Real Time
Euronext Paris
17:39:42 15-01-2021
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21,85
EUR
|
-4,21%
|
|
-1,09%
|
-2,32%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
52.274
|
42.622
|
63.845
|
88.787
|
-
|
-
|
Bedrijfswaarde
1 |
34.324
|
19.019
|
63.845
|
57.362
|
52.050
|
46.286
|
K/w-verhouding
|
3,67
x
|
2,5
x
|
3,56
x
|
4,15
x
|
4,13
x
|
4,08
x
|
Dividendrendement
|
-
|
-
|
-
|
6,77%
|
7%
|
6,78%
|
Marktkapitalisatie/omzet
|
0,34
x
|
0,24
x
|
0,34
x
|
0,47
x
|
0,45
x
|
0,45
x
|
Bedrijfswaarde/omzet
|
0,23
x
|
0,11
x
|
0,34
x
|
0,3
x
|
0,27
x
|
0,23
x
|
Bedrijfswaarde/EBITDA
|
1,44
x
|
0,63
x
|
-
|
1,98
x
|
1,78
x
|
1,55
x
|
Bedrijfswaarde/FCF
|
4,02
x
|
1,49
x
|
-
|
5,08
x
|
4,69
x
|
4,34
x
|
FCF Yield
|
24,9%
|
67%
|
-
|
19,7%
|
21,3%
|
23,1%
|
Price to Book
|
0,93
x
|
0,58
x
|
-
|
0,76
x
|
0,67
x
|
0,61
x
|
Aantal aandelen (in duizenden)
|
3.132.807
|
3.213.356
|
3.018.673
|
3.852.753
|
-
|
-
|
Referentieprijs
2 |
16,69
|
13,26
|
21,15
|
23,04
|
23,04
|
23,04
|
Datum van publicatie
|
23/02/22
|
22/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
74.731
|
134.400
|
152.119
|
179.592
|
189.544
|
189.556
|
195.197
|
199.302
|
EBITDA
1 |
10.041
|
-
|
23.882
|
30.120
|
-
|
28.926
|
29.183
|
29.869
|
Bedrijfsresultaat (EBIT)
1 |
6.324
|
7.100
|
18.011
|
23.323
|
24.343
|
21.408
|
21.104
|
20.393
|
Operationele Marge
|
8,46%
|
5,28%
|
11,84%
|
12,99%
|
12,84%
|
11,29%
|
10,81%
|
10,23%
|
Resultaat voor belastingen (EBT)
1 |
4.324
|
-
|
14.553
|
19.244
|
-
|
21.667
|
21.671
|
21.811
|
Nettowinst (verlies)
1 |
3.201
|
-
|
14.336
|
16.799
|
18.625
|
17.246
|
17.357
|
17.350
|
Nettomarge
|
4,28%
|
-
|
9,42%
|
9,35%
|
9,83%
|
9,1%
|
8,89%
|
8,71%
|
WPA
2 |
-
|
-
|
4,550
|
5,310
|
5,940
|
5,552
|
5,587
|
5,653
|
Free Cash Flow
1 |
2.475
|
-
|
8.533
|
12.745
|
-
|
11.301
|
11.103
|
10.673
|
FCF-marge
|
3,31%
|
-
|
5,61%
|
7,1%
|
-
|
5,96%
|
5,69%
|
5,36%
|
Kasstroomconversie (ebitda)
|
24,65%
|
-
|
35,73%
|
42,31%
|
-
|
39,07%
|
38,05%
|
35,73%
|
Kasstroomconversie (nettowinst)
|
77,32%
|
-
|
59,52%
|
75,87%
|
-
|
65,53%
|
63,97%
|
61,52%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
1,560
|
1,614
|
1,562
|
Datum van publicatie
|
26/02/20
|
3/03/21
|
23/02/22
|
22/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
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 |
36.391
|
25.120
|
75.310
|
32.600
|
44.258
|
76.809
|
41.482
|
46.517
|
87.999
|
42.101
|
49.492
|
91.593
|
47.235
|
51.133
|
98.368
|
45.136
|
46.040
|
91.176
|
43.297
|
-
|
93.148
|
-
|
-
|
94.775
|
EBITDA
|
4.915
|
2.130
|
11.269
|
-
|
-
|
12.613
|
-
|
-
|
15.599
|
-
|
-
|
14.521
|
-
|
-
|
17.853
|
-
|
-
|
-
|
-
|
-
|
14.434
|
-
|
-
|
14.282
|
Bedrijfsresultaat (EBIT)
|
2.986
|
517
|
8.622
|
-
|
-
|
9.389
|
-
|
-
|
12.374
|
-
|
-
|
10.949
|
-
|
-
|
14.126
|
-
|
-
|
10.217
|
-
|
-
|
9.728
|
-
|
-
|
9.660
|
Operationele Marge
|
8,21%
|
2,06%
|
11,45%
|
-
|
-
|
12,22%
|
-
|
-
|
14,06%
|
-
|
-
|
11,95%
|
-
|
-
|
14,36%
|
-
|
-
|
11,21%
|
-
|
-
|
10,44%
|
-
|
-
|
10,19%
|
Resultaat voor belastingen (EBT)
|
1.999
|
534
|
7.288
|
-
|
-
|
7.265
|
-
|
-
|
9.889
|
-
|
-
|
9.355
|
-
|
-
|
13.610
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.369
|
595
|
6.916
|
-
|
-
|
7.420
|
-
|
-
|
7.960
|
-
|
-
|
9.355
|
-
|
-
|
10.923
|
-
|
-
|
7.707
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,76%
|
2,37%
|
9,18%
|
-
|
-
|
9,66%
|
-
|
-
|
9,05%
|
-
|
-
|
10,21%
|
-
|
-
|
11,1%
|
-
|
-
|
8,45%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
2,210
|
-
|
-
|
2,390
|
-
|
-
|
2,470
|
-
|
-
|
2,840
|
-
|
-
|
3,450
|
-
|
-
|
2,470
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,040
|
-
|
-
|
-
|
-
|
1,340
|
1,340
|
-
|
-
|
-
|
-
|
-
|
1,550
|
-
|
1,455
|
-
|
Datum van publicatie
|
26/02/20
|
28/07/20
|
3/08/21
|
28/10/21
|
23/02/22
|
23/02/22
|
5/05/22
|
28/07/22
|
28/07/22
|
3/11/22
|
22/02/23
|
22/02/23
|
3/05/23
|
26/07/23
|
26/07/23
|
15/11/23
|
15/02/24
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
7.914
|
-
|
17.950
|
23.603
|
-
|
31.425
|
36.737
|
42.501
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.475
|
-
|
8.533
|
12.745
|
-
|
11.301
|
11.103
|
10.673
|
ROE (netto-inkomsten/eigen vermogen)
|
17,7%
|
-
|
40,7%
|
30,5%
|
-
|
19,1%
|
16,6%
|
16,5%
|
ROA (netto-inkomsten/totale activa)
|
4,86%
|
-
|
11,6%
|
9,39%
|
-
|
8,39%
|
8,15%
|
7,33%
|
Totale activa
1 |
65.859
|
-
|
123.526
|
178.961
|
-
|
205.438
|
212.925
|
236.728
|
Nettoactief per aandeel
2 |
-
|
-
|
17,80
|
22,90
|
-
|
30,30
|
34,40
|
37,90
|
Cashflow per aandeel
2 |
-
|
-
|
6,090
|
6,360
|
-
|
7,910
|
7,800
|
7,930
|
Capex
1 |
4.911
|
-
|
10.113
|
7.214
|
-
|
11.496
|
12.103
|
12.231
|
Capex/omzet
|
6,57%
|
-
|
6,65%
|
4,02%
|
-
|
6,06%
|
6,2%
|
6,14%
|
Datum van publicatie
|
26/02/20
|
3/03/21
|
23/02/22
|
22/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
23,04
EUR Gemiddelde koersdoel
28,57
EUR Spread / Gemiddelde doel +23,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,39% | 87,34 mld. | | -0,75% | 84,51 mld. | | +24,83% | 76,07 mld. | | +23,31% | 47,89 mld. | | +18,20% | 34,02 mld. | | -1,54% | 19,82 mld. | | +49,97% | 11,99 mld. | | -10,47% | 10,13 mld. | | +93,89% | 7,85 mld. |
Automobielen & Multifunctionele voertuigen
|