Beurs gesloten -
Euronext Paris
17:35:09 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,525
EUR
|
+1,38%
|
|
-0,63%
|
-7,30%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.682
|
3.514
|
3.173
|
2.682
|
2.618
|
2.410
|
-
|
-
|
Bedrijfswaarde
1 |
8.996
|
6.319
|
5.705
|
5.983
|
3.870
|
3.618
|
3.316
|
2.849
|
K/w-verhouding
|
23,1
x
|
-25,7
x
|
7,58
x
|
-38,1
x
|
-2,79
x
|
13,1
x
|
13,4
x
|
17,8
x
|
Dividendrendement
|
3,2%
|
5,18%
|
7,17%
|
8,21%
|
8,39%
|
11,5%
|
9,95%
|
11,3%
|
Marktkapitalisatie/omzet
|
2,86
x
|
1,87
x
|
1,78
x
|
1,38
x
|
1,29
x
|
1,23
x
|
1,21
x
|
1,16
x
|
Bedrijfswaarde/omzet
|
4,53
x
|
3,37
x
|
3,2
x
|
3,08
x
|
1,91
x
|
1,84
x
|
1,67
x
|
1,38
x
|
Bedrijfswaarde/EBITDA
|
7,39
x
|
5,86
x
|
3,06
x
|
4,82
x
|
3,78
x
|
3,68
x
|
3,32
x
|
2,72
x
|
Bedrijfswaarde/FCF
|
10,9
x
|
7,53
x
|
5,63
x
|
49
x
|
1,26
x
|
6,11
x
|
5,64
x
|
4,33
x
|
FCF Yield
|
9,21%
|
13,3%
|
17,8%
|
2,04%
|
79,4%
|
16,4%
|
17,7%
|
23,1%
|
Price to Book
|
1,16
x
|
0,83
x
|
0,71
x
|
0,61
x
|
0,9
x
|
0,41
x
|
0,41
x
|
-
|
Aantal aandelen (in duizenden)
|
454.560
|
455.441
|
455.047
|
440.401
|
439.184
|
436.134
|
-
|
-
|
Referentieprijs
2 |
12,50
|
7,716
|
6,972
|
6,090
|
5,960
|
5,525
|
5,525
|
5,525
|
Datum van publicatie
|
2/03/20
|
25/02/21
|
24/02/22
|
27/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.984
|
1.876
|
1.782
|
1.944
|
2.030
|
1.966
|
1.987
|
2.069
|
EBITDA
1 |
1.217
|
1.079
|
1.862
|
1.242
|
1.025
|
984,1
|
999,2
|
1.046
|
Bedrijfsresultaat (EBIT)
1 |
365,4
|
82
|
468
|
140
|
-686
|
312,5
|
279,9
|
261,9
|
Operationele Marge
|
18,42%
|
4,37%
|
26,26%
|
7,2%
|
-33,79%
|
15,9%
|
14,08%
|
12,66%
|
Resultaat voor belastingen (EBT)
1 |
199,5
|
-102
|
397
|
52
|
-728
|
229,6
|
211,4
|
235,4
|
Nettowinst (verlies)
1 |
296,2
|
-86
|
453
|
-34
|
-905
|
172,9
|
174,6
|
193,9
|
Nettomarge
|
14,93%
|
-4,58%
|
25,42%
|
-1,75%
|
-44,58%
|
8,79%
|
8,78%
|
9,37%
|
WPA
2 |
0,5400
|
-0,3000
|
0,9200
|
-0,1600
|
-2,140
|
0,4208
|
0,4124
|
0,3100
|
Free Cash Flow
1 |
828,8
|
839
|
1.014
|
122
|
3.074
|
591,9
|
588,3
|
657,7
|
FCF-marge
|
41,78%
|
44,72%
|
56,9%
|
6,28%
|
151,43%
|
30,11%
|
29,6%
|
31,8%
|
Kasstroomconversie (ebitda)
|
68,12%
|
77,76%
|
54,46%
|
9,82%
|
299,9%
|
60,14%
|
58,87%
|
62,86%
|
Kasstroomconversie (nettowinst)
|
279,81%
|
-
|
223,84%
|
-
|
-
|
342,39%
|
337%
|
339,17%
|
Dividend per aandeel
2 |
0,4000
|
0,4000
|
0,5000
|
0,5000
|
0,5000
|
0,6375
|
0,5500
|
0,6250
|
Datum van publicatie
|
2/03/20
|
25/02/21
|
24/02/22
|
27/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
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 S1
|
2024 S2
|
---|
Omzet
1 |
1.022
|
947,5
|
928
|
875
|
444
|
463
|
907
|
448
|
451
|
899
|
501
|
544
|
1.045
|
490
|
497
|
987
|
507
|
536
|
1.043
|
952,7
|
1.017
|
EBITDA
1 |
-
|
-
|
-
|
-
|
272
|
1.064
|
-
|
266
|
263
|
-
|
271
|
442
|
-
|
265
|
247
|
-
|
262
|
233
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
105
|
168
|
-
|
107
|
78
|
-
|
97
|
-142
|
-
|
87
|
72
|
-
|
88
|
-2.089
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
23,65%
|
36,29%
|
-
|
23,88%
|
17,29%
|
-
|
19,36%
|
-26,1%
|
-
|
17,76%
|
14,49%
|
-
|
17,36%
|
-389,74%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
164
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
68
|
248
|
-
|
82
|
19
|
-
|
97
|
-232
|
-
|
55
|
37
|
-
|
770
|
-1.767
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
15,32%
|
53,56%
|
-
|
18,3%
|
4,21%
|
-
|
19,36%
|
-42,65%
|
-
|
11,22%
|
7,44%
|
-
|
151,87%
|
-329,66%
|
-
|
-
|
-
|
WPA
|
0,2200
|
0,1400
|
-0,4400
|
0,2500
|
0,1400
|
0,5300
|
0,6700
|
-
|
-
|
0,1900
|
-
|
-
|
-0,3500
|
-
|
-
|
-
|
-
|
-
|
-2,310
|
0,1400
|
0,1400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/03/20
|
7/08/20
|
25/02/21
|
4/08/21
|
4/11/21
|
24/02/22
|
24/02/22
|
5/05/22
|
4/08/22
|
4/08/22
|
3/11/22
|
27/02/23
|
27/02/23
|
4/05/23
|
3/08/23
|
3/08/23
|
31/10/23
|
29/02/24
|
29/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.314
|
2.805
|
2.532
|
3.301
|
1.252
|
1.208
|
906
|
439
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,724
x
|
2,6
x
|
1,36
x
|
2,658
x
|
1,221
x
|
1,228
x
|
0,9067
x
|
0,42
x
|
Free Cash Flow
1 |
829
|
839
|
1.014
|
122
|
3.074
|
592
|
588
|
658
|
ROE (netto-inkomsten/eigen vermogen)
|
4,81%
|
3,88%
|
8,21%
|
3,36%
|
4,63%
|
5,17%
|
4,28%
|
6,98%
|
ROA (netto-inkomsten/totale activa)
|
2,27%
|
1,62%
|
3,56%
|
1,48%
|
-7,94%
|
1,98%
|
2,38%
|
-
|
Totale activa
1 |
13.048
|
-5.297
|
12.734
|
-2.298
|
11.396
|
8.718
|
7.328
|
-
|
Nettoactief per aandeel
2 |
10,80
|
9,330
|
9,860
|
10,00
|
6,640
|
13,40
|
13,60
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
305
|
210
|
280
|
1.354
|
405
|
487
|
394
|
315
|
Capex/omzet
|
15,39%
|
11,19%
|
15,71%
|
69,65%
|
19,95%
|
24,78%
|
19,83%
|
15,23%
|
Datum van publicatie
|
2/03/20
|
25/02/21
|
24/02/22
|
27/02/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
5,525
EUR Gemiddelde koersdoel
7,375
EUR Spread / Gemiddelde doel +33,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,04% | 151 mld. | | -11,84% | 8,9 mld. | | -3,44% | 4,34 mld. | | -23,79% | 3,81 mld. | | -8,56% | 1,97 mld. | | +34,67% | 1,69 mld. | | -8,05% | 1,59 mld. | | -3,79% | 376 mln. | | -63,02% | 308 mln. |
sateliet operateuren
|