ageas SA/NV (AGESY) 📈: отчетность и дивиденды за 2025

Capitalização

IFRS

Relatórios Anual Trimestral

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Média de 5 anos	CAGR 5
Капитализация, млрд €	8.45	7.75	8.81	10.1	10.07	8.1	10.21	8.21	7.87	7.41	8.89	-4.81
Выручка, млрд €	13.17	13.45	11.85	11.03	14.19	11.63	13.04	9.58	7.53	11.25	11.19	-11.90
Чистая прибыль, млрд €	0.7702	0.0271	0.6232	0.8091	0.979	1.14	0.845	1.1	0.953	0.953	1.00	-0.54
EV, млрд €	10.34	8.98	10.37	11.54	12.15	12.22	14.91	10.47	9.92	12.08	11.93	-3.97
EBIT, млрд €	1.12	0.3584	0.9794	1.16	0.5793	1.54	1.16	2	0.258	0.258	1.11	-14.94
EBITDA, млрд €	1.87	1.11	1.72	1.83	1.23	1.72	1.34	2.28	0.557	0.557	1.43	-14.65
Баланс стоимость, млрд €	11.38	9.56	9.61	9.41	11.22	11.56	11.91	7.58	7.42	7.42	9.94	-7.94
FCF, млрд €	-0.4215	0.2906	-0.8263	0.7391	0.2789	-1.69	-1.21	-0.752	-0.115	0.056	-0.6976	-183.76
Операционный денежный поток, млрд €	-0.3128	0.4048	-0.7255	0.8615	0.467	-1.33	-1.07	-0.588	0.124	0.295	-0.4794	-23.30
Операционная прибыль, млрд €	1.17	0.4347	0.9794	1.16	0.5793	0.866	0.503	1.41	1.4	0.215	0.9517	19.30
Операционные расходы, млрд €	-0.5124	-1.19	-10.87	-9.87	-13.62	-10.76	-12.53	-8.18	9.85	3.65	-7.0480	-193.72
CAPEX, млрд €	0.1087	0.1142	0.1008	0.1224	0.1881	0.358	0.147	0.164	0.239	0.239	0.2192	4.91

	2016Q3	2016Q4	2019Q1	2019Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Média de 5 trimestres	CAGR 5
Капитализация, млрд €					9.69	9.37	9.24	8.76	7.59	7.31	8.4	7.88	7.58	7.64			7.76	0.89
Выручка, млрд €							1.81	1.35	2.08	3.6	2.11	2.11	1.65	1.65	2.16	2.16	1.95	0.47
Чистая прибыль, млрд €							0.2718	0.2912	0.141	0.3066	0.2655	0.2655	0.211	0.211	0.321	0.321	0.2659	3.87
EV, млрд €						14.06		11.34	13.05	12.51	9.36	9.91	8.63	9.92	8.97	9.35	9.36	-1.16
EBIT, млрд €						0.3254	0.343	0.388	0.1945	0.3485	0.3315	0.3315	1.6	3.22		4.31	1.96	67.03
EBITDA, млрд €							-0.054	2.16	-0.0765	0.0372	-0.1855	-0.1855	1.61	3.23	2.11	4.26	2.20	-287.16
Баланс стоимость, млрд €							11.09	9.02	7.77	7.58	7.23	7.23	7.42	7.42	7.54	7.54	7.43	0.84
FCF, млрд €	0.4026	0.0459						0.002		0.003	-0.09	-0.09	0.079	0.079	0.2025	0.2025	0.0946	-217.61
Операционный денежный поток, млрд €				0.2318				0.002	-0.065	0.003	-0.065	-0.065	0.127	0.127	0.241	0.241	0.1342	-229.96
Операционная прибыль, млрд €							0.397	-1.77	0.271	0.3113	0.517	0.517	-0.008	1.61	2.16	2.16	1.29	33.10
Операционные расходы, млрд €					0.5956	0.5493	0.4423	0.5307	0.5455	0.6704	1.67	1.67	1.26	0.0445			1.06	-41.87
CAPEX, млрд €			0.1013	0.1073					0.025	0.025	0.025	0.025	0.048	0.048	0.0385	0.0385	0.0396	9.02

Fluxo de caixa Fluxo de caixa trimestral Ativos

Balanço Patrimonial

IFRS

Relatórios Anual Trimestral

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Média de 5 anos	CAGR 5
Наличность, млрд €			2.39	2.18	2.55	2.92	3.75	2.24	1.94	1.15	1.88	1.88	2.19	-12.90
Short Term Investments €			61.55	61.6	58.56	56.6	59.3	58.98	55.26	40.98	56.9	56.9	54.28	-0.82
Long term investments €		83.66	73.85	69.43	66.31	64.54	68.72	68.64	65.31	51.92	84		67.72	4.10
Total Receivables €		1.62	1.56	1.6	1.21	1.12	1.16	1.04	1.16	0.492		0.5312	0.9944	-15.17
Total Current Assets €			63.94	63.78	61.11	59.52	63.05	61.22	57.19	42.14	58.78	1.9	56.48	-1.39
Чистые активы, млрд €			1.25	1.17	1.18	1.23	1.72	1.83	1.73	2.23	46.44	46.26	10.79	93.32
Активы, млрд €			104.49	104.29	103.34	101.69	109.45	111.42	111.14	100.3	96.69	96.04	105.80	-2.45
Short Term Debt €			0.0269	0.0049	1.03	1.26	1.78	2.64	2.98	2.54	0.078	0.078	2.00	-46.50
Long Term Debt €			4.26	3.41	3.08	3.1	4.04	3.72	3.65	3.81	3.93	3.93	3.83	-0.55
Задолженность, млрд €			92.51	94.09	93.18	90.17	95.97	97.64	96.97	91.67	88.19	87.54	94.09	-1.68
Чистый долг, млрд €			1.89	1.52	0.9984	0.5556	1.16	2.47	2.8	3.29	2.71	4.87	2.49	18.50
Долг, млрд €			4.28	3.41	4.12	4.37	5.83	6.36	6.63	4.44	4.59	4.01	5.57	-4.67
Interest income €				2.3	2.1	1.99	1.93	1.86	1.84	1.89	1.93		1.89	0.00
Расходы на обслуживание долга €			0.1236	0.1194	0.098	0.0934	0.1085	0.118	0.126	0.167	0.275	0.275	0.1589	20.44
Чист. проц. доходы, млрд €				-0.1672	-0.1168	-0.1225	-0.1288	-0.139	-0.138	-0.182	-0.275	2.15	-0.1726	16.38
Goodwill €		0.7798	0.8227	0.6974	0.604	0.6021	0.6144	0.602	0.616	0.598	0.607		0.6075	-0.24
Амортизация, млрд €			0.7494	0.7488	0.7429	0.6753	0.654	0.18	0.181	0.284	0.299	0.299	0.3196	-14.49
Себестоимость, млрд €	10.44	13.6	11.25	15.5	49.26	28.79					-3.72		20.22	-180.15

	2012Q4	2015Q4	2016Q4	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Média de 5 trimestres	CAGR 5
Наличность, млрд €																						2.01	1.79	1.71	1.15	1.51	1.51	1.88	1.88	2.24	2.24	1.95	8.21
Short Term Investments €													59.37		59.3	58.79	58.98		56.92		55.26		47.77		40.98		55.86		56.9			51.35	0.59
Long term investments €														152.98	68.72	68.1	68.64		66.56		65.31		57.54		51.92		82.23		84			68.20	5.16
Total Receivables €																		0.044	0.028	0.054	1.16	0.0661	0.059	0.1148	0.492	0.021	0.021					0.1416	-18.67
Total Current Assets €																						4.62	49.56	4.17	42.14	1.51	57.37	1.88	58.78	2.24	2.24	24.50	-47.72
Чистые активы, млрд €																		1.81	1.75	1.75	1.73	1.74	1.73	2.11	2.23	2.24	2.24					2.11	5.30
Активы, млрд €																						107.91	102.66	101.4	100.3	98.99	98.99	96.69	96.69	96.79	96.79	97.19	-0.45
Short Term Debt €	0.0189		4.87	4.53	5.23	4.87	0.0255														2.98				2.54							3.13	-13.45
Long Term Debt €														11.03	4.04	3.21	3.72		3.69		3.65		4.01		3.81		3.91		3.93			3.86	1.49
Задолженность, млрд €																						94.76	92.2	92.44	91.67	3.51	4.97	88.19	88.19	88.25	88.25	71.57	77.78
Чистый долг, млрд €																						4.49	2.76	5.1	3.29	2	3.04	1.43	2.71	1.31	1.31	1.96	-15.50
Долг, млрд €																					6.63		5.02	7.36	6.35	3.51	4.55	3.3	4.59	3.55	3.55	3.91	-4.84
Расходы на обслуживание долга €							0.0042	0.0346	0.0191	0.0354	0.0274	0.0668	0.0708	0.0703										0.0381	0.0472							0.0586	-6.71
Goodwill €		0.8227	0.6974				0.604				0.6021				0.6144		0.602				0.616				0.598			0.607	0.607			0.6060	0.17
Амортизация, млрд €																					-0.4296	-0.397	1.77	-0.271	-0.3113	-0.517	-0.517	0.008	0.008		-0.049	-0.2134	-37.58
Себестоимость, млрд €					2.59	2.56	3.14	2.52	2.71	2.44	2.17	8.64	9.16	5.4																		5.56	17.22

Promoção

IFRS

Relatórios Anual Trimestral

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Média de 5 anos	CAGR 5
EPS	-0.7507	5.37	3.72	4.1	5.07	6.05	4.51	5.95	5.18			5.18	5.35	0.43
Цена акции ао			48.81	44.71	59.28	53.39	51.85	44.54	43.36	48.46	59.94	59.94	49.63	2.94
Число акций ао, млн	214.15	206.07	201.8	196.8	191.1	187.9	186.29	184.32	183.82			183.82	186.69	-0.77
FCF/акцию	-1.97	1.41	-4.09	3.76	1.46	-8.98	-6.51	-4.08	-0.6256			0.3046	-3.7471	-184.41

	2016Q3	2016Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	Média de 5 trimestres	CAGR 5
EPS					1.47	1.58	0.77	1.66	1.25	1.44	1.15	1.15	1.74	1.74		1.44	3.86
Цена акции ао				50.28	49.9	47.45	41.3	39.65	45.68	42.89	41.25	41.57			59.94	46.27	5.58
Число акций ао, млн			188.3	186.29	185.2	184.57	183.69	184.37	183.81	183.81	183.84	183.84				183.93	-0.06
FCF/акцию	1.95	0.2227				0.0108		0.0163	-0.4896	-0.4896	0.4297	0.4297	1.1	1.1		0.5140	-217.57

	Média de 5 trimestres	CAGR 5

Eficiência

IFRS

Relatórios Anual Trimestral

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Média da indústria	Média de 5 anos	CAGR 5
ROE, %		6.77	0.2835	6.48	8.6	8.72	9.87	7.09	11.25	12.7			12.84	17.45	9.93	7.81
ROA, %		0.7371	0.026	0.6031	0.7957	0.8945	1.02	0.7603	1.04	0.9675			0.9923	4.76	0.9365	1.58
ROIC, %	5.42	7.02	2.82	7.6	8.8	8.18	9.08	7.17	13.61	13.06				7.36	10.22	9.81
ROS, %				5.26	7.34	6.9	9.81	6.48	11.45	12.66	8.47	8.47	8.47	25.00	9.51	5.50
ROCE, %			3.51	9.64	10.03	4.3	11.18	8.15	2.01	0.2695		3.04	3.04	6.39	4.93	-22.93
Ebit margin, %						4.08	13.24	8.86	20.86	3.43		2.29	2.29		9.74	-29.60
Рентаб EBITDA, %			8.23	14.53	16.6	8.69	14.79	10.25	23.82	7.4		4.95	4.95	20.66	12.24	-19.66
Чистая рентаб, %		5.85	0.2015	5.26	7.34	6.9	9.81	6.48	11.45	12.66			8.47	25.00	9.46	12.91
Operation Margin, %				8.26	10.47	4.08	7.45	3.86	14.68	18.54	1.91	1.91	1.91	11.86	8.18	-13.13
Доходность FCF, %	20.54	-4.99	3.75	-9.38	7.32	2.77	-20.82	-11.87	-9.16	0.7115					-7.6737	-23.80

	2016Q1	2016Q2	2016Q3	2016Q4	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Média da indústria	Média de 5 trimestres	CAGR 5
ROE, %						2.45	3.23	1.81	4.04	3.67	3.46	2.85	2.87	4.36	4.31	17.45	3.57	4.49
ROA, %						0.2519	0.2837	0.1391	0.3057	0.2682	0.2682	0.2157	0.2182	0.3318	0.3316	4.76	0.2731	4.34
ROIC, %									3.17	3.73	3.4	3.23	2.88	4.32	4.32	7.36	3.63	4.91
ROS, %						15.03	21.59	6.76	8.51	12.58	12.58	12.76	12.76	14.89	14.89	25.00	13.58	3.43
ROCE, %					2.3	2.61	3.71	2.17	4.04	0.3472	0.3516	1.69	3.42		4.41	6.39	2.04	66.25
Ebit margin, %											15.7	96.82	194.62		200		126.78	88.92
Рентаб EBITDA, %						-2.99	159.91	-3.67	1.03	-8.79	-8.79	97.31	195.1	97.73	197.73	20.66	115.82	-286.39
Чистая рентаб, %						15.03	21.59	6.76	8.51	12.58	12.58	12.76	12.76	14.89	14.89	25.00	13.58	3.43
Operation Margin, %						21.96	-131.14	13	8.64	24.49	24.49	-0.4838	97.31	100	100	11.86	64.26	32.50
Доходность FCF, %	4.44	-6.65	5.64	0.5945			0.0228		0.041	-1.07	-1.14	1.04	1.03				-0.0198	90.55

Chances

IFRS

Relatórios Anual Trimestral

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Média da indústria	Média de 5 anos	CAGR 5
P/E	10.98	286.11	14.13	12.48	10.29	7.1	12.09	6.54	7.57			7.57	48.33	8.72	-5.95
P/BV	0.7431	0.811	0.9165	1.07	0.8975	0.7013	0.8573	0.8315	0.8486			0.8486	7.81	0.8272	-1.11
P/S	0.6419	0.5766	0.7432	0.9156	0.7095	0.6969	0.7836	0.7489	0.9579			0.6414	16.50	0.7794	6.19
P/FCF			-10.66	13.66	36.11	-4.8	-8.43	-10.92	140.54	132.32	132.32	132.32	2.41	77.17	-273.44
E/P			0.0708	0.0801	0.0972	0.1408	0.0827	0.1336	0.1211	0.1286	0.1286	0.1286	87.41	0.1189	9.23
EV/EBIT					20.17	6.78	9.95	5.24	38.46	46.84	46.84	46.84		29.47	36.32
EV/EBITDA	5.53	8.11	6.02	6.31	9.85	7.1	11.16	4.58	17.81			21.69	-222.08	10.10	12.58
EV/S			0.8751	1.05	0.856	1.05	1.14	1.09	1.32	1.07	1.07	1.07	16.20	1.14	-1.26
EV/FCF			-12.55	15.62	43.57	-7.24	-12.3	-13.92	-86.28	215.79	215.79	215.79	21.08	63.82	-277.35
Debt/EBITDA			2.39	2.39	4.72	3.69	4.96	1.95	8.23	7.19	7.19	7.19	-305.66	5.90	7.71
Netdebt/Ebitda			0.5797	0.3035	0.9414	1.43	2.09	1.44	4.87	8.75	8.75	8.75	-297.90	5.18	33.16
Debt/Ratio			0.0398	0.043	0.0532	0.057	0.0597	0.0443	0.0474	0.0417	0.0417	0.0417	0.12	0.0470	-6.93
Debt/Equity			0.4282	0.4642	0.5192	0.55	0.5565	0.586	0.6178	0.0866	10.3	10.3	11.37	2.43	79.26
Debt/Net Income			6.6	5.4	5.95	5.57	7.85	4.05	4.81	4.2	4.2	4.2	30.43	5.02	-11.76
PEG											7.03	7.03		7.03	0.00
Бета									0.58	-0.4131	-1.3	-1.3	-1.22	-0.3777	-230.87
Индекс Альтмана			0.9919	1.63	1.18	0.7011	0.6497	0.6904	8.07	5.96	5.96	5.96	50.21	4.27	55.78

	2016Q1	2016Q2	2016Q3	2016Q4	2017Q3	2017Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	Média da indústria	Média de 5 trimestres	CAGR 5
P/E									34	30.07	53.8	23.85	31.62	7.03	6.88	7.57	7.59	7.55			48.33	7.32	1.44
P/BV									0.8335	0.9708	0.976	0.9643	1.16	0.0731	0.8477	0.8486	0.8967	0.9412			7.81	0.7215	66.71
P/S									5.11	6.49	3.64	2.03	3.98	0.6946	0.7609	0.9579	1.01	1.05			16.50	0.8947	8.62
P/FCF	22.51	-15.04	17.72	168.2						4378.58		2437	-93.28	-87.59	95.99	96.74					2.41	489.77	-47.55
E/P							0.0166	0.0296	0.0294	0.0333	0.0186	0.0419	0.0316	0.0337	0.0278	0.0276					87.41	0.0325	-8.01
EV/EBIT														29.9	5.39	3.08		2.17				10.13	-48.10
EV/EBITDA								-134.94		4.84	-157.72	336.34	-50.48	-24.16	6.77	2.22	1.33	0.8347			-222.08	-2.6011	-151.01
EV/S					5.59	3.2		4.14				3.47	4.44	4.7	5.22	6	4.16	4.34			16.20	4.88	-1.58
EV/FCF				303.05								4170.67	-104.04	-110.14	109.24	125.6	44.31	46.19			21.08	43.04	-184.05
Debt/EBITDA						-19.11		-63.63		2.11		170.81	-18.92	-24.52	2.05	1.42	1.68	0.8325			-305.66	-3.7075	-150.84
Netdebt/Ebitda									-83.1	1.28	-66.73	88.44	-10.77	-16.37	0.8856	0.84	0.6232	0.308			-297.90	-2.7426	-145.18
Debt/Ratio					0.0942	0.0372		0.0597				0.0633	0.0355	0.046	0.0341	0.0474	0.0367	0.0367			0.12	0.0402	-4.42
Debt/Equity					1.06	0.4005		0.5565				0.838	0.4858	0.6296	0.4446	0.6178	0.4708	0.4708			11.37	0.5267	-5.65
Debt/Net Income					128.06	14.61		23.92				20.72	13.22	17.13	15.64	21.73	11.06	11.06			30.43	15.32	-8.38
Бета																			-2.12	-0.9874	-1.22	-1.5537	-31.75
Индекс Альтмана							0.3654	0.5039	0.3547	0.5643	0.3582	0.535	0.7949	0.5579					5.96	5.96	50.21	2.76	61.95

Dividendos

IFRS

Relatórios Anual Trimestral

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Média da indústria	Média de 5 anos	CAGR 5
Див.выплата, млрд	0.3106	0.3289	0.3383	0.4194	0.4032	0.4157	0.485	0.485	0.54	0.54				0.4931	5.37
Дивиденд			1.79	2.23	2.57	2.48	3.12	3.23	2.64	2.94	1.72	1.72		2.73	-11.23
Див доход, ао, %			4.77	5.11	5.01	4.7	7.24	5.89	8.37	4.23	3.28	3.28	7.90	5.80	-14.65
Дивиденды / прибыль, %		42.7	1248.34	67.3	49.83	42.46	42.51	57.4	69.74	56.66		56.66	516.47	53.75	5.94

	2017Q2	2018Q2	2019Q1	2019Q2	2020Q2	2020Q4	2021Q2	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Média da indústria	Média de 5 trimestres	CAGR 5
Див.выплата, млрд			0.5826	0.6172					0.135	0.135	0.135	0.135	0.135	0.135	0.1575	0.1575		0.1440	3.13
Дивиденд	2.23	2.57		2.48	0.3021	2.82	3.23	2.94		1.46		1.63		1.6				2.17	-13.11
Див доход, ао, %	5.52	4.91		4.88	0.8442	6.05	5.27	6.19		3.67		3.8		3.85			7.90	4.56	-6.09
Дивиденды / прибыль, %			231.73	174.05					95.74	44.03	50.85	50.85	63.98	63.98	49.07	49.07	516.47	55.39	-0.71

Descansar

IFRS

Relatórios Anual

	2023	2024	CAGR 5
Персонал, чел	13388	13388	0.00

	CAGR 5

	CAGR 5

Investing Port

OTC: AGESY - ageas SA/NV

Relatórios ageas SA/NV

Capitalização

Balanço Patrimonial

Promoção

Eficiência

Chances

Dividendos

Pague pela sua assinatura

Descansar