Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,9
USD
|
+2,52%
|
|
+4,19%
|
+0,51%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.061
|
16.275
|
19.455
|
13.476
|
10.832
|
14.005
|
-
|
-
|
Bedrijfswaarde
1 |
23.268
|
22.528
|
25.467
|
19.902
|
17.539
|
22.621
|
22.745
|
22.545
|
K/w-verhouding
|
383
x
|
39,3
x
|
38,8
x
|
27,3
x
|
35,4
x
|
58,5
x
|
38,2
x
|
38,4
x
|
Dividendrendement
|
4,29%
|
4,9%
|
3,33%
|
4,79%
|
6,06%
|
6,03%
|
6,19%
|
6,49%
|
Marktkapitalisatie/omzet
|
8,58
x
|
9,99
x
|
10,5
x
|
6,61
x
|
5,02
x
|
5,3
x
|
4,96
x
|
4,64
x
|
Bedrijfswaarde/omzet
|
11,7
x
|
13,8
x
|
13,7
x
|
9,77
x
|
8,12
x
|
8,56
x
|
8,05
x
|
7,47
x
|
Bedrijfswaarde/EBITDA
|
22,7
x
|
46,3
x
|
25,8
x
|
20,9
x
|
15,1
x
|
14,5
x
|
13,8
x
|
12,9
x
|
Bedrijfswaarde/FCF
|
-18,4
x
|
3.483
x
|
348
x
|
-
|
-
|
23
x
|
94,1
x
|
66,9
x
|
FCF Yield
|
-5,43%
|
0,03%
|
0,29%
|
-
|
-
|
4,34%
|
1,06%
|
1,49%
|
Price to Book
|
2,77
x
|
2,4
x
|
2,99
x
|
2,06
x
|
1,71
x
|
1,49
x
|
1,67
x
|
1,88
x
|
Aantal aandelen (in duizenden)
|
494.954
|
538.361
|
539.072
|
537.540
|
547.074
|
703.782
|
-
|
-
|
Referentieprijs
2 |
34,47
|
30,23
|
36,09
|
25,07
|
19,80
|
19,90
|
19,90
|
19,90
|
Datum van publicatie
|
11/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.988
|
1.628
|
1.858
|
2.038
|
2.159
|
2.644
|
2.825
|
3.020
|
EBITDA
1 |
1.025
|
487
|
986,8
|
954,1
|
1.162
|
1.557
|
1.645
|
1.747
|
Bedrijfsresultaat (EBIT)
1 |
365,1
|
348,3
|
302,5
|
243,5
|
412,1
|
457
|
687,4
|
711,5
|
Operationele Marge
|
18,37%
|
21,39%
|
16,28%
|
11,95%
|
19,09%
|
17,29%
|
24,33%
|
23,56%
|
Resultaat voor belastingen (EBT)
1 |
51,42
|
217,7
|
128,4
|
-
|
314,9
|
216,6
|
307,1
|
215,2
|
Nettowinst (verlies)
1 |
43,99
|
411,1
|
502,3
|
497,8
|
304,3
|
211,9
|
312,5
|
239,1
|
Nettomarge
|
2,21%
|
25,25%
|
27,03%
|
24,43%
|
14,09%
|
8,02%
|
11,06%
|
7,92%
|
WPA
2 |
0,0900
|
0,7700
|
0,9300
|
0,9200
|
0,5600
|
0,3404
|
0,5210
|
0,5185
|
Free Cash Flow
1 |
-1.264
|
6,468
|
73,21
|
-
|
-
|
981,8
|
241,8
|
336,9
|
FCF-marge
|
-63,57%
|
0,4%
|
3,94%
|
-
|
-
|
37,14%
|
8,56%
|
11,16%
|
Kasstroomconversie (ebitda)
|
-
|
1,33%
|
7,42%
|
-
|
-
|
63,05%
|
14,7%
|
19,28%
|
Kasstroomconversie (nettowinst)
|
-
|
1,57%
|
14,58%
|
-
|
-
|
463,25%
|
77,36%
|
140,9%
|
Dividend per aandeel
2 |
1,480
|
1,480
|
1,200
|
1,200
|
1,200
|
1,200
|
1,231
|
1,292
|
Datum van publicatie
|
11/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
477,3
|
492,9
|
512,4
|
514,4
|
518,1
|
519,5
|
540,2
|
550,9
|
548,7
|
600,8
|
680,7
|
688,8
|
693,4
|
702,1
|
710,6
|
EBITDA
1 |
252
|
261,8
|
272,6
|
275,6
|
220,2
|
271,9
|
292,4
|
295,1
|
302,7
|
333,8
|
395,2
|
397,9
|
401,5
|
406,4
|
411,2
|
Bedrijfsresultaat (EBIT)
1 |
73,9
|
84,07
|
92,12
|
102,5
|
41,02
|
92,66
|
94,8
|
110,5
|
114,2
|
114,6
|
152,7
|
179,2
|
187,5
|
195,1
|
196,6
|
Operationele Marge
|
15,48%
|
17,06%
|
17,98%
|
19,92%
|
7,92%
|
17,83%
|
17,55%
|
20,06%
|
20,81%
|
19,07%
|
22,43%
|
26,02%
|
27,04%
|
27,79%
|
27,67%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
133
|
54,61
|
67,34
|
-
|
22,5
|
68,89
|
96,02
|
98,73
|
105,9
|
104,6
|
Nettowinst (verlies)
1 |
28,49
|
69,64
|
68,06
|
353,4
|
6,388
|
117,7
|
51,75
|
64,05
|
70,79
|
6,477
|
57,6
|
70,98
|
75,84
|
65,91
|
65,28
|
Nettomarge
|
5,97%
|
14,13%
|
13,28%
|
68,69%
|
1,23%
|
22,66%
|
9,58%
|
11,63%
|
12,9%
|
1,08%
|
8,46%
|
10,31%
|
10,94%
|
9,39%
|
9,19%
|
WPA
2 |
0,0500
|
0,1300
|
0,1300
|
0,6500
|
0,0100
|
0,2200
|
0,0900
|
0,1200
|
0,1300
|
0,0100
|
0,1030
|
0,1163
|
0,1235
|
0,1345
|
0,1361
|
Dividend per aandeel
2 |
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3072
|
0,3121
|
Datum van publicatie
|
8/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
7/02/23
|
27/04/23
|
27/07/23
|
30/10/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.207
|
6.254
|
6.012
|
6.426
|
6.707
|
8.616
|
8.740
|
8.540
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,056
x
|
12,84
x
|
6,092
x
|
6,735
x
|
5,772
x
|
5,533
x
|
5,314
x
|
4,888
x
|
Free Cash Flow
1 |
-1.264
|
6,47
|
73,2
|
-
|
-
|
982
|
242
|
337
|
ROE (netto-inkomsten/eigen vermogen)
|
0,73%
|
6,39%
|
2,67%
|
7,56%
|
4,68%
|
4,27%
|
4,66%
|
6,16%
|
ROA (netto-inkomsten/totale activa)
|
0,33%
|
2,75%
|
3,22%
|
3,21%
|
1,93%
|
1,11%
|
1,68%
|
1,74%
|
Totale activa
1 |
13.374
|
14.976
|
15.598
|
15.514
|
15.735
|
19.145
|
18.593
|
13.776
|
Nettoactief per aandeel
2 |
12,40
|
12,60
|
12,10
|
12,20
|
11,60
|
13,30
|
11,90
|
10,60
|
Cashflow per aandeel
2 |
-
|
-
|
1,470
|
1,670
|
1,750
|
2,140
|
1,850
|
1,920
|
Capex
1 |
736
|
886
|
722
|
970
|
845
|
749
|
645
|
606
|
Capex/omzet
|
37,02%
|
54,39%
|
38,85%
|
47,61%
|
39,13%
|
28,33%
|
22,83%
|
20,08%
|
Datum van publicatie
|
11/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
19,9
USD Gemiddelde koersdoel
22,41
USD Spread / Gemiddelde doel +12,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,51% | 14,01 mld. | | +14,97% | 61,99 mld. | | +5,45% | 7,99 mld. | | -5,80% | 6,14 mld. | | +14,32% | 3,63 mld. | | +2,24% | 3,38 mld. | | +9,16% | 3,22 mld. | | -6,13% | 3,08 mld. | | +18,32% | 2,87 mld. | | -14,85% | 2,42 mld. |
gezondheidszorg vastgoed
|