Beurs gesloten -
Euronext Paris
17:35:01 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,17
EUR
|
+0,23%
|
|
+2,02%
|
-4,07%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.604
|
8.048
|
7.994
|
4.922
|
3.031
|
2.825
|
-
|
-
|
Bedrijfswaarde
1 |
8.898
|
8.149
|
8.461
|
4.639
|
3.693
|
3.935
|
3.875
|
3.715
|
K/w-verhouding
|
89,2
x
|
-60
x
|
76,3
x
|
61,5
x
|
-6
x
|
20,1
x
|
14,3
x
|
12,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,66
x
|
5,25
x
|
3,57
x
|
2,31
x
|
1,74
x
|
1,28
x
|
1,21
x
|
1,14
x
|
Bedrijfswaarde/omzet
|
4,82
x
|
5,31
x
|
3,78
x
|
2,18
x
|
2,12
x
|
1,79
x
|
1,66
x
|
1,51
x
|
Bedrijfswaarde/EBITDA
|
9,12
x
|
13,6
x
|
7,12
x
|
5,44
x
|
4,69
x
|
3,92
x
|
3,47
x
|
2,94
x
|
Bedrijfswaarde/FCF
|
28,7
x
|
-42,6
x
|
117
x
|
-16,4
x
|
-8,67
x
|
-33,9
x
|
36,1
x
|
17,2
x
|
FCF Yield
|
3,49%
|
-2,35%
|
0,85%
|
-6,08%
|
-11,5%
|
-2,95%
|
2,77%
|
5,8%
|
Price to Book
|
9,63
x
|
5,7
x
|
4,95
x
|
2,81
x
|
2
x
|
1,66
x
|
1,45
x
|
1,24
x
|
Aantal aandelen (in duizenden)
|
108.422
|
119.796
|
123.210
|
123.193
|
123.933
|
127.428
|
-
|
-
|
Referentieprijs
2 |
79,36
|
67,18
|
64,88
|
39,95
|
24,46
|
22,17
|
22,17
|
22,17
|
Datum van publicatie
|
15/05/19
|
14/05/20
|
11/05/21
|
11/05/22
|
16/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.846
|
1.534
|
2.241
|
2.128
|
1.740
|
2.202
|
2.331
|
2.468
|
EBITDA
1 |
975,6
|
599,9
|
1.189
|
852,5
|
786,9
|
1.003
|
1.117
|
1.264
|
Bedrijfsresultaat (EBIT)
1 |
446
|
34,2
|
473,3
|
407,6
|
-500,2
|
400,3
|
467,1
|
541,1
|
Operationele Marge
|
24,17%
|
2,23%
|
21,12%
|
19,15%
|
-28,76%
|
18,18%
|
20,03%
|
21,92%
|
Resultaat voor belastingen (EBT)
1 |
148,4
|
-78,56
|
237,8
|
193,1
|
-603,3
|
225,2
|
333
|
373,2
|
Nettowinst (verlies)
1 |
99,98
|
-125,6
|
103,1
|
79,1
|
-494,2
|
150,8
|
210
|
246,8
|
Nettomarge
|
5,42%
|
-8,19%
|
4,6%
|
3,72%
|
-28,41%
|
6,85%
|
9,01%
|
10%
|
WPA
2 |
0,8900
|
-1,120
|
0,8500
|
0,6500
|
-4,080
|
1,104
|
1,552
|
1,833
|
Free Cash Flow
1 |
310,3
|
-191,3
|
72,3
|
-282
|
-425,8
|
-115,9
|
107,2
|
215,4
|
FCF-marge
|
16,81%
|
-12,47%
|
3,23%
|
-13,25%
|
-24,48%
|
-5,26%
|
4,6%
|
8,73%
|
Kasstroomconversie (ebitda)
|
31,8%
|
-
|
6,08%
|
-
|
-
|
-
|
9,6%
|
17,04%
|
Kasstroomconversie (nettowinst)
|
310,32%
|
-
|
70,13%
|
-
|
-
|
-
|
51,05%
|
87,26%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15/05/19
|
14/05/20
|
11/05/21
|
11/05/22
|
16/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2020 S2
|
2021 S1
|
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 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
661,1
|
872,9
|
754,7
|
1.486
|
326
|
392,2
|
718,2
|
746,1
|
664,2
|
1.410
|
293,3
|
406,1
|
699,4
|
726,9
|
313,2
|
1.040
|
267,7
|
554,8
|
822,4
|
626,2
|
742,4
|
1.385
|
450
|
650
|
886,6
|
500
|
1.393
|
901,4
|
1.400
|
EBITDA
|
-
|
-
|
215,2
|
848,4
|
-
|
-
|
145,4
|
-
|
-
|
-
|
-
|
-
|
160,5
|
-
|
-
|
511,5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
6,9
|
27,3
|
114,3
|
359
|
-
|
-
|
44,1
|
-
|
-
|
363,5
|
-
|
-
|
-139
|
-
|
-
|
-361,2
|
-
|
-
|
43,5
|
-
|
356
|
357,9
|
-
|
-
|
113,2
|
-
|
385
|
200
|
400
|
Operationele Marge
|
1,04%
|
3,13%
|
15,15%
|
24,16%
|
-
|
-
|
6,14%
|
-
|
-
|
25,77%
|
-
|
-
|
-19,87%
|
-
|
-
|
-34,73%
|
-
|
-
|
5,29%
|
-
|
47,95%
|
25,84%
|
-
|
-
|
12,77%
|
-
|
27,64%
|
22,19%
|
28,57%
|
Resultaat voor belastingen (EBT)
|
-1,136
|
-77,42
|
38,4
|
199,4
|
-
|
-
|
13,8
|
-
|
-
|
179,3
|
-
|
-
|
-218,5
|
-
|
-
|
-384,8
|
-
|
-
|
-13,7
|
-
|
-
|
167
|
-
|
-
|
12
|
-
|
389
|
-
|
-
|
Nettowinst (verlies)
|
0,909
|
-126,5
|
21,1
|
82
|
-
|
-
|
0,9
|
-
|
-
|
78,2
|
-
|
-
|
-190,1
|
-
|
-
|
-304,1
|
-
|
-
|
-34,4
|
-
|
-
|
169,9
|
-
|
-
|
25,9
|
-
|
188,8
|
-
|
-
|
Nettomarge
|
0,14%
|
-14,5%
|
2,8%
|
5,52%
|
-
|
-
|
0,13%
|
-
|
-
|
5,54%
|
-
|
-
|
-27,18%
|
-
|
-
|
-29,24%
|
-
|
-
|
-4,18%
|
-
|
-
|
12,27%
|
-
|
-
|
2,92%
|
-
|
13,55%
|
-
|
-
|
WPA
|
0,0100
|
-1,130
|
0,1700
|
0,6800
|
-
|
-
|
0,0100
|
-
|
-
|
0,6400
|
-
|
-
|
-1,580
|
-
|
-
|
-2,500
|
-
|
-
|
-0,2800
|
-
|
-
|
1,183
|
-
|
-
|
0,2233
|
-
|
1,393
|
0,3400
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/10/19
|
14/05/20
|
29/10/20
|
11/05/21
|
20/07/21
|
28/10/21
|
28/10/21
|
17/02/22
|
11/05/22
|
11/05/22
|
21/07/22
|
27/10/22
|
27/10/22
|
16/02/23
|
16/05/23
|
16/05/23
|
20/07/23
|
26/10/23
|
26/10/23
|
8/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
294
|
101
|
467
|
-
|
662
|
1.110
|
1.050
|
890
|
Nettokaspositie
1 |
-
|
-
|
-
|
283
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3012
x
|
0,1677
x
|
0,393
x
|
-
|
0,8413
x
|
1,106
x
|
0,9397
x
|
0,7038
x
|
Free Cash Flow
1 |
310
|
-191
|
72,3
|
-282
|
-426
|
-116
|
107
|
215
|
ROE (netto-inkomsten/eigen vermogen)
|
36,9%
|
-0,91%
|
21,1%
|
15,5%
|
-24,3%
|
15,5%
|
15%
|
14,9%
|
ROA (netto-inkomsten/totale activa)
|
10,9%
|
-0,3%
|
7,39%
|
5,47%
|
-8,31%
|
3,76%
|
5,55%
|
5,47%
|
Totale activa
1 |
913,5
|
42.451
|
1.396
|
1.447
|
5.949
|
4.008
|
3.783
|
4.511
|
Nettoactief per aandeel
2 |
8,240
|
11,80
|
13,10
|
14,20
|
12,20
|
13,30
|
15,30
|
17,90
|
Cashflow per aandeel
2 |
8,150
|
5,360
|
7,590
|
5,540
|
5,690
|
6,870
|
7,770
|
8,860
|
Capex
1 |
74,4
|
105
|
96,8
|
90,6
|
71,6
|
114
|
93,1
|
100
|
Capex/omzet
|
4,03%
|
6,84%
|
4,32%
|
4,26%
|
4,12%
|
5,16%
|
3,99%
|
4,06%
|
Datum van publicatie
|
15/05/19
|
14/05/20
|
11/05/21
|
11/05/22
|
16/05/23
|
-
|
-
|
-
|
Laatste slotkoers
22,17
EUR Gemiddelde koersdoel
29,11
EUR Spread / Gemiddelde doel +31,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,07% | 3,02 mld. | | +3,53% | 2.990 mld. | | +3,05% | 83,1 mld. | | +1,20% | 76,88 mld. | | -16,29% | 52,88 mld. | | +27,96% | 50,84 mld. | | -27,56% | 46,09 mld. | | +15,13% | 41,3 mld. | | +56,02% | 37,06 mld. | | -11,27% | 24,61 mld. |
Software - Andere
|