Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
107,5
USD
|
+0,63%
|
|
+0,23%
|
-2,31%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
153.608
|
187.600
|
241.365
|
191.427
|
191.088
|
186.584
|
-
|
-
|
Bedrijfswaarde
1 |
167.607
|
199.509
|
249.166
|
198.318
|
198.871
|
192.056
|
185.671
|
181.198
|
K/w-verhouding
|
42,2
x
|
44
x
|
35,7
x
|
28,1
x
|
33,8
x
|
31,4
x
|
26,8
x
|
23,4
x
|
Dividendrendement
|
1,52%
|
1,4%
|
1,29%
|
1,75%
|
1,89%
|
2,01%
|
2,15%
|
2,32%
|
Marktkapitalisatie/omzet
|
4,81
x
|
5,42
x
|
5,6
x
|
4,39
x
|
4,76
x
|
4,47
x
|
4,17
x
|
3,89
x
|
Bedrijfswaarde/omzet
|
5,25
x
|
5,76
x
|
5,78
x
|
4,54
x
|
4,96
x
|
4,61
x
|
4,15
x
|
3,78
x
|
Bedrijfswaarde/EBITDA
|
20,5
x
|
21,7
x
|
19,4
x
|
15,9
x
|
19,5
x
|
17,9
x
|
15,9
x
|
14
x
|
Bedrijfswaarde/FCF
|
37,3
x
|
34,9
x
|
28,8
x
|
25,4
x
|
39,3
x
|
18,3
x
|
23,2
x
|
20,2
x
|
FCF Yield
|
2,68%
|
2,87%
|
3,47%
|
3,94%
|
2,54%
|
5,45%
|
4,32%
|
4,96%
|
Price to Book
|
4,92
x
|
5,92
x
|
6,93
x
|
5,2
x
|
4,94
x
|
4,62
x
|
4,45
x
|
4,2
x
|
Aantal aandelen (in duizenden)
|
1.768.456
|
1.713.401
|
1.714.968
|
1.743.574
|
1.736.059
|
1.735.184
|
-
|
-
|
Referentieprijs
2 |
86,86
|
109,5
|
140,7
|
109,8
|
110,1
|
107,5
|
107,5
|
107,5
|
Datum van publicatie
|
22/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
31.904
|
34.608
|
43.075
|
43.653
|
40.109
|
41.704
|
44.752
|
47.982
|
EBITDA
1 |
8.188
|
9.204
|
12.815
|
12.485
|
10.188
|
10.734
|
11.665
|
12.951
|
Bedrijfsresultaat (EBIT)
1 |
7.110
|
8.009
|
11.324
|
11.231
|
8.911
|
9.326
|
10.375
|
11.459
|
Operationele Marge
|
22,29%
|
23,14%
|
26,29%
|
25,73%
|
22,22%
|
22,36%
|
23,18%
|
23,88%
|
Resultaat voor belastingen (EBT)
1 |
4.077
|
4.968
|
8.211
|
8.306
|
6.664
|
6.798
|
8.262
|
9.425
|
Nettowinst (verlies)
1 |
3.687
|
4.471
|
7.071
|
6.933
|
5.723
|
5.962
|
7.167
|
7.977
|
Nettomarge
|
11,56%
|
12,92%
|
16,42%
|
15,88%
|
14,27%
|
14,3%
|
16,01%
|
16,63%
|
WPA
2 |
2,060
|
2,490
|
3,940
|
3,910
|
3,260
|
3,426
|
4,009
|
4,604
|
Free Cash Flow
1 |
4.498
|
5.724
|
8.648
|
7.804
|
5.059
|
10.469
|
8.019
|
8.980
|
FCF-marge
|
14,1%
|
16,54%
|
20,08%
|
17,88%
|
12,61%
|
25,1%
|
17,92%
|
18,71%
|
Kasstroomconversie (ebitda)
|
54,93%
|
62,19%
|
67,48%
|
62,51%
|
49,66%
|
97,54%
|
68,75%
|
69,33%
|
Kasstroomconversie (nettowinst)
|
122%
|
128,03%
|
122,3%
|
112,56%
|
88,4%
|
175,6%
|
111,9%
|
112,56%
|
Dividend per aandeel
2 |
1,320
|
1,530
|
1,820
|
1,920
|
2,080
|
2,166
|
2,315
|
2,491
|
Datum van publicatie
|
22/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
10.928
|
11.468
|
11.895
|
11.257
|
10.410
|
10.091
|
9.747
|
9.978
|
10.143
|
10.241
|
9.964
|
10.367
|
10.565
|
10.794
|
10.636
|
EBITDA
1 |
3.369
|
3.263
|
4.247
|
3.300
|
2.812
|
2.442
|
2.372
|
2.467
|
2.606
|
2.743
|
2.274
|
2.583
|
2.780
|
3.047
|
2.680
|
Bedrijfsresultaat (EBIT)
1 |
3.042
|
2.894
|
3.620
|
2.985
|
2.495
|
2.131
|
2.057
|
2.165
|
2.278
|
2.411
|
1.959
|
2.239
|
2.431
|
2.698
|
2.255
|
Operationele Marge
|
27,84%
|
25,24%
|
30,43%
|
26,52%
|
23,97%
|
21,12%
|
21,1%
|
21,7%
|
22,46%
|
23,54%
|
19,66%
|
21,59%
|
23,01%
|
24,99%
|
21,2%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1.562
|
1.636
|
1.671
|
1.795
|
1.436
|
1.671
|
1.830
|
2.103
|
1.777
|
Nettowinst (verlies)
1 |
2.100
|
1.989
|
2.447
|
2.018
|
1.435
|
1.033
|
1.318
|
1.375
|
1.436
|
1.594
|
1.225
|
1.394
|
1.565
|
1.824
|
1.577
|
Nettomarge
|
19,22%
|
17,34%
|
20,57%
|
17,93%
|
13,78%
|
10,24%
|
13,52%
|
13,78%
|
14,16%
|
15,56%
|
12,29%
|
13,44%
|
14,82%
|
16,9%
|
14,83%
|
WPA
2 |
1,170
|
1,110
|
1,370
|
1,140
|
0,8100
|
0,5900
|
0,7500
|
0,7800
|
0,8200
|
0,9100
|
0,7000
|
0,8069
|
0,9038
|
1,054
|
0,8452
|
Dividend per aandeel
2 |
0,4500
|
0,4700
|
0,4700
|
0,4700
|
0,4700
|
0,5100
|
0,5100
|
0,5100
|
0,5100
|
0,5500
|
0,5380
|
0,5382
|
0,5382
|
0,5517
|
0,5652
|
Datum van publicatie
|
20/10/21
|
26/01/22
|
20/04/22
|
20/07/22
|
19/10/22
|
25/01/23
|
19/04/23
|
20/07/23
|
18/10/23
|
24/01/24
|
17/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.999
|
11.909
|
7.801
|
6.891
|
7.783
|
5.472
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
913
|
5.386
|
Hefboom (schuld/ebitda)
|
1,71
x
|
1,294
x
|
0,6087
x
|
0,5519
x
|
0,7639
x
|
0,5098
x
|
-
|
-
|
Free Cash Flow
1 |
4.498
|
5.724
|
8.648
|
7.804
|
5.059
|
10.469
|
8.019
|
8.980
|
ROE (netto-inkomsten/eigen vermogen)
|
18,9%
|
20,5%
|
27,3%
|
26,1%
|
20,7%
|
20,1%
|
21%
|
22,2%
|
ROA (netto-inkomsten/totale activa)
|
8,6%
|
9,33%
|
9,57%
|
12,7%
|
10,6%
|
9,42%
|
10,3%
|
11,5%
|
Totale activa
1 |
42.854
|
47.916
|
73.872
|
54.798
|
54.154
|
63.315
|
69.727
|
69.484
|
Nettoactief per aandeel
2 |
17,60
|
18,50
|
20,30
|
21,10
|
22,30
|
23,30
|
24,10
|
25,60
|
Cashflow per aandeel
2 |
3,450
|
4,420
|
5,890
|
5,430
|
4,150
|
6,480
|
6,480
|
6,850
|
Capex
1 |
1.638
|
2.177
|
1.885
|
1.777
|
2.202
|
2.279
|
2.221
|
2.268
|
Capex/omzet
|
5,13%
|
6,29%
|
4,38%
|
4,07%
|
5,49%
|
5,47%
|
4,96%
|
4,73%
|
Datum van publicatie
|
22/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Laatste slotkoers
107,5
USD Gemiddelde koersdoel
126,3
USD Spread / Gemiddelde doel +17,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,31% | 187 mld. | | -3,20% | 106 mld. | | -5,04% | 66,9 mld. | | +0,20% | 49,45 mld. | | +17,29% | 48 mld. | | +4,06% | 40,84 mld. | | +2,36% | 26,25 mld. | | +2,07% | 26,48 mld. | | +12,96% | 24,62 mld. | | -1,93% | 24,52 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|