Beurs gesloten -
Euronext Paris
17:37:27 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,14
EUR
|
+1,24%
|
|
+7,96%
|
-21,88%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
415,9
|
1.242
|
2.464
|
1.872
|
2.232
|
1.066
|
1.066
|
-
|
Bedrijfswaarde
1 |
813,3
|
1.629
|
3.083
|
2.631
|
3.161
|
1.365
|
2.915
|
3.392
|
K/w-verhouding
|
48,8
x
|
198
x
|
311
x
|
-1.414
x
|
-
|
31,2
x
|
39,3
x
|
31,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,28%
|
-
|
0,9%
|
Marktkapitalisatie/omzet
|
2,3
x
|
7,08
x
|
10,6
x
|
4,55
x
|
4,76
x
|
2,76
x
|
1,88
x
|
1,64
x
|
Bedrijfswaarde/omzet
|
4,5
x
|
9,28
x
|
13,2
x
|
6,39
x
|
6,74
x
|
2,76
x
|
5,13
x
|
5,22
x
|
Bedrijfswaarde/EBITDA
|
10,7
x
|
25
x
|
31,6
x
|
19,1
x
|
23
x
|
5,66
x
|
11,4
x
|
11,2
x
|
Bedrijfswaarde/FCF
|
-17,9
x
|
-8,76
x
|
-16
x
|
-12,1
x
|
-
|
-4,51
x
|
-6,85
x
|
-7,15
x
|
FCF Yield
|
-5,6%
|
-11,4%
|
-6,25%
|
-8,3%
|
-
|
-22,2%
|
-14,6%
|
-14%
|
Price to Book
|
1,31
x
|
1,27
x
|
3,85
x
|
3
x
|
-
|
0,86
x
|
0,83
x
|
0,82
x
|
Aantal aandelen (in duizenden)
|
48.930
|
95.194
|
95.307
|
95.232
|
130.805
|
130.959
|
130.959
|
-
|
Referentieprijs
2 |
8,500
|
13,05
|
25,85
|
19,66
|
17,06
|
8,140
|
8,140
|
8,140
|
Datum van publicatie
|
18/03/19
|
23/03/20
|
25/03/21
|
24/03/22
|
23/03/23
|
2/04/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
180,7
|
175,5
|
233,5
|
411,9
|
469
|
495
|
567,8
|
650,3
|
EBITDA
1 |
76,21
|
65,09
|
97,46
|
137,5
|
137,4
|
241
|
255,9
|
302,7
|
Bedrijfsresultaat (EBIT)
1 |
47,23
|
35,64
|
43,75
|
61,81
|
55,91
|
119
|
130
|
156,6
|
Operationele Marge
|
26,15%
|
20,31%
|
18,74%
|
15,01%
|
11,92%
|
24,04%
|
22,89%
|
24,09%
|
Resultaat voor belastingen (EBT)
1 |
-
|
7,769
|
11
|
17,72
|
10,97
|
62
|
30
|
67
|
Nettowinst (verlies)
1 |
8,525
|
4,627
|
7,924
|
-1,616
|
-7,174
|
30
|
31,87
|
34,7
|
Nettomarge
|
4,72%
|
2,64%
|
3,39%
|
-0,39%
|
-1,53%
|
6,06%
|
5,61%
|
5,34%
|
WPA
2 |
0,1743
|
0,0660
|
0,0830
|
-0,0139
|
-
|
0,2605
|
0,2070
|
0,2600
|
Free Cash Flow
1 |
-45,56
|
-186
|
-192,6
|
-218,3
|
-
|
-566,1
|
-425,6
|
-474,5
|
FCF-marge
|
-25,22%
|
-106,02%
|
-82,48%
|
-52,99%
|
-
|
-111,64%
|
-74,94%
|
-72,96%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,0225
|
-
|
0,0733
|
Datum van publicatie
|
18/03/19
|
23/03/20
|
25/03/21
|
24/03/22
|
23/03/23
|
2/04/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2021 Q1
|
2021 Q2
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
56,88
|
63,9
|
88,16
|
152,1
|
158,3
|
98,3
|
116
|
214,3
|
135,2
|
119,6
|
254,8
|
98,9
|
100
|
198,9
|
126,2
|
234
|
100
|
EBITDA
|
13,92
|
-
|
-
|
-
|
-
|
-
|
-
|
47,43
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
4,298
|
-
|
-
|
-
|
-
|
-
|
-
|
15,59
|
-
|
-
|
40,31
|
-
|
-
|
8,2
|
-
|
-
|
-
|
Operationele Marge
|
7,56%
|
-
|
-
|
-
|
-
|
-
|
-
|
7,28%
|
-
|
-
|
15,82%
|
-
|
-
|
4,12%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-8,739
|
-
|
-
|
-
|
-
|
-
|
-
|
-4,628
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-15,36%
|
-
|
-
|
-
|
-
|
-
|
-
|
-2,16%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/09/19
|
21/04/21
|
23/09/21
|
23/09/21
|
24/03/22
|
20/04/22
|
28/09/22
|
28/09/22
|
19/10/22
|
23/03/23
|
23/03/23
|
26/04/23
|
27/09/23
|
27/09/23
|
25/10/23
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
397
|
386
|
619
|
759
|
930
|
1.487
|
1.849
|
2.326
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,214
x
|
5,938
x
|
6,353
x
|
5,516
x
|
6,767
x
|
6,261
x
|
7,225
x
|
7,686
x
|
Free Cash Flow
1 |
-45,6
|
-186
|
-193
|
-218
|
-
|
-566
|
-426
|
-475
|
ROE (netto-inkomsten/eigen vermogen)
|
2,67%
|
0,9%
|
1,16%
|
-0,25%
|
-0,75%
|
2,82%
|
2,11%
|
2,32%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
0,7%
|
0,6%
|
0,6%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
4.682
|
5.311
|
5.783
|
Nettoactief per aandeel
2 |
6,500
|
10,30
|
6,710
|
6,550
|
-
|
9,420
|
9,790
|
9,940
|
Cashflow per aandeel
2 |
1,210
|
0,6900
|
0,9000
|
1,290
|
-
|
1,310
|
1,000
|
1,270
|
Capex
1 |
78,5
|
234
|
278
|
350
|
-
|
677
|
455
|
611
|
Capex/omzet
|
43,47%
|
133,3%
|
119,14%
|
84,99%
|
-
|
133,56%
|
80,07%
|
93,9%
|
Datum van publicatie
|
18/03/19
|
23/03/20
|
25/03/21
|
24/03/22
|
23/03/23
|
2/04/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
8,14
EUR Gemiddelde koersdoel
12,26
EUR Spread / Gemiddelde doel +50,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -21,88% | 1,14 mld. | | -16,52% | 8,7 mld. | | -31,37% | 6,72 mld. | | +6,24% | 3,98 mld. | | -16,73% | 3,81 mld. | | -30,51% | 3,08 mld. | | -6,98% | 2,32 mld. | | -25,16% | 1,08 mld. | | +68,22% | 755 mln. | | -8,57% | 597 mln. |
andere electrische diensten
|