Beurs gesloten -
Euronext Paris
17:35:27 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,22
EUR
|
+7,18%
|
|
+7,98%
|
-39,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.477
|
1.947
|
2.287
|
1.446
|
931,6
|
564,8
|
-
|
-
|
Bedrijfswaarde
1 |
4.379
|
2.962
|
3.511
|
3.045
|
931,6
|
1.873
|
1.841
|
1.818
|
K/w-verhouding
|
15,4
x
|
16,6
x
|
7,07
x
|
7,66
x
|
48,1
x
|
-11
x
|
11,2
x
|
5,55
x
|
Dividendrendement
|
4,47%
|
5,64%
|
6,05%
|
9,59%
|
-
|
-
|
7,34%
|
7,34%
|
Marktkapitalisatie/omzet
|
0,55
x
|
0,4
x
|
0,47
x
|
0,31
x
|
0,22
x
|
0,16
x
|
0,16
x
|
0,14
x
|
Bedrijfswaarde/omzet
|
0,97
x
|
0,61
x
|
0,73
x
|
0,65
x
|
0,22
x
|
0,53
x
|
0,51
x
|
0,46
x
|
Bedrijfswaarde/EBITDA
|
7,64
x
|
5,39
x
|
6,53
x
|
5,56
x
|
2,26
x
|
7,33
x
|
4,83
x
|
3,97
x
|
Bedrijfswaarde/FCF
|
15,7
x
|
-10,4
x
|
-16,1
x
|
45
x
|
-
|
-20,7
x
|
14,7
x
|
10,5
x
|
FCF Yield
|
6,38%
|
-9,61%
|
-6,23%
|
2,22%
|
-
|
-4,82%
|
6,82%
|
9,5%
|
Price to Book
|
1,44
x
|
1,15
x
|
1,2
x
|
0,74
x
|
-
|
0,31
x
|
0,3
x
|
0,3
x
|
Aantal aandelen (in duizenden)
|
55.314
|
54.909
|
55.325
|
55.492
|
55.288
|
55.261
|
-
|
-
|
Referentieprijs
2 |
44,78
|
35,46
|
41,34
|
26,06
|
16,85
|
10,22
|
10,22
|
10,22
|
Datum van publicatie
|
25/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.499
|
4.855
|
4.836
|
4.704
|
4.273
|
3.510
|
3.623
|
3.940
|
EBITDA
1 |
572,9
|
549,7
|
537,9
|
547,4
|
412
|
255,4
|
381,2
|
457,6
|
Bedrijfsresultaat (EBIT)
1 |
353,2
|
285,3
|
370,6
|
366,6
|
246
|
75,05
|
192,7
|
270,9
|
Operationele Marge
|
7,85%
|
5,88%
|
7,66%
|
7,79%
|
5,76%
|
2,14%
|
5,32%
|
6,88%
|
Resultaat voor belastingen (EBT)
1 |
272,9
|
199,8
|
440,2
|
300,3
|
137
|
184
|
156
|
-
|
Nettowinst (verlies)
1 |
160,7
|
118,1
|
324,9
|
187,8
|
19
|
-51,88
|
51,2
|
103,5
|
Nettomarge
|
3,57%
|
2,43%
|
6,72%
|
3,99%
|
0,44%
|
-1,48%
|
1,41%
|
2,63%
|
WPA
2 |
2,900
|
2,140
|
5,850
|
3,400
|
0,3500
|
-0,9275
|
0,9120
|
1,840
|
Free Cash Flow
1 |
279,5
|
-284,7
|
-218,6
|
67,6
|
-
|
-90,35
|
125,5
|
172,6
|
FCF-marge
|
6,21%
|
-5,86%
|
-4,52%
|
1,44%
|
-
|
-2,57%
|
3,46%
|
4,38%
|
Kasstroomconversie (ebitda)
|
48,79%
|
-
|
-
|
12,35%
|
-
|
-
|
32,92%
|
37,71%
|
Kasstroomconversie (nettowinst)
|
173,93%
|
-
|
-
|
36%
|
-
|
-
|
245,07%
|
166,71%
|
Dividend per aandeel
2 |
2,000
|
2,000
|
2,500
|
2,500
|
-
|
-
|
0,7500
|
0,7500
|
Datum van publicatie
|
25/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
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
|
---|
Omzet
1 |
-
|
1.716
|
2.064
|
1.013
|
1.548
|
895
|
1.069
|
1.964
|
991
|
1.750
|
-
|
895
|
1.148
|
2.043
|
915
|
1.315
|
-
|
770
|
EBITDA
|
-
|
163,5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
227,8
|
50,2
|
136
|
-
|
-
|
-
|
-
|
110,1
|
-
|
-
|
256
|
-
|
-
|
82,3
|
-
|
-
|
163,7
|
-
|
Operationele Marge
|
-
|
2,93%
|
6,59%
|
-
|
-
|
-
|
-
|
5,61%
|
-
|
-
|
-
|
-
|
-
|
4,03%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
6,6
|
283,2
|
-
|
-
|
-
|
-
|
59
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
0,38%
|
13,72%
|
-
|
-
|
-
|
-
|
3%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
28/07/20
|
27/07/21
|
26/10/21
|
23/02/22
|
27/04/22
|
27/07/22
|
27/07/22
|
26/10/22
|
22/02/23
|
22/02/23
|
26/04/23
|
26/07/23
|
26/07/23
|
25/10/23
|
28/02/24
|
28/02/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.902
|
1.015
|
1.224
|
1.599
|
-
|
1.308
|
1.276
|
1.253
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,32
x
|
1,847
x
|
2,276
x
|
2,921
x
|
-
|
5,121
x
|
3,347
x
|
2,738
x
|
Free Cash Flow
1 |
279
|
-285
|
-219
|
67,6
|
-
|
-90,4
|
125
|
173
|
ROE (netto-inkomsten/eigen vermogen)
|
9,18%
|
6,79%
|
17,8%
|
9,62%
|
-
|
-3,6%
|
3,47%
|
5,25%
|
ROA (netto-inkomsten/totale activa)
|
2,06%
|
-
|
-
|
5,47%
|
-
|
-
|
1%
|
1,6%
|
Totale activa
1 |
7.794
|
-
|
-
|
3.436
|
-
|
-
|
5.120
|
6.471
|
Nettoactief per aandeel
2 |
31,10
|
30,80
|
34,40
|
35,20
|
-
|
33,00
|
34,30
|
34,10
|
Cashflow per aandeel
2 |
6,000
|
-2,980
|
5,760
|
6,770
|
-
|
-0,6200
|
2,450
|
-
|
Capex
1 |
68,8
|
73,4
|
53,4
|
68,8
|
-
|
70
|
66,7
|
136
|
Capex/omzet
|
1,53%
|
1,51%
|
1,1%
|
1,46%
|
-
|
1,99%
|
1,84%
|
3,45%
|
Datum van publicatie
|
25/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
10,22
EUR Gemiddelde koersdoel
14,74
EUR Spread / Gemiddelde doel +44,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -39,35% | 603 mln. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|