Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,96
USD
|
+3,97%
|
|
+6,64%
|
+36,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
442,5
|
2.681
|
3.234
|
2.590
|
984,1
|
1.327
|
-
|
-
|
Bedrijfswaarde
1 |
782,2
|
3.366
|
5.303
|
4.732
|
3.055
|
3.309
|
3.308
|
3.285
|
K/w-verhouding
|
-16,6
x
|
-30,5
x
|
36,5
x
|
58,2
x
|
-1,44
x
|
12,8
x
|
10,2
x
|
7,86
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,84
x
|
2,54
x
|
1,32
x
|
0,87
x
|
0,31
x
|
0,4
x
|
0,38
x
|
0,35
x
|
Bedrijfswaarde/omzet
|
1,48
x
|
3,19
x
|
2,16
x
|
1,59
x
|
0,95
x
|
1
x
|
0,94
x
|
0,86
x
|
Bedrijfswaarde/EBITDA
|
6,36
x
|
16,4
x
|
9,37
x
|
7,97
x
|
4,55
x
|
4,85
x
|
4,52
x
|
4,16
x
|
Bedrijfswaarde/FCF
|
20
x
|
21,6
x
|
52,8
x
|
-270
x
|
21,3
x
|
20,6
x
|
17,9
x
|
14,3
x
|
FCF Yield
|
5%
|
4,63%
|
1,89%
|
-0,37%
|
4,69%
|
4,85%
|
5,59%
|
7%
|
Price to Book
|
-11,8
x
|
9,79
x
|
1,59
x
|
1,19
x
|
0,67
x
|
0,89
x
|
0,81
x
|
0,73
x
|
Aantal aandelen (in duizenden)
|
40.296
|
71.391
|
132.215
|
134.732
|
134.991
|
133.195
|
-
|
-
|
Referentieprijs
2 |
10,98
|
37,56
|
24,46
|
19,22
|
7,290
|
9,960
|
9,960
|
9,960
|
Datum van publicatie
|
25/02/20
|
4/03/21
|
24/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
529,6
|
1.056
|
2.455
|
2.971
|
3.200
|
3.317
|
3.519
|
3.810
|
EBITDA
1 |
123
|
205,6
|
565,9
|
593,8
|
670,8
|
682
|
731,4
|
789,4
|
Bedrijfsresultaat (EBIT)
1 |
60,45
|
123,2
|
307,9
|
242,6
|
288
|
284,4
|
324,8
|
396,2
|
Operationele Marge
|
11,41%
|
11,66%
|
12,54%
|
8,17%
|
9%
|
8,57%
|
9,23%
|
10,4%
|
Resultaat voor belastingen (EBT)
1 |
-11,73
|
-70,67
|
191
|
97,9
|
-723,8
|
144,3
|
169
|
-
|
Nettowinst (verlies)
1 |
-15
|
-64,48
|
156,2
|
69,32
|
-678,9
|
104,3
|
130,9
|
163,7
|
Nettomarge
|
-2,83%
|
-6,1%
|
6,36%
|
2,33%
|
-21,21%
|
3,14%
|
3,72%
|
4,3%
|
WPA
2 |
-0,6600
|
-1,230
|
0,6700
|
0,3300
|
-5,060
|
0,7759
|
0,9725
|
1,268
|
Free Cash Flow
1 |
39,09
|
155,9
|
100,4
|
-17,56
|
143,2
|
160,4
|
184,9
|
229,9
|
FCF-marge
|
7,38%
|
14,76%
|
4,09%
|
-0,59%
|
4,47%
|
4,84%
|
5,25%
|
6,03%
|
Kasstroomconversie (ebitda)
|
31,77%
|
75,81%
|
17,74%
|
-
|
21,35%
|
23,52%
|
25,27%
|
29,12%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
64,3%
|
-
|
-
|
153,81%
|
141,17%
|
140,43%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
4/03/21
|
24/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
653,3
|
702,1
|
706,2
|
727,6
|
756,5
|
780,3
|
744,6
|
793,3
|
804
|
858,2
|
769,9
|
821,1
|
839
|
886,7
|
819,4
|
EBITDA
1 |
156,3
|
158,1
|
137,6
|
150
|
160,2
|
146
|
134
|
171
|
161,2
|
204,6
|
139,1
|
170,5
|
172,4
|
199,9
|
155,5
|
Bedrijfsresultaat (EBIT)
1 |
86,45
|
80,85
|
60,61
|
70,53
|
67,83
|
43,61
|
40,15
|
71,75
|
63,86
|
112,3
|
42,57
|
69,76
|
71,55
|
100,5
|
59,36
|
Operationele Marge
|
13,23%
|
11,52%
|
8,58%
|
9,69%
|
8,97%
|
5,59%
|
5,39%
|
9,04%
|
7,94%
|
13,08%
|
5,53%
|
8,5%
|
8,53%
|
11,34%
|
7,24%
|
Resultaat voor belastingen (EBT)
1 |
70,41
|
33,5
|
47,83
|
24,1
|
22,81
|
3,162
|
14,96
|
20,44
|
-487,5
|
-271,7
|
7,841
|
24,92
|
34,44
|
60,46
|
-
|
Nettowinst (verlies)
1 |
58,09
|
22,94
|
41,75
|
14,03
|
16,12
|
-2,588
|
15,71
|
13,98
|
-454,1
|
-254,5
|
5,347
|
24,82
|
25,02
|
49,12
|
16,09
|
Nettomarge
|
8,89%
|
3,27%
|
5,91%
|
1,93%
|
2,13%
|
-0,33%
|
2,11%
|
1,76%
|
-56,47%
|
-29,65%
|
0,69%
|
3,02%
|
2,98%
|
5,54%
|
1,96%
|
WPA
2 |
0,2000
|
0,1500
|
0,0800
|
0,0900
|
0,1100
|
-0,0200
|
0,1155
|
0,0900
|
-3,370
|
-1,910
|
0,0488
|
0,1812
|
0,1729
|
0,3750
|
0,1146
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
24/02/22
|
10/05/22
|
9/08/22
|
8/11/22
|
27/02/23
|
9/05/23
|
8/08/23
|
7/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
340
|
685
|
2.069
|
2.142
|
2.071
|
1.983
|
1.981
|
1.958
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,761
x
|
3,33
x
|
3,657
x
|
3,607
x
|
3,087
x
|
2,907
x
|
2,709
x
|
2,48
x
|
Free Cash Flow
1 |
39,1
|
156
|
100
|
-17,6
|
143
|
160
|
185
|
230
|
ROE (netto-inkomsten/eigen vermogen)
|
41,9%
|
34,9%
|
14,4%
|
4,54%
|
7,89%
|
7,82%
|
9,95%
|
11,4%
|
ROA (netto-inkomsten/totale activa)
|
-3,27%
|
5,24%
|
4,42%
|
1,83%
|
1,49%
|
2,78%
|
3,8%
|
4,78%
|
Totale activa
1 |
458
|
-1.231
|
3.532
|
3.793
|
-45.490
|
3.746
|
3.449
|
3.426
|
Nettoactief per aandeel
2 |
-0,9300
|
3,840
|
15,40
|
16,10
|
10,90
|
11,20
|
12,20
|
13,60
|
Cashflow per aandeel
2 |
2,680
|
3,730
|
2,280
|
2,690
|
3,580
|
3,630
|
4,010
|
4,150
|
Capex
1 |
21,3
|
39,8
|
203
|
391
|
337
|
337
|
346
|
344
|
Capex/omzet
|
4,03%
|
3,76%
|
8,28%
|
13,18%
|
10,55%
|
10,17%
|
9,82%
|
9,04%
|
Datum van publicatie
|
25/02/20
|
4/03/21
|
24/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
9,96
USD Gemiddelde koersdoel
11,85
USD Spread / Gemiddelde doel +18,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +36,63% | 1,33 mld. | | -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. |
Medische apparatuur, benodigdheden & distributie - Andere
|