroomconversie (ebitda)
|
15,01%
|
66,57%
|
42,12%
|
41,07%
|
49,54%
|
25,79%
|
37,98%
|
39,49%
|
Kasstroomconversie (nettowinst)
|
-
|
296,15%
|
118,9%
|
100,41%
|
146,15%
|
60,6%
|
88,61%
|
87,11%
|
Dividend per aandeel
2 |
-
|
0,7000
|
1,200
|
2,100
|
2,300
|
2,592
|
2,717
|
2,873
|
Datum van publicatie
|
20/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
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 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 S2
|
---|
Omzet
1 |
2.294
|
2.895
|
2.818
|
3.112
|
1.382
|
1.560
|
2.942
|
1.623
|
1.778
|
3.401
|
1.644
|
1.700
|
3.344
|
3.322
|
1.599
|
1.591
|
-
|
1.692
|
1.642
|
-
|
1.599
|
-
|
EBITDA
|
218
|
162
|
185
|
222
|
-
|
-
|
241
|
-
|
-
|
308
|
-
|
-
|
291
|
354
|
-
|
-
|
298
|
-
|
-
|
201
|
-
|
95
|
Bedrijfsresultaat (EBIT)
|
136
|
83
|
110
|
145
|
-
|
-
|
154
|
-
|
-
|
220
|
-
|
-
|
200
|
240
|
-
|
-
|
192
|
-
|
-
|
165,9
|
-
|
160,4
|
Operationele Marge
|
5,93%
|
2,87%
|
3,9%
|
4,66%
|
-
|
-
|
5,23%
|
-
|
-
|
6,47%
|
-
|
-
|
5,98%
|
7,22%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-15
|
-
|
133
|
-
|
-
|
104
|
-
|
-
|
250
|
-
|
-
|
-
|
-
|
-
|
-
|
113
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-6
|
-55
|
-
|
81
|
-
|
-
|
83
|
-
|
-
|
199
|
-
|
-
|
48
|
134
|
-
|
-
|
223
|
-
|
-
|
143
|
-
|
-
|
Nettomarge
|
-0,26%
|
-1,9%
|
-
|
2,6%
|
-
|
-
|
2,82%
|
-
|
-
|
5,85%
|
-
|
-
|
1,44%
|
4,03%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
29/07/20
|
17/02/21
|
28/07/21
|
3/11/21
|
16/02/22
|
16/02/22
|
27/04/22
|
27/07/22
|
27/07/22
|
26/10/22
|
15/02/23
|
15/02/23
|
26/07/23
|
25/10/23
|
15/02/24
|
15/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
471
|
179
|
74
|
182
|
214
|
190
|
63,4
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
91,3
|
Hefboom (schuld/ebitda)
|
1,14
x
|
0,5159
x
|
0,1598
x
|
0,3038
x
|
0,3282
x
|
0,2726
x
|
0,0842
x
|
-
|
Free Cash Flow
1 |
62
|
231
|
195
|
246
|
323
|
179
|
286
|
324
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
6,43%
|
12,3%
|
15,8%
|
13,2%
|
16,7%
|
16,6%
|
17,1%
|
ROA (netto-inkomsten/totale activa)
|
2,54%
|
1,51%
|
3,03%
|
4,09%
|
3,42%
|
3,98%
|
4,21%
|
-
|
Totale activa
1 |
-4.803
|
5.173
|
5.409
|
5.994
|
6.469
|
7.433
|
7.673
|
-
|
Nettoactief per aandeel
2 |
27,80
|
27,90
|
33,20
|
38,00
|
38,80
|
42,10
|
47,40
|
53,60
|
Cashflow per aandeel
2 |
6,910
|
10,30
|
8,950
|
12,10
|
15,60
|
9,790
|
10,40
|
14,00
|
Capex
1 |
238
|
225
|
206
|
298
|
377
|
350
|
288
|
241
|
Capex/omzet
|
5,17%
|
3,94%
|
3,4%
|
4,42%
|
5,79%
|
5,08%
|
4,09%
|
3,3%
|
Datum van publicatie
|
20/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
99,2
EUR Gemiddelde koersdoel
106,3
EUR Spread / Gemiddelde doel +7,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,17% | 4,62 mld. | | +24,31% | 14,91 mld. | | -4,79% | 4,55 mld. | | +33,38% | 4,5 mld. | | +19,84% | 4,22 mld. | | +2,81% | 3,8 mld. | | -8,68% | 3,71 mld. | | +37,12% | 2,55 mld. | | +7,02% | 2,27 mld. | | -7,75% | 1,69 mld. |
Draden & Kabels
|