Beurs gesloten -
Euronext Paris
17:35:14 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,8
EUR
|
+7,29%
|
|
+4,49%
|
-24,26%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
5.760
|
7.380
|
6.946
|
5.691
|
398,9
|
2.038
|
2.038
|
-
|
Bedrijfswaarde
1 |
10.782
|
14.710
|
15.239
|
16.866
|
12.926
|
2.195
|
8.639
|
7.450
|
K/w-verhouding
|
26,2
x
|
32,7
x
|
44,1
x
|
87,2
x
|
-0,1
x
|
-0
x
|
-0,01
x
|
-0,02
x
|
Dividendrendement
|
1,34%
|
1,14%
|
0,84%
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,68
x
|
1,97
x
|
1,77
x
|
1,33
x
|
0,09
x
|
0,42
x
|
0,37
x
|
0,34
x
|
Bedrijfswaarde/omzet
|
3,15
x
|
3,93
x
|
3,89
x
|
3,94
x
|
2,76
x
|
0,42
x
|
1,59
x
|
1,25
x
|
Bedrijfswaarde/EBITDA
|
17,9
x
|
15,5
x
|
16,4
x
|
16,3
x
|
17,1
x
|
12,8
x
|
9,66
x
|
7,66
x
|
Bedrijfswaarde/FCF
|
-19,8
x
|
-70
x
|
-72,2
x
|
32,6
x
|
51,5
x
|
-65,6
x
|
23,7
x
|
14,3
x
|
FCF Yield
|
-5,05%
|
-1,43%
|
-1,38%
|
3,07%
|
1,94%
|
-1,52%
|
4,23%
|
6,97%
|
Price to Book
|
1,94
x
|
2,45
x
|
1,99
x
|
1,5
x
|
-0,27
x
|
0
x
|
0
x
|
0
x
|
Aantal aandelen (in duizenden)
|
64,6
|
64,6
|
64,6
|
64,6
|
64,6
|
159.192
|
159.192
|
-
|
Referentieprijs
2 |
89.220
|
114.300
|
107.550
|
88.100
|
6.172
|
12,80
|
12,80
|
12,80
|
Datum van publicatie
|
26/03/19
|
17/03/20
|
16/03/21
|
11/03/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
3.420
|
3.740
|
3.922
|
4.285
|
4.681
|
5.198
|
5.438
|
5.971
|
EBITDA
1 |
604
|
949,4
|
926,5
|
1.037
|
756
|
750,2
|
894,5
|
972,2
|
Bedrijfsresultaat (EBIT)
1 |
427,7
|
503,7
|
422,9
|
395,7
|
-49
|
-112
|
-6,8
|
100,9
|
Operationele Marge
|
12,51%
|
13,47%
|
10,78%
|
9,24%
|
-1,05%
|
-2,22%
|
-0,13%
|
1,69%
|
Resultaat voor belastingen (EBT)
1 |
309,4
|
325,7
|
210,3
|
105,8
|
-4.591
|
-83
|
-30
|
-
|
Nettowinst (verlies)
1 |
220,4
|
233,8
|
160
|
65,18
|
-4.027
|
-457,2
|
-202,4
|
-94,85
|
Nettomarge
|
6,44%
|
6,25%
|
4,08%
|
1,52%
|
-86,03%
|
-9,05%
|
-3,72%
|
-1,59%
|
WPA
2 |
3.410
|
3.492
|
2.440
|
1.010
|
-62.330
|
-14.065
|
-1.350
|
-630,0
|
Free Cash Flow
1 |
-544
|
-210
|
-211
|
517
|
251
|
-145,9
|
365,2
|
519,5
|
FCF-marge
|
-15,91%
|
-5,61%
|
-5,38%
|
12,06%
|
5,36%
|
-2,89%
|
6,72%
|
8,7%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
49,85%
|
33,2%
|
-
|
40,83%
|
53,44%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
793,1%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1.200
|
1.300
|
900,0
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/03/19
|
17/03/20
|
16/03/21
|
11/03/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2020 S1
|
2020 S2
|
2021 Q1
|
2021 Q2
|
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
---|
Omzet
1 |
1.840
|
1.904
|
2.018
|
1.027
|
1.042
|
2.069
|
1.110
|
1.148
|
1.192
|
2.312
|
1.181
|
1.234
|
1.305
|
EBITDA
|
317,6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/09/19
|
21/07/20
|
16/03/21
|
3/06/21
|
20/07/21
|
20/07/21
|
3/11/21
|
5/05/22
|
20/07/22
|
20/07/22
|
8/11/22
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
5.022
|
7.330
|
8.293
|
11.175
|
12.527
|
7.538
|
6.601
|
5.412
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
8,315
x
|
7,721
x
|
8,951
x
|
10,78
x
|
16,57
x
|
10,05
x
|
7,379
x
|
5,567
x
|
Free Cash Flow
1 |
-544
|
-210
|
-211
|
517
|
251
|
-146
|
365
|
520
|
ROE (netto-inkomsten/eigen vermogen)
|
7,75%
|
7,8%
|
5,01%
|
1,79%
|
-
|
-15,8%
|
-9,35%
|
-3,65%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
45.974
|
46.678
|
54.090
|
58.825
|
-23.236
|
23.150
|
13.275
|
12.680
|
Cashflow per aandeel
2 |
6.426
|
6.586
|
11.382
|
11.679
|
6.342
|
267,0
|
309,0
|
-
|
Capex
1 |
718
|
651
|
915
|
1.271
|
159
|
182
|
198
|
210
|
Capex/omzet
|
21%
|
17,41%
|
23,33%
|
29,66%
|
3,39%
|
3,6%
|
3,65%
|
3,52%
|
Datum van publicatie
|
26/03/19
|
17/03/20
|
16/03/21
|
11/03/22
|
12/05/23
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
12,8
EUR Gemiddelde koersdoel
10.975
EUR Spread / Gemiddelde doel +85.642,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -24,26% | 2,18 mld. | | -1,23% | 1,41 mld. | | -26,82% | 1,37 mld. | | +15,23% | 706 mln. | | -2,73% | 464 mln. | | +240,37% | 432 mln. | | -7,77% | 322 mln. | | +1,24% | 124 mln. | | +39,04% | 88,82 mln. |
Residentiële & langdurige zorg
|