Beurs gesloten -
Euronext Paris
17:39:02 17-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
106,15 EUR
|
+0,47%
|
|
-0,56%
|
+3,06%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.800
|
9.712
|
10.487
|
12.572
|
13.099
|
13.965
|
15.207
|
15.920
|
Variatie
|
-
|
-0,9%
|
7,98%
|
19,88%
|
4,19%
|
6,61%
|
8,9%
|
4,69%
|
EBITDA
1 |
2.245
|
2.158
|
2.317
|
2.801
|
2.845
|
3.014
|
3.319
|
3.440
|
Variatie
|
-
|
-3,88%
|
7,37%
|
20,89%
|
1,57%
|
5,94%
|
10,13%
|
3,63%
|
Bedrijfsresultaat (EBIT)
1 |
1.659
|
1.558
|
1.840
|
2.266
|
2.363
|
2.519
|
2.756
|
2.912
|
Variatie
|
-
|
-6,09%
|
18,1%
|
23,15%
|
4,28%
|
6,6%
|
9,43%
|
5,64%
|
Betaalde rente
1 |
-113
|
-215
|
-91
|
-119
|
-9
|
6
|
-53,75
|
-34,67
|
Resultaat voor belastingen (EBT)
1 |
1.154
|
768
|
1.343
|
1.648
|
1.731
|
2.218
|
2.380
|
2.574
|
Variatie
|
-
|
-33,45%
|
74,87%
|
22,71%
|
5,04%
|
28,13%
|
7,32%
|
8,15%
|
Nettowinst (verlies)
1 |
841
|
576
|
1.027
|
1.222
|
1.312
|
1.660
|
1.773
|
1.913
|
Variatie
|
-
|
-31,51%
|
78,3%
|
18,99%
|
7,36%
|
26,52%
|
6,83%
|
7,89%
|
Datum van publicatie
|
6/02/20
|
3/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
4/02/25
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q3
|
2021 Q2
|
2021 Q3
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
2.577
|
2.539
|
2.621
|
2.800
|
3.073
|
3.237
|
3.462
|
3.079
|
3.239
|
3.241
|
3.540
|
3.230
|
3.458
|
3.423
|
3.731
|
3.498
|
3.720
|
3.649
|
4.082
|
Variatie
|
-
|
-1,47%
|
3,23%
|
6,83%
|
9,75%
|
5,34%
|
6,95%
|
-11,06%
|
5,2%
|
0,06%
|
9,23%
|
-8,76%
|
7,06%
|
-1,01%
|
9%
|
-6,24%
|
6,35%
|
-1,91%
|
11,87%
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Charge d'intérêts
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/10/19
|
22/07/21
|
14/10/21
|
14/04/22
|
21/07/22
|
18/10/22
|
2/02/23
|
20/04/23
|
20/07/23
|
12/10/23
|
8/02/24
|
11/04/24
|
18/07/24
|
17/10/24
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
4.774
|
4.938
|
4.931
|
5.556
|
5.873
|
6.699
|
6.318
|
6.781
|
6.688
|
7.277
|
7.218
|
7.732
|
Variatie
|
-
|
3,44%
|
-0,14%
|
12,67%
|
5,71%
|
14,06%
|
-5,69%
|
7,33%
|
-1,37%
|
8,81%
|
-0,82%
|
7,12%
|
EBITDA
1 |
-
|
-
|
1.077
|
1.292
|
1.287
|
1.514
|
-
|
1.510
|
1.447
|
1.613
|
1.549
|
1.766
|
Variatie
|
-
|
-
|
-
|
19,96%
|
-0,39%
|
17,64%
|
-100%
|
-
|
-4,17%
|
11,47%
|
-3,96%
|
14,02%
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
1.248
|
1.093
|
1.270
|
1.160
|
1.359
|
1.257
|
1.453
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-12,42%
|
16,19%
|
-8,66%
|
17,16%
|
-7,5%
|
15,61%
|
Charge d'intérêts
|
-
|
-
|
-57
|
-36
|
-27
|
-92
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
543
|
800
|
717
|
931
|
-
|
901
|
1.036
|
1.182
|
1.091
|
1.272
|
Variatie
|
-
|
-
|
-
|
47,33%
|
-10,38%
|
29,85%
|
-100%
|
-
|
14,98%
|
14,09%
|
-7,69%
|
16,6%
|
Nettowinst (verlies)
1 |
-
|
-
|
414
|
613
|
537
|
685
|
-
|
689
|
773
|
887
|
816,1
|
943,5
|
Variatie
|
-
|
-
|
-
|
48,07%
|
-12,4%
|
27,56%
|
-100%
|
-
|
12,19%
|
14,75%
|
-7,99%
|
15,61%
|
Datum van publicatie
|
23/07/20
|
3/02/21
|
22/07/21
|
3/02/22
|
21/07/22
|
2/02/23
|
20/07/23
|
8/02/24
|
18/07/24
|
4/02/25
|
-
|
-
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
2.713
|
833
|
76
|
-634
|
-909
|
-775
|
-1.462
|
-2.249
|
Variatie
|
-
|
-69,3%
|
-90,88%
|
-934,21%
|
-243,38%
|
-185,26%
|
-383,33%
|
-253,83%
|
Datum van publicatie
|
6/02/20
|
3/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
4/02/25
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
232
|
167
|
139
|
198
|
180
|
238
|
251,5
|
259,6
|
Variatie
|
-
|
-28,02%
|
-16,77%
|
42,45%
|
-9,09%
|
32,22%
|
14,39%
|
3,22%
|
Vrije kasstroom (FCF)
1 |
1.647
|
2.237
|
1.653
|
2.219
|
1.868
|
2.063
|
2.249
|
2.328
|
Variatie
|
-
|
35,82%
|
-26,11%
|
34,24%
|
-15,82%
|
10,44%
|
22,27%
|
3,51%
|
Datum van publicatie
|
6/02/20
|
3/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
4/02/25
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
22,91%
|
22,22%
|
22,09%
|
22,28%
|
21,72%
|
21,58%
|
21,83%
|
21,61%
|
EBIT-marge (%)
|
16,93%
|
16,04%
|
17,55%
|
18,02%
|
18,04%
|
18,04%
|
18,13%
|
18,29%
|
EBT-marge (%)
|
11,78%
|
7,91%
|
12,81%
|
13,11%
|
13,21%
|
15,88%
|
15,65%
|
16,17%
|
Nettomarge (%)
|
8,58%
|
5,93%
|
9,79%
|
9,72%
|
10,02%
|
11,89%
|
11,66%
|
12,02%
|
FCF-marge (%)
|
16,81%
|
23,03%
|
15,76%
|
17,65%
|
14,26%
|
14,77%
|
14,79%
|
14,62%
|
Vrije kasstroom/nettoresultaat (%)
|
195,84%
|
388,37%
|
160,95%
|
181,59%
|
142,38%
|
124,28%
|
126,81%
|
121,66%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
2,82%
|
1,83%
|
3,26%
|
3,56%
|
4,87%
|
4,83%
|
4,53%
|
4,57%
|
ROE
|
16,67%
|
14,18%
|
13,02%
|
13,41%
|
18,2%
|
17,76%
|
17,79%
|
17,4%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
1,21x
|
0,39x
|
0,03x
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
1,65x
|
0,37x
|
0,05x
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
2,37%
|
1,72%
|
1,33%
|
1,57%
|
1,37%
|
1,7%
|
1,65%
|
1,63%
|
CAPEX / EBITDA (%)
|
10,33%
|
7,74%
|
6%
|
7,07%
|
6,33%
|
7,9%
|
7,58%
|
7,55%
|
CAPEX / FCF (%)
|
14,09%
|
7,47%
|
8,41%
|
8,92%
|
9,64%
|
11,54%
|
11,18%
|
11,15%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
8,233
|
7,932
|
7,12
|
9,53
|
8,063
|
9,075
|
9,927
|
10,34
|
Variatie
|
-
|
-3,65%
|
-10,24%
|
33,85%
|
-15,39%
|
12,55%
|
14,35%
|
4,15%
|
Dividend per aandeel
1 |
2,3
|
2
|
2,4
|
2,9
|
3,4
|
3,6
|
3,808
|
4,04
|
Variatie
|
-
|
-13,04%
|
20%
|
20,83%
|
17,24%
|
5,88%
|
7,74%
|
6,07%
|
Nettoactief per aandeel
1 |
31,23
|
29,25
|
34,41
|
39,23
|
39,06
|
44,02
|
47,2
|
51,61
|
Variatie
|
-
|
-6,37%
|
17,65%
|
14,03%
|
-0,44%
|
12,7%
|
13,65%
|
9,34%
|
WPA
1 |
3,59
|
2,38
|
4,08
|
4,82
|
5,17
|
6,55
|
6,939
|
7,468
|
Variatie
|
-
|
-33,7%
|
71,43%
|
18,14%
|
7,26%
|
26,69%
|
12,78%
|
7,62%
|
Aantal aandelen (in duizend)
|
235.820
|
245.432
|
249.332
|
251.832
|
250.502
|
250.740
|
250.740
|
250.740
|
Datum van publicatie
|
6/02/20
|
3/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
4/02/25
|
-
|
-
|
| 2024 | 2025 * |
---|
P/E-ratio |
15,7x |
15,3x |
---|
PBR-ratio |
2,34x |
2,25x |
---|
EV/omzet |
1,8x |
1,65x |
---|
Dividendrendement |
3,5% |
3,59% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 106,15EUR Gemiddelde koersdoel 119,29EUR Spread / Gemiddelde doel +12,37% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|