Beurs gesloten -
Euronext Bruxelles
17:35:19 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,76
EUR
|
+1,89%
|
|
-3,88%
|
-13,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.997
|
4.937
|
7.794
|
4.981
|
5.909
|
5.433
|
-
|
-
|
Bedrijfswaarde
1 |
5.848
|
7.046
|
9.978
|
7.375
|
8.211
|
8.009
|
8.299
|
8.357
|
K/w-verhouding
|
9,65
x
|
15,1
x
|
7,84
x
|
14,4
x
|
259
x
|
12,9
x
|
10,9
x
|
9,18
x
|
Dividendrendement
|
3,19%
|
2,83%
|
2,09%
|
3,75%
|
3,93%
|
4,72%
|
4,94%
|
5,26%
|
Marktkapitalisatie/omzet
|
19,9
x
|
21,6
x
|
30,5
x
|
17
x
|
17,6
x
|
14,1
x
|
12,9
x
|
12,1
x
|
Bedrijfswaarde/omzet
|
29,1
x
|
30,8
x
|
39
x
|
25,2
x
|
24,4
x
|
20,7
x
|
19,7
x
|
18,5
x
|
Bedrijfswaarde/EBITDA
|
29,5
x
|
32
x
|
39,5
x
|
25,3
x
|
25,4
x
|
21,7
x
|
19,3
x
|
16,4
x
|
Bedrijfswaarde/FCF
|
-19,3
x
|
-36
x
|
-68,9
x
|
-53,3
x
|
-145
x
|
-43,2
x
|
-591
x
|
195
x
|
FCF Yield
|
-5,17%
|
-2,78%
|
-1,45%
|
-1,88%
|
-0,69%
|
-2,32%
|
-0,17%
|
0,51%
|
Price to Book
|
1,9
x
|
2,1
x
|
2,22
x
|
1,27
x
|
1,41
x
|
1,18
x
|
1,11
x
|
1,03
x
|
Aantal aandelen (in duizenden)
|
172.489
|
174.714
|
184.772
|
186.558
|
207.317
|
219.434
|
-
|
-
|
Referentieprijs
2 |
23,17
|
28,26
|
42,18
|
26,70
|
28,50
|
24,76
|
24,76
|
24,76
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
201
|
228,4
|
255,5
|
292,9
|
336,6
|
386,6
|
421,3
|
450,5
|
EBITDA
1 |
198,3
|
220,1
|
252,6
|
291,8
|
323
|
369,4
|
430,6
|
508,7
|
Bedrijfsresultaat (EBIT)
1 |
198,3
|
212,8
|
251,2
|
284,6
|
306,7
|
371,7
|
456,3
|
501,2
|
Operationele Marge
|
98,65%
|
93,16%
|
98,3%
|
97,15%
|
91,11%
|
96,13%
|
108,32%
|
111,24%
|
Resultaat voor belastingen (EBT)
1 |
410,1
|
-
|
1.115
|
342,6
|
-34,7
|
330,6
|
357,6
|
380,8
|
Nettowinst (verlies)
1 |
393,7
|
324,6
|
982,3
|
351,7
|
22,3
|
351,8
|
466
|
439,6
|
Nettomarge
|
195,88%
|
142,09%
|
384,41%
|
120,06%
|
6,62%
|
90,99%
|
110,62%
|
97,58%
|
WPA
2 |
2,400
|
1,870
|
5,380
|
1,860
|
0,1100
|
1,926
|
2,280
|
2,696
|
Free Cash Flow
1 |
-302,6
|
-195,8
|
-144,9
|
-138,3
|
-56,62
|
-185,5
|
-14,05
|
42,95
|
FCF-marge
|
-150,55%
|
-85,69%
|
-56,72%
|
-47,21%
|
-16,82%
|
-47,98%
|
-3,34%
|
9,53%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,44%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,77%
|
Dividend per aandeel
2 |
0,7400
|
0,8000
|
0,8800
|
1,000
|
1,120
|
1,169
|
1,224
|
1,302
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.851
|
2.108
|
2.184
|
2.394
|
2.303
|
2.575
|
2.866
|
2.923
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
9,336
x
|
9,579
x
|
8,648
x
|
8,203
x
|
7,129
x
|
6,972
x
|
6,656
x
|
5,747
x
|
Free Cash Flow
1 |
-303
|
-196
|
-145
|
-138
|
-56,6
|
-186
|
-14,1
|
43
|
ROE (netto-inkomsten/eigen vermogen)
|
21,4%
|
14,6%
|
6,86%
|
6,07%
|
6,52%
|
7,39%
|
7,28%
|
8,62%
|
ROA (netto-inkomsten/totale activa)
|
10,2%
|
7,2%
|
3,69%
|
3,59%
|
4,09%
|
4,39%
|
4,23%
|
4,3%
|
Totale activa
1 |
3.853
|
4.507
|
26.598
|
9.795
|
544,9
|
8.007
|
11.006
|
10.224
|
Nettoactief per aandeel
2 |
12,20
|
13,50
|
19,00
|
20,90
|
20,20
|
20,90
|
22,30
|
24,00
|
Cashflow per aandeel
2 |
-
|
-
|
1,220
|
1,860
|
1,390
|
1,420
|
-
|
-
|
Capex
1 |
455
|
395
|
368
|
490
|
344
|
276
|
280
|
265
|
Capex/omzet
|
226,14%
|
173,03%
|
144,12%
|
167,22%
|
102,07%
|
71,36%
|
66,44%
|
58,93%
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Laatste slotkoers
24,76
EUR Gemiddelde koersdoel
28,49
EUR Spread / Gemiddelde doel +15,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,12% | 5,8 mld. | | -21,94% | 96,34 mld. | | +21,78% | 38,16 mld. | | -22,99% | 9,39 mld. | | -15,05% | 7,49 mld. | | -26,53% | 6,32 mld. | | -12,18% | 6,27 mld. | | -12,66% | 6,09 mld. | | -11,75% | 5,48 mld. | | -13,63% | 5,22 mld. |
industrie vastgoed
|