Beurs gesloten -
Euronext Paris
17:36:39 17-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,08 EUR
|
-2,55%
|
|
+4,58%
|
+18,93%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.477
|
16.436
|
17.262
|
20.037
|
22.044
|
21.542
|
22.402
|
23.479
|
Variatie
|
-
|
-15,61%
|
5,03%
|
16,08%
|
10,02%
|
-2,28%
|
3,99%
|
4,81%
|
EBITDA
1 |
2.496
|
1.505
|
2.308
|
2.401
|
2.647
|
2.729
|
3.015
|
3.331
|
Variatie
|
-
|
-39,7%
|
53,36%
|
4,03%
|
10,25%
|
3,09%
|
10,49%
|
10,46%
|
Bedrijfsresultaat (EBIT)
1 |
1.034
|
-372
|
699
|
635
|
838
|
898,1
|
1.142
|
1.434
|
Variatie
|
-
|
-
|
-
|
-9,16%
|
31,97%
|
7,17%
|
27,1%
|
25,64%
|
Betaalde rente
1 |
-75
|
-81
|
36
|
-135
|
-209
|
-256,7
|
-245,4
|
-236,6
|
Resultaat voor belastingen (EBT)
1 |
657
|
-938
|
442
|
-
|
454
|
498,7
|
733
|
1.022
|
Variatie
|
-
|
-
|
-
|
-100%
|
-
|
9,86%
|
46,98%
|
39,39%
|
Nettowinst (verlies)
1 |
313
|
-1.089
|
175
|
230
|
221
|
260,1
|
419,5
|
636,4
|
Variatie
|
-
|
-
|
-
|
31,43%
|
-3,91%
|
17,69%
|
61,28%
|
51,71%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
25/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q3
|
2019 Q4
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
4.772
|
4.929
|
2.570
|
4.389
|
4.989
|
4.667
|
4.327
|
3.964
|
4.304
|
4.753
|
4.666
|
5.259
|
5.359
|
5.482
|
5.730
|
5.224
|
5.608
|
5.427
|
5.690
|
4.967
|
10.473
|
Variatie
|
-
|
3,29%
|
-47,86%
|
70,78%
|
13,67%
|
-6,45%
|
-7,29%
|
-8,39%
|
8,58%
|
10,43%
|
-1,83%
|
12,71%
|
1,9%
|
2,3%
|
4,52%
|
-8,83%
|
7,35%
|
-3,23%
|
4,85%
|
-12,71%
|
110,85%
|
EBITDA
|
-
|
-
|
-
|
-
|
239,2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-305,5
|
-
|
16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-100%
|
-
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Charge d'intérêts
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
75,5
|
75,5
|
-
|
-
|
63
|
45
|
45
|
-
|
92,32
|
-24
|
-24
|
139
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
72,08
|
72,08
|
Variatie
|
-
|
0%
|
-100%
|
-
|
-
|
-28,57%
|
0%
|
-100%
|
-
|
-
|
-0%
|
-
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
0%
|
0%
|
Datum van publicatie
|
24/10/19
|
20/02/20
|
21/07/20
|
27/10/20
|
18/02/21
|
22/07/21
|
21/07/21
|
25/11/21
|
25/02/22
|
26/04/22
|
26/07/22
|
27/10/22
|
23/02/23
|
27/04/23
|
27/07/23
|
29/11/23
|
29/02/24
|
25/04/24
|
25/07/24
|
-
|
-
|
 Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
7.058
|
9.378
|
8.994
|
8.268
|
9.419
|
10.618
|
11.212
|
10.832
|
11.117
|
10.333
|
Variatie
|
-
|
32,87%
|
-4,09%
|
-8,07%
|
13,92%
|
12,73%
|
5,59%
|
-3,39%
|
2,63%
|
-7,05%
|
EBITDA
|
202
|
1.303
|
1.205
|
1.104
|
1.111
|
1.290
|
1.302
|
1.345
|
1.383
|
-
|
Variatie
|
-
|
545,05%
|
-7,52%
|
-8,38%
|
0,63%
|
16,11%
|
0,93%
|
3,3%
|
2,83%
|
-100%
|
Bedrijfsresultaat (EBIT)
1 |
-840
|
468
|
415
|
284
|
258
|
377
|
363
|
475
|
445
|
451
|
Variatie
|
-
|
-
|
-11,32%
|
-31,57%
|
-9,15%
|
46,12%
|
-3,71%
|
30,85%
|
-6,32%
|
1,35%
|
Charge d'intérêts
|
-55
|
-26
|
-28
|
-32
|
-50
|
-105
|
-108
|
-101
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-1.196
|
258
|
245
|
197
|
81
|
-
|
217
|
237
|
262
|
-
|
Variatie
|
-
|
-
|
-5,04%
|
-19,59%
|
-58,88%
|
-100%
|
-
|
9,22%
|
10,55%
|
-100%
|
Nettowinst (verlies)
|
-1.215
|
126
|
90
|
85
|
-48
|
278
|
119
|
102
|
141
|
-
|
Variatie
|
-
|
-
|
-28,57%
|
-5,56%
|
-
|
-
|
-57,19%
|
-14,29%
|
38,24%
|
-100%
|
Datum van publicatie
|
21/07/20
|
18/02/21
|
21/07/21
|
25/02/22
|
26/07/22
|
23/02/23
|
27/07/23
|
29/02/24
|
25/07/24
|
-
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
3.165
|
3.145
|
3.481
|
4.002
|
4.028
|
3.886
|
3.682
|
3.490
|
Variatie
|
-
|
-0,63%
|
10,68%
|
14,97%
|
0,65%
|
-3,53%
|
-5,25%
|
-5,21%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
25/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
1.966
|
1.478
|
1.350
|
1.489
|
2.001
|
2.081
|
2.014
|
2.017
|
Variatie
|
-
|
-24,82%
|
-8,66%
|
10,3%
|
34,39%
|
3,98%
|
-3,19%
|
0,13%
|
Vrije kasstroom (FCF)
1 |
519
|
362
|
277
|
419
|
461
|
454,5
|
543
|
527
|
Variatie
|
-
|
-30,25%
|
-23,48%
|
51,26%
|
10,02%
|
-1,41%
|
19,47%
|
-2,95%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
25/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
12,82%
|
9,16%
|
13,37%
|
11,98%
|
12,01%
|
12,67%
|
13,46%
|
14,18%
|
EBIT-marge (%)
|
5,31%
|
-2,26%
|
4,05%
|
3,17%
|
3,8%
|
4,17%
|
5,1%
|
6,11%
|
EBT-marge (%)
|
3,37%
|
-5,71%
|
2,56%
|
-
|
2,06%
|
2,32%
|
3,27%
|
4,35%
|
Nettomarge (%)
|
1,61%
|
-6,63%
|
1,01%
|
1,15%
|
1%
|
1,21%
|
1,87%
|
2,71%
|
FCF-marge (%)
|
2,66%
|
2,2%
|
1,6%
|
2,09%
|
2,09%
|
2,11%
|
2,42%
|
2,24%
|
Vrije kasstroom/nettoresultaat (%)
|
165,81%
|
-33,24%
|
158,29%
|
182,17%
|
208,6%
|
174,75%
|
129,45%
|
82,81%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
1,67%
|
-5,77%
|
0,93%
|
-
|
1,01%
|
1,07%
|
1,44%
|
2,65%
|
ROE
|
6,8%
|
-15,07%
|
5,04%
|
-
|
5,98%
|
7,15%
|
9,56%
|
13,4%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
1,27x
|
2,09x
|
1,51x
|
1,67x
|
1,52x
|
1,42x
|
1,22x
|
1,05x
|
Schuld/vrije kasstroom
|
6,1x
|
8,69x
|
12,57x
|
9,55x
|
8,74x
|
8,55x
|
6,78x
|
6,62x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
10,09%
|
8,99%
|
7,82%
|
7,43%
|
9,08%
|
9,66%
|
8,99%
|
8,59%
|
CAPEX / EBITDA (%)
|
78,77%
|
98,21%
|
58,49%
|
62,02%
|
75,6%
|
76,24%
|
66,8%
|
60,55%
|
CAPEX / FCF (%)
|
378,81%
|
408,29%
|
487,36%
|
355,37%
|
434,06%
|
457,78%
|
370,93%
|
382,68%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
10,28
|
7,68
|
6,659
|
7,836
|
10,06
|
9,839
|
9,693
|
10,53
|
Variatie
|
-
|
-25,33%
|
-13,3%
|
17,67%
|
28,44%
|
-2,24%
|
-1,48%
|
8,6%
|
Dividend per aandeel
1 |
1,25
|
0,2
|
0,35
|
0,38
|
0,4
|
0,4381
|
0,5999
|
0,9117
|
Variatie
|
-
|
-84%
|
75%
|
8,57%
|
5,26%
|
9,52%
|
36,94%
|
51,96%
|
Nettoactief per aandeel
1 |
19,37
|
13,43
|
15,29
|
-
|
14,72
|
15,15
|
16,1
|
18,13
|
Variatie
|
-
|
-30,66%
|
13,84%
|
-
|
-
|
2,93%
|
6,27%
|
12,65%
|
WPA
1 |
1,31
|
-4,55
|
0,72
|
0,95
|
0,91
|
1,083
|
1,725
|
2,616
|
Variatie
|
-
|
-447,33%
|
-115,82%
|
31,94%
|
-4,21%
|
18,99%
|
59,28%
|
51,64%
|
Aantal aandelen (in duizend)
|
238.821
|
240.133
|
241.678
|
240.821
|
242.772
|
242.827
|
242.827
|
242.827
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
25/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
10,2x |
6,42x |
---|
PBR-ratio |
0,73x |
0,69x |
---|
EV/omzet |
0,31x |
0,28x |
---|
Dividendrendement |
3,96% |
5,42% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 11,08EUR Gemiddelde koersdoel 12,52EUR Spread / Gemiddelde doel +13,05% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|