Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
103,7
USD
|
+1,49%
|
|
+2,78%
|
+14,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
33.186
|
26.966
|
37.333
|
30.974
|
49.906
|
61.986
|
-
|
-
|
Bedrijfswaarde
1 |
48.189
|
39.162
|
51.195
|
44.890
|
63.648
|
75.708
|
77.187
|
78.170
|
K/w-verhouding
|
26,8
x
|
27,7
x
|
110
x
|
219
x
|
137
x
|
81,6
x
|
60,2
x
|
51,1
x
|
Dividendrendement
|
4,26%
|
4,18%
|
2,84%
|
3,72%
|
2,71%
|
2,38%
|
2,52%
|
2,66%
|
Marktkapitalisatie/omzet
|
6,48
x
|
5,85
x
|
7,87
x
|
5,29
x
|
7,52
x
|
7,99
x
|
7,22
x
|
6,3
x
|
Bedrijfswaarde/omzet
|
9,41
x
|
8,5
x
|
10,8
x
|
7,66
x
|
9,59
x
|
9,76
x
|
8,99
x
|
7,95
x
|
Bedrijfswaarde/EBITDA
|
20,9
x
|
20,8
x
|
27,8
x
|
20,9
x
|
25,3
x
|
26
x
|
23
x
|
21,1
x
|
Bedrijfswaarde/FCF
|
54,5
x
|
42,6
x
|
89,1
x
|
-
|
-
|
132
x
|
55,8
x
|
43,5
x
|
FCF Yield
|
1,83%
|
2,35%
|
1,12%
|
-
|
-
|
0,76%
|
1,79%
|
2,3%
|
Price to Book
|
2,16
x
|
1,69
x
|
2,18
x
|
1,58
x
|
2,02
x
|
2,25
x
|
2,15
x
|
2,23
x
|
Aantal aandelen (in duizenden)
|
405.800
|
417.305
|
435.275
|
472.521
|
553.469
|
597.916
|
-
|
-
|
Referentieprijs
2 |
81,78
|
64,62
|
85,77
|
65,55
|
90,17
|
103,7
|
103,7
|
103,7
|
Datum van publicatie
|
12/02/20
|
9/02/21
|
15/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.121
|
4.606
|
4.742
|
5.861
|
6.638
|
7.761
|
8.583
|
9.833
|
EBITDA
1 |
2.305
|
1.880
|
1.841
|
2.151
|
2.511
|
2.916
|
3.359
|
3.713
|
Bedrijfsresultaat (EBIT)
1 |
1.278
|
841,3
|
803,3
|
841,1
|
1.110
|
1.223
|
1.611
|
1.715
|
Operationele Marge
|
24,95%
|
18,27%
|
16,94%
|
14,35%
|
16,72%
|
15,76%
|
18,77%
|
17,44%
|
Resultaat voor belastingen (EBT)
1 |
542,9
|
-31,55
|
170,8
|
173,1
|
350
|
781,2
|
1.061
|
1.240
|
Nettowinst (verlies)
1 |
1.232
|
978,8
|
336,1
|
141,2
|
340,1
|
735,3
|
1.016
|
1.200
|
Nettomarge
|
24,06%
|
21,25%
|
7,09%
|
2,41%
|
5,12%
|
9,47%
|
11,83%
|
12,21%
|
WPA
2 |
3,050
|
2,330
|
0,7800
|
0,3000
|
0,6600
|
1,270
|
1,722
|
2,030
|
Free Cash Flow
1 |
883,7
|
918,4
|
574,8
|
-
|
-
|
572,4
|
1.384
|
1.795
|
FCF-marge
|
17,25%
|
19,94%
|
12,12%
|
-
|
-
|
7,38%
|
16,12%
|
18,26%
|
Kasstroomconversie (ebitda)
|
38,34%
|
48,86%
|
31,22%
|
-
|
-
|
19,63%
|
41,21%
|
48,35%
|
Kasstroomconversie (nettowinst)
|
71,7%
|
93,83%
|
170,99%
|
-
|
-
|
77,85%
|
136,29%
|
149,55%
|
Dividend per aandeel
2 |
3,480
|
2,700
|
2,440
|
2,440
|
2,440
|
2,470
|
2,607
|
2,756
|
Datum van publicatie
|
12/02/20
|
9/02/21
|
15/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
1.309
|
1.396
|
1.473
|
1.474
|
1.519
|
1.561
|
1.665
|
1.662
|
1.750
|
1.860
|
1.923
|
2.006
|
2.069
|
2.144
|
2.245
|
EBITDA
1 |
491
|
504,3
|
581,9
|
526,9
|
538,4
|
558,6
|
662,5
|
620,6
|
669,4
|
709,5
|
732,2
|
763,4
|
785,3
|
805,3
|
829,3
|
Bedrijfsresultaat (EBIT)
1 |
206,5
|
200,2
|
271,6
|
173,2
|
196,1
|
219,5
|
320,6
|
281,3
|
288,6
|
343,6
|
328,6
|
341,4
|
360,5
|
386,9
|
-
|
Operationele Marge
|
15,77%
|
14,35%
|
18,44%
|
11,75%
|
12,91%
|
14,06%
|
19,25%
|
16,93%
|
16,5%
|
18,48%
|
17,09%
|
17,02%
|
17,42%
|
18,05%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
38
|
152,3
|
72,24
|
87,46
|
140,9
|
217,3
|
233,8
|
255,5
|
251,1
|
272,2
|
Nettowinst (verlies)
1 |
58,67
|
61,92
|
89,78
|
-6,767
|
-3,728
|
25,67
|
103
|
127,5
|
83,91
|
127,1
|
187,2
|
208,8
|
211,5
|
216,4
|
234,7
|
Nettomarge
|
4,48%
|
4,44%
|
6,1%
|
-0,46%
|
-0,25%
|
1,64%
|
6,19%
|
7,67%
|
4,8%
|
6,84%
|
9,73%
|
10,41%
|
10,22%
|
10,1%
|
10,46%
|
WPA
2 |
0,1300
|
0,1400
|
0,2000
|
-0,0100
|
-0,0100
|
0,0500
|
0,2000
|
0,2400
|
0,1500
|
0,2200
|
0,3196
|
0,3496
|
0,3723
|
0,3800
|
0,4000
|
Dividend per aandeel
2 |
0,6100
|
0,6100
|
0,6100
|
0,6100
|
0,6100
|
-
|
0,6100
|
0,6100
|
0,6100
|
0,6100
|
0,6100
|
0,6133
|
0,6167
|
0,6433
|
0,6500
|
Datum van publicatie
|
15/02/22
|
10/05/22
|
9/08/22
|
7/11/22
|
15/02/23
|
2/05/23
|
31/07/23
|
30/10/23
|
13/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.003
|
12.196
|
13.862
|
13.916
|
13.742
|
13.722
|
15.201
|
16.184
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,51
x
|
6,488
x
|
7,53
x
|
6,468
x
|
5,472
x
|
4,706
x
|
4,526
x
|
4,359
x
|
Free Cash Flow
1 |
884
|
918
|
575
|
-
|
-
|
572
|
1.384
|
1.795
|
ROE (netto-inkomsten/eigen vermogen)
|
8,17%
|
6,21%
|
2%
|
0,74%
|
1,49%
|
2,7%
|
3,61%
|
4,19%
|
ROA (netto-inkomsten/totale activa)
|
3,87%
|
2,97%
|
1%
|
0,39%
|
0,83%
|
1,6%
|
2,3%
|
2,8%
|
Totale activa
1 |
31.861
|
32.932
|
33.698
|
36.405
|
40.951
|
45.954
|
44.201
|
42.868
|
Nettoactief per aandeel
2 |
37,90
|
38,30
|
39,40
|
41,40
|
44,70
|
46,20
|
48,30
|
46,40
|
Cashflow per aandeel
2 |
3,800
|
3,270
|
2,990
|
2,860
|
3,090
|
3,290
|
4,390
|
4,590
|
Capex
1 |
652
|
446
|
701
|
1.108
|
1.533
|
1.341
|
1.071
|
929
|
Capex/omzet
|
12,74%
|
9,69%
|
14,77%
|
18,9%
|
23,09%
|
17,29%
|
12,48%
|
9,44%
|
Datum van publicatie
|
12/02/20
|
9/02/21
|
15/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
103,7
USD Gemiddelde koersdoel
106,1
USD Spread / Gemiddelde doel +2,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +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. | | -14,85% | 2,42 mld. |
gezondheidszorg vastgoed
|