Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
50,26
USD
|
+2,57%
|
|
+5,81%
|
+0,84%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.522
|
18.369
|
20.406
|
18.007
|
20.041
|
20.307
|
-
|
-
|
Bedrijfswaarde
1 |
33.574
|
29.813
|
32.284
|
30.182
|
33.023
|
33.194
|
33.313
|
33.272
|
K/w-verhouding
|
49,4
x
|
41,9
x
|
393
x
|
-375
x
|
-498
x
|
2.587
x
|
197
x
|
85,1
x
|
Dividendrendement
|
5,49%
|
4,37%
|
3,52%
|
4%
|
3,61%
|
3,62%
|
3,8%
|
4,15%
|
Marktkapitalisatie/omzet
|
5,56
x
|
4,84
x
|
5,33
x
|
4,36
x
|
4,46
x
|
4,21
x
|
3,97
x
|
3,83
x
|
Bedrijfswaarde/omzet
|
8,67
x
|
7,86
x
|
8,43
x
|
7,31
x
|
7,34
x
|
6,88
x
|
6,51
x
|
6,28
x
|
Bedrijfswaarde/EBITDA
|
17,2
x
|
16,1
x
|
19,5
x
|
17,3
x
|
18
x
|
17,5
x
|
16,2
x
|
15,1
x
|
Bedrijfswaarde/FCF
|
38,3
x
|
-
|
-
|
-
|
-
|
49,4
x
|
39,6
x
|
36
x
|
FCF Yield
|
2,61%
|
-
|
-
|
-
|
-
|
2,02%
|
2,53%
|
2,78%
|
Price to Book
|
2,02
x
|
1,8
x
|
1,88
x
|
1,77
x
|
2,13
x
|
2,36
x
|
2,61
x
|
2,89
x
|
Aantal aandelen (in duizenden)
|
372.736
|
374.571
|
399.176
|
399.718
|
402.104
|
404.049
|
-
|
-
|
Referentieprijs
2 |
57,74
|
49,04
|
51,12
|
45,05
|
49,84
|
50,26
|
50,26
|
50,26
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
9/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.873
|
3.795
|
3.828
|
4.129
|
4.498
|
4.826
|
5.115
|
5.302
|
EBITDA
1 |
1.955
|
1.856
|
1.656
|
1.744
|
1.834
|
1.899
|
2.053
|
2.206
|
Bedrijfsresultaat (EBIT)
1 |
909,8
|
746,7
|
459
|
545,7
|
441,6
|
644,8
|
705,2
|
918,5
|
Operationele Marge
|
23,49%
|
19,67%
|
11,99%
|
13,22%
|
9,82%
|
13,36%
|
13,79%
|
17,32%
|
Resultaat voor belastingen (EBT)
1 |
359,4
|
344,7
|
61,39
|
-64,37
|
-50,51
|
46,31
|
161,6
|
295,2
|
Nettowinst (verlies)
1 |
433
|
439,1
|
49,01
|
-47,45
|
-40,97
|
-6,422
|
57,82
|
107,1
|
Nettomarge
|
11,18%
|
11,57%
|
1,28%
|
-1,15%
|
-0,91%
|
-0,13%
|
1,13%
|
2,02%
|
WPA
2 |
1,170
|
1,170
|
0,1300
|
-0,1200
|
-0,1000
|
0,0194
|
0,2553
|
0,5905
|
Free Cash Flow
1 |
877,1
|
-
|
-
|
-
|
-
|
672
|
842,1
|
925,4
|
FCF-marge
|
22,65%
|
-
|
-
|
-
|
-
|
13,92%
|
16,46%
|
17,45%
|
Kasstroomconversie (ebitda)
|
44,86%
|
-
|
-
|
-
|
-
|
35,39%
|
41,01%
|
41,96%
|
Kasstroomconversie (nettowinst)
|
202,56%
|
-
|
-
|
-
|
-
|
-
|
1.456,47%
|
863,88%
|
Dividend per aandeel
2 |
3,170
|
2,142
|
1,800
|
1,800
|
1,800
|
1,821
|
1,908
|
2,086
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
9/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
1.022
|
1.018
|
1.023
|
1.037
|
1.051
|
1.077
|
1.106
|
1.150
|
1.164
|
1.200
|
1.191
|
1.211
|
1.224
|
1.252
|
1.260
|
EBITDA
1 |
405,3
|
431,2
|
416,4
|
438,4
|
441,4
|
432,2
|
459,8
|
469,9
|
472,1
|
477,1
|
477
|
486,6
|
491,9
|
495
|
515,8
|
Bedrijfsresultaat (EBIT)
1 |
86,36
|
142,2
|
133,3
|
136,9
|
117,2
|
150,1
|
155,2
|
99,51
|
36,82
|
176,8
|
142,2
|
141,5
|
140,9
|
146,2
|
-
|
Operationele Marge
|
8,45%
|
13,97%
|
13,03%
|
13,2%
|
11,15%
|
13,93%
|
14,02%
|
8,65%
|
3,16%
|
14,74%
|
11,94%
|
11,69%
|
11,51%
|
11,68%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-15,54
|
22,38
|
14
|
17,43
|
21,51
|
44,2
|
Nettowinst (verlies)
1 |
-40,85
|
38,73
|
-42,42
|
1,256
|
-45,02
|
17,52
|
103,5
|
-71,12
|
-90,82
|
-14,31
|
5,692
|
2,227
|
-2,684
|
-10,93
|
7,331
|
Nettomarge
|
-4%
|
3,81%
|
-4,15%
|
0,12%
|
-4,28%
|
1,63%
|
9,35%
|
-6,19%
|
-7,8%
|
-1,19%
|
0,48%
|
0,18%
|
-0,22%
|
-0,87%
|
0,58%
|
WPA
2 |
-0,1000
|
0,1000
|
-0,1100
|
-
|
-0,1100
|
0,0400
|
0,2600
|
-0,1800
|
-0,2300
|
-0,0400
|
0,008250
|
0,0233
|
0,0219
|
0,0157
|
0,0708
|
Dividend per aandeel
2 |
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4564
|
0,4596
|
0,4611
|
0,4835
|
0,5036
|
Datum van publicatie
|
17/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
9/02/23
|
8/05/23
|
3/08/23
|
2/11/23
|
14/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.052
|
11.444
|
11.878
|
12.174
|
12.982
|
12.886
|
13.006
|
12.965
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,164
x
|
6,164
x
|
7,171
x
|
6,983
x
|
7,078
x
|
6,787
x
|
6,334
x
|
5,878
x
|
Free Cash Flow
1 |
877
|
-
|
-
|
-
|
-
|
672
|
842
|
925
|
ROE (netto-inkomsten/eigen vermogen)
|
4,19%
|
4,26%
|
0,47%
|
-0,45%
|
-0,42%
|
0,42%
|
1,51%
|
3,01%
|
ROA (netto-inkomsten/totale activa)
|
1,83%
|
1,81%
|
0,2%
|
-0,19%
|
-0,17%
|
0,1%
|
0,56%
|
1,08%
|
Totale activa
1 |
23.638
|
24.311
|
24.324
|
24.457
|
24.102
|
-6.530
|
10.387
|
9.916
|
Nettoactief per aandeel
2 |
28,50
|
27,20
|
27,20
|
25,40
|
23,40
|
21,30
|
19,20
|
17,40
|
Cashflow per aandeel
2 |
3,890
|
3,850
|
2,660
|
2,780
|
2,760
|
3,080
|
3,400
|
3,730
|
Capex
1 |
561
|
529
|
433
|
454
|
643
|
211.884
|
234.561
|
-
|
Capex/omzet
|
14,48%
|
13,93%
|
11,31%
|
11%
|
14,3%
|
4.390,19%
|
4.585,9%
|
-
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
9/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
50,26
USD Gemiddelde koersdoel
53,5
USD Spread / Gemiddelde doel +6,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,84% | 20,31 mld. | | +14,97% | 61,99 mld. | | +0,51% | 14,01 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. |
gezondheidszorg vastgoed
|