Beurs gesloten -
Euronext Paris
17:35:16 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30,4
EUR
|
+0,46%
|
|
+4,18%
|
+14,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.969
|
4.909
|
5.065
|
3.833
|
4.748
|
5.455
|
-
|
-
|
Bedrijfswaarde
1 |
7.943
|
5.643
|
6.208
|
5.296
|
4.748
|
5.455
|
5.455
|
5.455
|
K/w-verhouding
|
16,5
x
|
21
x
|
11,2
x
|
-12,7
x
|
5,83
x
|
6,89
x
|
6,16
x
|
5,73
x
|
Dividendrendement
|
4,81%
|
6,81%
|
6,56%
|
6,51%
|
-
|
6,35%
|
6,74%
|
6,86%
|
Marktkapitalisatie/omzet
|
0,43
x
|
0,3
x
|
0,29
x
|
0,19
x
|
0,25
x
|
0,27
x
|
0,26
x
|
0,25
x
|
Bedrijfswaarde/omzet
|
0,43
x
|
0,3
x
|
0,29
x
|
0,19
x
|
0,25
x
|
0,27
x
|
0,26
x
|
0,25
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
4,97
x
|
2,11
x
|
7,67
x
|
-
|
3,2
x
|
2,8
x
|
-
|
FCF Yield
|
-
|
20,1%
|
47,5%
|
13%
|
-
|
31,2%
|
35,7%
|
-
|
Price to Book
|
1,1
x
|
0,8
x
|
0,78
x
|
0,75
x
|
1,01
x
|
1,02
x
|
0,9
x
|
0,81
x
|
Aantal aandelen (in duizenden)
|
186.232
|
185.824
|
184.597
|
178.346
|
179.437
|
179.429
|
-
|
-
|
Referentieprijs
2 |
37,42
|
26,42
|
27,44
|
21,49
|
26,46
|
30,40
|
30,40
|
30,40
|
Datum van publicatie
|
27/02/20
|
24/02/21
|
24/02/22
|
2/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.341
|
16.368
|
17.600
|
19.732
|
19.371
|
20.432
|
21.113
|
21.713
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
713
|
479
|
795
|
1
|
711
|
1.276
|
1.402
|
1.478
|
Operationele Marge
|
4,36%
|
2,93%
|
4,52%
|
0,01%
|
3,67%
|
6,24%
|
6,64%
|
6,81%
|
Resultaat voor belastingen (EBT)
1 |
569
|
336
|
663
|
-116
|
-
|
1.144
|
1.273
|
1.329
|
Nettowinst (verlies)
1 |
422
|
234
|
456
|
-301
|
812
|
806,4
|
893,8
|
930
|
Nettomarge
|
2,58%
|
1,43%
|
2,59%
|
-1,53%
|
4,19%
|
3,95%
|
4,23%
|
4,28%
|
WPA
2 |
2,270
|
1,260
|
2,460
|
-1,690
|
4,540
|
4,409
|
4,933
|
5,307
|
Free Cash Flow
1 |
-
|
988
|
2.406
|
500
|
-
|
1.703
|
1.950
|
-
|
FCF-marge
|
-
|
6,04%
|
13,67%
|
2,53%
|
-
|
8,34%
|
9,24%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
422,22%
|
527,63%
|
-
|
-
|
211,2%
|
218,17%
|
-
|
Dividend per aandeel
2 |
1,800
|
1,800
|
1,800
|
1,400
|
-
|
1,929
|
2,050
|
2,085
|
Datum van publicatie
|
27/02/20
|
24/02/21
|
24/02/22
|
2/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
|
8.195
|
8.441
|
-
|
4.553
|
4.715
|
4.971
|
-
|
5.141
|
4.905
|
4.744
|
4.830
|
4.870
|
4.927
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
128
|
606
|
-18
|
207
|
-48
|
-111
|
-
|
-216
|
376
|
444
|
316
|
257
|
350
|
317,1
|
310,3
|
371,1
|
347
|
-
|
Operationele Marge
|
1,56%
|
7,18%
|
-
|
4,55%
|
-1,02%
|
-2,23%
|
-
|
-4,2%
|
7,67%
|
9,36%
|
6,54%
|
5,28%
|
7,1%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-51
|
-
|
-81
|
-
|
-
|
-242
|
345
|
417
|
288
|
227
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
26
|
380
|
-41
|
118
|
-80
|
-159
|
-239
|
-270
|
208
|
311
|
192
|
147
|
162
|
214,6
|
198,3
|
241,1
|
224,1
|
-
|
Nettomarge
|
0,32%
|
4,5%
|
-
|
2,59%
|
-1,7%
|
-3,2%
|
-
|
-5,25%
|
4,24%
|
6,56%
|
3,98%
|
3,02%
|
3,29%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,1400
|
2,040
|
-0,2200
|
0,6400
|
-0,4400
|
-0,9000
|
-
|
-1,520
|
1,160
|
1,730
|
1,070
|
0,8200
|
0,9100
|
1,089
|
1,090
|
1,220
|
1,227
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
1,800
|
-
|
-
|
-
|
-
|
1,400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000
|
-
|
Datum van publicatie
|
23/07/20
|
28/07/21
|
27/10/21
|
24/02/22
|
6/05/22
|
28/07/22
|
28/07/22
|
9/11/22
|
2/03/23
|
12/05/23
|
28/07/23
|
10/11/23
|
6/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
974
|
734
|
1.143
|
1.463
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
988
|
2.406
|
500
|
-
|
1.703
|
1.950
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7%
|
3,8%
|
7,2%
|
-5,24%
|
-
|
16%
|
15,2%
|
14,2%
|
ROA (netto-inkomsten/totale activa)
|
0,93%
|
0,5%
|
0,93%
|
-0,56%
|
-
|
1%
|
1%
|
1,1%
|
Totale activa
1 |
45.622
|
46.548
|
48.869
|
53.426
|
-
|
80.636
|
89.380
|
84.542
|
Nettoactief per aandeel
2 |
34,10
|
33,00
|
35,30
|
28,50
|
26,20
|
29,90
|
33,70
|
37,70
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
128
|
131
|
135
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
0,63%
|
0,62%
|
0,62%
|
Datum van publicatie
|
27/02/20
|
24/02/21
|
24/02/22
|
2/03/23
|
6/03/24
|
-
|
-
|
-
|
Laatste slotkoers
30,4
EUR Gemiddelde koersdoel
34,77
EUR Spread / Gemiddelde doel +14,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,89% | 5,82 mld. | | +5,22% | 31,59 mld. | | +10,73% | 7,18 mld. | | -2,06% | 4,23 mld. | | +13,57% | 869 mln. | | +17,35% | 664 mln. | | +6,43% | 493 mln. | | +41,80% | 284 mln. | | +9,84% | 154 mln. | | +2,67% | 151 mln. |
Herverzekering - Andere
|