Beurs gesloten -
Euronext Paris
17:35:26 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
94,65
EUR
|
+1,23%
|
|
+0,58%
|
+17,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.187
|
4.292
|
4.603
|
3.782
|
3.508
|
4.099
|
-
|
-
|
Bedrijfswaarde
1 |
9.677
|
7.934
|
8.306
|
6.581
|
3.508
|
3.655
|
3.973
|
4.287
|
K/w-verhouding
|
13,2
x
|
-16,2
x
|
4,43
x
|
5,84
x
|
25,2
x
|
5,42
x
|
20,3
x
|
7,91
x
|
Dividendrendement
|
2,45%
|
2,86%
|
2,75%
|
3,67%
|
-
|
4,14%
|
4,14%
|
4,35%
|
Marktkapitalisatie/omzet
|
0,61
x
|
0,58
x
|
0,61
x
|
0,43
x
|
0,49
x
|
0,5
x
|
0,48
x
|
0,47
x
|
Bedrijfswaarde/omzet
|
1,13
x
|
1,06
x
|
1,11
x
|
0,76
x
|
0,49
x
|
0,44
x
|
0,47
x
|
0,49
x
|
Bedrijfswaarde/EBITDA
|
7,11
x
|
5,88
x
|
6,07
x
|
4,05
x
|
2,02
x
|
2,67
x
|
3,13
x
|
-
|
Bedrijfswaarde/FCF
|
8,43
x
|
6,73
x
|
7,07
x
|
5,38
x
|
-
|
4,45
x
|
4,84
x
|
5,22
x
|
FCF Yield
|
11,9%
|
14,9%
|
14,1%
|
18,6%
|
-
|
22,5%
|
20,7%
|
19,2%
|
Price to Book
|
2,14
x
|
2,14
x
|
1,77
x
|
1,36
x
|
-
|
0,88
x
|
0,81
x
|
0,74
x
|
Aantal aandelen (in duizenden)
|
43.769
|
43.821
|
43.671
|
43.369
|
43.497
|
43.302
|
-
|
-
|
Referentieprijs
2 |
118,5
|
97,95
|
105,4
|
87,20
|
80,65
|
94,65
|
94,65
|
94,65
|
Datum van publicatie
|
18/03/20
|
18/03/21
|
18/03/22
|
16/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.562
|
7.459
|
7.504
|
8.700
|
7.128
|
8.237
|
8.536
|
8.769
|
EBITDA
1 |
1.362
|
1.350
|
1.368
|
1.626
|
1.738
|
1.368
|
1.271
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.111
|
878
|
1.073
|
1.251
|
1.144
|
1.250
|
1.213
|
1.322
|
Operationele Marge
|
12,98%
|
11,77%
|
14,3%
|
14,38%
|
16,05%
|
15,18%
|
14,21%
|
15,07%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
703,4
|
1.496
|
1.035
|
1.158
|
Nettowinst (verlies)
1 |
399,7
|
-264,1
|
1.047
|
656,3
|
142,4
|
776
|
206,8
|
551
|
Nettomarge
|
4,67%
|
-3,54%
|
13,95%
|
7,54%
|
2%
|
9,42%
|
2,42%
|
6,28%
|
WPA
2 |
8,950
|
-6,030
|
23,78
|
14,93
|
3,200
|
17,47
|
4,665
|
11,96
|
Free Cash Flow
1 |
1.148
|
1.179
|
1.174
|
1.224
|
-
|
821,5
|
821,5
|
821,5
|
FCF-marge
|
13,41%
|
15,81%
|
15,65%
|
14,07%
|
-
|
9,97%
|
9,62%
|
9,37%
|
Kasstroomconversie (ebitda)
|
84,3%
|
87,37%
|
85,87%
|
75,26%
|
-
|
60,07%
|
64,63%
|
-
|
Kasstroomconversie (nettowinst)
|
287,27%
|
-
|
112,19%
|
186,48%
|
-
|
105,86%
|
397,2%
|
149,09%
|
Dividend per aandeel
2 |
2,900
|
2,800
|
2,900
|
3,200
|
-
|
3,922
|
3,923
|
4,120
|
Datum van publicatie
|
18/03/20
|
18/03/21
|
18/03/22
|
16/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.490
|
3.642
|
3.703
|
2.799
|
-
|
-
|
-
|
188
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
444
|
126
|
-
|
Hefboom (schuld/ebitda)
|
3,297
x
|
2,699
x
|
2,707
x
|
1,721
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.148
|
1.179
|
1.175
|
1.224
|
-
|
822
|
822
|
822
|
ROE (netto-inkomsten/eigen vermogen)
|
3,73%
|
3,49%
|
11,1%
|
24,4%
|
-
|
17,9%
|
11,8%
|
11,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
55,40
|
45,70
|
59,60
|
64,20
|
-
|
107,0
|
117,0
|
129,0
|
Cashflow per aandeel
2 |
31,90
|
32,00
|
32,40
|
34,10
|
-
|
23,30
|
13,40
|
16,60
|
Capex
1 |
276
|
219
|
249
|
269
|
-
|
272
|
-
|
-
|
Capex/omzet
|
3,23%
|
2,94%
|
3,32%
|
3,1%
|
-
|
3,3%
|
-
|
-
|
Datum van publicatie
|
18/03/20
|
18/03/21
|
18/03/22
|
16/03/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
94,65
EUR Gemiddelde koersdoel
115,3
EUR Spread / Gemiddelde doel +21,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,36% | 4,38 mld. | | +16,54% | 75,59 mld. | | +53,03% | 16,95 mld. | | +3,20% | 15,78 mld. | | +7,21% | 13,87 mld. | | -0,77% | 12,3 mld. | | +9,67% | 12,04 mld. | | +6,24% | 10,88 mld. | | +34,86% | 10,17 mld. | | -1,71% | 9,7 mld. |
Holdingmaatschappijen - Andere
|