Beurs gesloten -
Euronext Paris
17:35:26 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,68
EUR
|
+1,14%
|
|
+1,03%
|
-8,01%
|
Fiscaal tijdperk: Januari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
754,5
|
747,7
|
618,9
|
620,5
|
555,9
|
607,7
|
-
|
-
|
Bedrijfswaarde
1 |
1.371
|
1.416
|
1.131
|
1.124
|
1.278
|
1.337
|
1.212
|
1.097
|
K/w-verhouding
|
9,66
x
|
145
x
|
19,6
x
|
8,33
x
|
55,8
x
|
9,71
x
|
7,09
x
|
6,15
x
|
Dividendrendement
|
2,42%
|
2,44%
|
2,78%
|
3,04%
|
3,71%
|
3,31%
|
3,37%
|
3,56%
|
Marktkapitalisatie/omzet
|
0,69
x
|
0,65
x
|
0,6
x
|
0,61
x
|
0,51
x
|
0,63
x
|
0,55
x
|
0,54
x
|
Bedrijfswaarde/omzet
|
1,26
x
|
1,24
x
|
1,1
x
|
1,1
x
|
1,18
x
|
1,26
x
|
1,1
x
|
0,98
x
|
Bedrijfswaarde/EBITDA
|
5,04
x
|
5,02
x
|
4,6
x
|
4,59
x
|
5,32
x
|
5,48
x
|
4,74
x
|
4,06
x
|
Bedrijfswaarde/FCF
|
9,02
x
|
16,5
x
|
6,77
x
|
10,8
x
|
18,2
x
|
20,9
x
|
13,6
x
|
10,8
x
|
FCF Yield
|
11,1%
|
6,07%
|
14,8%
|
9,25%
|
5,49%
|
4,79%
|
7,36%
|
9,25%
|
Price to Book
|
0,61
x
|
0,6
x
|
0,5
x
|
0,46
x
|
0,52
x
|
0,53
x
|
0,52
x
|
0,48
x
|
Aantal aandelen (in duizenden)
|
34.419
|
34.422
|
34.366
|
34.338
|
34.377
|
34.373
|
-
|
-
|
Referentieprijs
2 |
21,92
|
21,72
|
18,01
|
18,07
|
16,17
|
17,68
|
17,68
|
17,68
|
Datum van publicatie
|
26/03/19
|
30/03/20
|
30/03/21
|
28/03/22
|
27/03/23
|
25/03/24
|
-
|
-
|
Fiscaal tijdperk: Januari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.092
|
1.143
|
1.029
|
1.024
|
1.081
|
1.062
|
1.104
|
1.124
|
EBITDA
1 |
272
|
282
|
246
|
245
|
240
|
244
|
255,6
|
270,1
|
Bedrijfsresultaat (EBIT)
1 |
199
|
170
|
152
|
147
|
150
|
157
|
155,7
|
167,6
|
Operationele Marge
|
18,22%
|
14,87%
|
14,77%
|
14,36%
|
13,88%
|
14,78%
|
14,1%
|
14,9%
|
Resultaat voor belastingen (EBT)
1 |
127
|
36
|
64
|
108
|
31
|
101
|
116,6
|
140
|
Nettowinst (verlies)
1 |
92
|
14
|
40
|
88
|
13
|
69
|
85,3
|
98,22
|
Nettomarge
|
8,42%
|
1,22%
|
3,89%
|
8,59%
|
1,2%
|
6,5%
|
7,73%
|
8,74%
|
WPA
2 |
2,270
|
0,1500
|
0,9200
|
2,170
|
0,2900
|
2,020
|
2,493
|
2,875
|
Free Cash Flow
1 |
152
|
86
|
167
|
104
|
70,2
|
64
|
89,2
|
101,4
|
FCF-marge
|
13,92%
|
7,52%
|
16,23%
|
10,16%
|
6,49%
|
6,03%
|
8,08%
|
9,02%
|
Kasstroomconversie (ebitda)
|
55,88%
|
30,5%
|
67,89%
|
42,45%
|
29,25%
|
26,23%
|
34,9%
|
37,54%
|
Kasstroomconversie (nettowinst)
|
165,22%
|
614,29%
|
417,5%
|
118,18%
|
540%
|
92,75%
|
104,57%
|
103,23%
|
Dividend per aandeel
2 |
0,5300
|
0,5300
|
0,5000
|
0,5500
|
0,6000
|
0,6500
|
0,5967
|
0,6300
|
Datum van publicatie
|
26/03/19
|
30/03/20
|
30/03/21
|
28/03/22
|
27/03/23
|
25/03/24
|
-
|
-
|
Fiscaal tijdperk: Gennaio |
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Omzet
1 |
557
|
485
|
544
|
258
|
504
|
248
|
253
|
271
|
524
|
270
|
256
|
522
|
263
|
EBITDA
|
-
|
104
|
-
|
-
|
118
|
-
|
-
|
-
|
111
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
93
|
61
|
91
|
-
|
70
|
-
|
-
|
-
|
65
|
-
|
-
|
68
|
-
|
Operationele Marge
|
16,7%
|
12,58%
|
16,73%
|
-
|
13,89%
|
-
|
-
|
-
|
12,4%
|
-
|
-
|
13,03%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
25
|
-
|
-
|
55
|
-
|
-
|
-
|
42
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
47
|
21
|
-
|
-
|
45
|
-
|
-
|
-
|
29
|
-
|
-
|
-
|
-
|
Nettomarge
|
8,44%
|
4,33%
|
-
|
-
|
8,93%
|
-
|
-
|
-
|
5,53%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/09/19
|
28/09/20
|
30/03/21
|
27/09/21
|
27/09/21
|
7/12/21
|
7/06/22
|
26/09/22
|
26/09/22
|
5/12/22
|
31/05/23
|
20/09/23
|
29/11/23
|
Fiscaal tijdperk: Gennaio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
617
|
668
|
512
|
504
|
722
|
663
|
604
|
489
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,268
x
|
2,369
x
|
2,081
x
|
2,057
x
|
3,008
x
|
2,717
x
|
2,364
x
|
1,81
x
|
Free Cash Flow
1 |
152
|
86
|
167
|
104
|
70,2
|
64
|
89,2
|
101
|
ROE (netto-inkomsten/eigen vermogen)
|
8,6%
|
4,25%
|
4,22%
|
6,77%
|
1,07%
|
6,57%
|
7,47%
|
7,88%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
36,00
|
36,10
|
35,90
|
39,40
|
31,20
|
33,10
|
33,90
|
36,70
|
Cashflow per aandeel
2 |
5,920
|
2,090
|
5,910
|
4,730
|
4,660
|
4,830
|
5,550
|
5,720
|
Capex
1 |
88
|
109
|
90
|
88
|
87,9
|
101
|
100
|
99,7
|
Capex/omzet
|
8,06%
|
9,54%
|
8,75%
|
8,59%
|
8,13%
|
9,51%
|
9,09%
|
8,87%
|
Datum van publicatie
|
26/03/19
|
30/03/20
|
30/03/21
|
28/03/22
|
27/03/23
|
25/03/24
|
-
|
-
|
Laatste slotkoers
17,68
EUR Gemiddelde koersdoel
25,46
EUR Spread / Gemiddelde doel +44,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,01% | 649 mln. | | -7,42% | 31,57 mld. | | +0,21% | 15,14 mld. | | -6,71% | 8,91 mld. | | +6,83% | 7,48 mld. | | +3,85% | 4,94 mld. | | -45,75% | 4,44 mld. | | +12,35% | 2,99 mld. | | +8,53% | 2,44 mld. | | -13,45% | 2,36 mld. |
Technologie-advies en -uitbestedingsdiensten
|