Beurs gesloten -
Euronext Paris
17:35:29 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
114,2
EUR
|
+2,70%
|
|
+2,51%
|
+1,06%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.612
|
7.475
|
7.548
|
4.308
|
6.222
|
6.288
|
-
|
-
|
Bedrijfswaarde
1 |
8.589
|
8.999
|
9.072
|
6.281
|
7.991
|
7.881
|
7.546
|
7.286
|
K/w-verhouding
|
17,5
x
|
25
x
|
16,4
x
|
13,7
x
|
16,2
x
|
13,2
x
|
11,5
x
|
10,4
x
|
Dividendrendement
|
1,71%
|
1,58%
|
1,79%
|
3,13%
|
2,32%
|
2,64%
|
2,91%
|
3,01%
|
Marktkapitalisatie/omzet
|
0,9
x
|
1,08
x
|
0,94
x
|
0,54
x
|
0,78
x
|
0,75
x
|
0,72
x
|
0,68
x
|
Bedrijfswaarde/omzet
|
1,17
x
|
1,3
x
|
1,13
x
|
0,79
x
|
1
x
|
0,94
x
|
0,86
x
|
0,79
x
|
Bedrijfswaarde/EBITDA
|
8,88
x
|
10,6
x
|
8,71
x
|
7,19
x
|
8,11
x
|
7,21
x
|
6,38
x
|
5,82
x
|
Bedrijfswaarde/FCF
|
18,5
x
|
11,2
x
|
29,6
x
|
-314
x
|
9,93
x
|
16,5
x
|
14
x
|
13,3
x
|
FCF Yield
|
5,4%
|
8,94%
|
3,37%
|
-0,32%
|
10,1%
|
6,04%
|
7,14%
|
7,51%
|
Price to Book
|
2,76
x
|
2,75
x
|
2,52
x
|
1,37
x
|
-
|
1,77
x
|
1,6
x
|
1,42
x
|
Aantal aandelen (in duizenden)
|
54.933
|
55.183
|
55.135
|
55.050
|
55.061
|
55.061
|
-
|
-
|
Referentieprijs
2 |
120,4
|
135,5
|
136,9
|
78,25
|
113,0
|
114,2
|
114,2
|
114,2
|
Datum van publicatie
|
27/02/20
|
24/02/21
|
24/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.354
|
6.940
|
8.059
|
7.960
|
8.006
|
8.356
|
8.758
|
9.219
|
EBITDA
1 |
967
|
851
|
1.041
|
874
|
985
|
1.094
|
1.183
|
1.253
|
Bedrijfsresultaat (EBIT)
1 |
702,6
|
581,2
|
773,9
|
602,7
|
701,8
|
795,2
|
870,5
|
937,6
|
Operationele Marge
|
9,55%
|
8,37%
|
9,6%
|
7,57%
|
8,77%
|
9,52%
|
9,94%
|
10,17%
|
Resultaat voor belastingen (EBT)
1 |
559,8
|
442,5
|
650,3
|
466,3
|
587
|
669,8
|
739,6
|
788
|
Nettowinst (verlies)
1 |
379,7
|
300,5
|
453,8
|
316,2
|
386,2
|
483,3
|
540
|
580
|
Nettomarge
|
5,16%
|
4,33%
|
5,63%
|
3,97%
|
4,82%
|
5,78%
|
6,17%
|
6,29%
|
WPA
2 |
6,891
|
5,418
|
8,360
|
5,710
|
6,970
|
8,661
|
9,906
|
11,02
|
Free Cash Flow
1 |
463,9
|
804,1
|
306
|
-20
|
805
|
476,3
|
538,8
|
547,1
|
FCF-marge
|
6,31%
|
11,59%
|
3,8%
|
-0,25%
|
10,05%
|
5,7%
|
6,15%
|
5,93%
|
Kasstroomconversie (ebitda)
|
47,97%
|
94,49%
|
29,39%
|
-
|
81,73%
|
43,55%
|
45,53%
|
43,67%
|
Kasstroomconversie (nettowinst)
|
122,18%
|
267,59%
|
67,43%
|
-
|
208,44%
|
98,55%
|
99,77%
|
94,33%
|
Dividend per aandeel
2 |
2,055
|
2,136
|
2,450
|
2,450
|
2,620
|
3,017
|
3,318
|
3,435
|
Datum van publicatie
|
27/02/20
|
24/02/21
|
24/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
2.914
|
3.610
|
1.961
|
2.488
|
1.915
|
1.751
|
3.666
|
1.894
|
2.400
|
1.822
|
1.790
|
1.920
|
2.474
|
1.866
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
103
|
-
|
-
|
-
|
140
|
58,6
|
-
|
120
|
-
|
65
|
115,1
|
209
|
-
|
110
|
Operationele Marge
|
3,53%
|
-
|
-
|
-
|
7,31%
|
3,35%
|
-
|
6,34%
|
-
|
3,57%
|
6,43%
|
10,89%
|
-
|
5,9%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/07/20
|
23/07/21
|
26/10/21
|
24/02/22
|
28/04/22
|
20/07/22
|
20/07/22
|
24/10/22
|
22/02/23
|
28/04/23
|
26/07/23
|
26/10/23
|
21/02/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.977
|
1.524
|
1.524
|
1.973
|
1.769
|
1.593
|
1.258
|
998
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,044
x
|
1,791
x
|
1,464
x
|
2,257
x
|
1,796
x
|
1,457
x
|
1,063
x
|
0,7962
x
|
Free Cash Flow
1 |
464
|
804
|
306
|
-20
|
805
|
476
|
539
|
547
|
ROE (netto-inkomsten/eigen vermogen)
|
16,9%
|
12,4%
|
16,6%
|
10,3%
|
12,1%
|
14,5%
|
14,6%
|
14,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
3,28%
|
4,2%
|
4,7%
|
4,9%
|
-
|
Totale activa
1 |
-
|
-
|
-
|
9.626
|
9.190
|
10.283
|
11.020
|
-
|
Nettoactief per aandeel
2 |
43,60
|
49,20
|
54,30
|
57,00
|
-
|
64,50
|
71,30
|
80,50
|
Cashflow per aandeel
2 |
12,40
|
19,10
|
10,60
|
10,60
|
18,40
|
15,20
|
17,00
|
-
|
Capex
1 |
218
|
158
|
213
|
233
|
176
|
298
|
306
|
327
|
Capex/omzet
|
2,97%
|
2,28%
|
2,64%
|
2,92%
|
2,19%
|
3,56%
|
3,49%
|
3,54%
|
Datum van publicatie
|
27/02/20
|
24/02/21
|
24/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
114,2
EUR Gemiddelde koersdoel
135,2
EUR Spread / Gemiddelde doel +18,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,06% | 6,71 mld. | | +25,15% | 64,64 mld. | | +35,00% | 34,08 mld. | | +24,76% | 8,88 mld. | | +9,90% | 6,41 mld. | | +2,95% | 5,05 mld. | | -10,25% | 3,23 mld. | | +3,51% | 2,5 mld. | | -6,61% | 2,38 mld. | | +18,25% | 2,37 mld. |
Apparaten, gereedschappen & huishoudelijke artikelen - Andere
|