Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
309
USD
|
-0,48%
|
|
+3,36%
|
+12,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.992
|
42.136
|
51.821
|
16.474
|
20.985
|
23.255
|
-
|
-
|
Bedrijfswaarde
1 |
21.123
|
41.175
|
50.649
|
15.474
|
20.013
|
21.933
|
21.730
|
21.429
|
K/w-verhouding
|
50,5
x
|
23,8
x
|
67,8
x
|
45,7
x
|
47,2
x
|
43,3
x
|
36,4
x
|
30
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
9,14
x
|
17
x
|
13,1
x
|
4,41
x
|
5,43
x
|
5,65
x
|
5,14
x
|
4,67
x
|
Bedrijfswaarde/omzet
|
8,78
x
|
16,7
x
|
12,8
x
|
4,14
x
|
5,18
x
|
5,33
x
|
4,81
x
|
4,3
x
|
Bedrijfswaarde/EBITDA
|
35,6
x
|
69
x
|
41,8
x
|
16,6
x
|
21
x
|
21,4
x
|
18,8
x
|
16,6
x
|
Bedrijfswaarde/FCF
|
35,3
x
|
81,2
x
|
65,7
x
|
55,9
x
|
32,9
x
|
27,9
x
|
25,1
x
|
25,6
x
|
FCF Yield
|
2,83%
|
1,23%
|
1,52%
|
1,79%
|
3,04%
|
3,58%
|
3,99%
|
3,9%
|
Price to Book
|
16,2
x
|
13
x
|
14,3
x
|
4,52
x
|
5,78
x
|
5,8
x
|
5,22
x
|
4,44
x
|
Aantal aandelen (in duizenden)
|
78.813
|
78.850
|
78.853
|
78.112
|
76.589
|
75.252
|
-
|
-
|
Referentieprijs
2 |
279,0
|
534,4
|
657,2
|
210,9
|
274,0
|
309,0
|
309,0
|
309,0
|
Datum van publicatie
|
29/01/20
|
3/02/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.407
|
2.472
|
3.953
|
3.735
|
3.862
|
4.116
|
4.520
|
4.983
|
EBITDA
1 |
593,5
|
596,4
|
1.213
|
929,6
|
953,8
|
1.024
|
1.154
|
1.293
|
Bedrijfsresultaat (EBIT)
1 |
514,5
|
502,9
|
1.104
|
803,8
|
826
|
887,1
|
1.010
|
1.154
|
Operationele Marge
|
21,38%
|
20,34%
|
27,93%
|
21,52%
|
21,39%
|
21,55%
|
22,35%
|
23,17%
|
Resultaat voor belastingen (EBT)
1 |
562,7
|
378,9
|
1.012
|
599,1
|
641,2
|
731,9
|
845,1
|
998,5
|
Nettowinst (verlies)
1 |
442,8
|
1.776
|
772
|
361,6
|
445,1
|
539
|
637,5
|
765
|
Nettomarge
|
18,4%
|
71,84%
|
19,53%
|
9,68%
|
11,52%
|
13,1%
|
14,11%
|
15,35%
|
WPA
2 |
5,530
|
22,41
|
9,690
|
4,610
|
5,810
|
7,141
|
8,481
|
10,29
|
Free Cash Flow
1 |
597,6
|
507,3
|
771,4
|
276,8
|
608,1
|
786
|
867,3
|
836,4
|
FCF-marge
|
24,83%
|
20,52%
|
19,52%
|
7,41%
|
15,74%
|
19,1%
|
19,19%
|
16,79%
|
Kasstroomconversie (ebitda)
|
100,69%
|
85,05%
|
63,61%
|
29,78%
|
63,75%
|
76,79%
|
75,16%
|
64,7%
|
Kasstroomconversie (nettowinst)
|
134,96%
|
28,56%
|
99,93%
|
76,56%
|
136,63%
|
145,83%
|
136,04%
|
109,33%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29/01/20
|
3/02/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
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 |
1.016
|
1.031
|
973,2
|
969,6
|
890,3
|
901,5
|
943,1
|
1.002
|
960,2
|
956,7
|
997,4
|
1.041
|
1.031
|
1.045
|
1.073
|
EBITDA
1 |
320,5
|
284
|
262,7
|
255,9
|
212,2
|
198,8
|
206,9
|
245,5
|
243
|
258,1
|
218,4
|
242,6
|
267,8
|
282,3
|
258,1
|
Bedrijfsresultaat (EBIT)
1 |
292,9
|
254,5
|
233,1
|
225,6
|
180
|
165,1
|
174,7
|
213,4
|
209,7
|
228
|
197,5
|
214,3
|
229,7
|
249,4
|
218,6
|
Operationele Marge
|
28,83%
|
24,68%
|
23,95%
|
23,27%
|
20,22%
|
18,31%
|
18,52%
|
21,29%
|
21,83%
|
23,83%
|
19,8%
|
20,59%
|
22,28%
|
23,87%
|
20,37%
|
Resultaat voor belastingen (EBT)
1 |
262
|
220
|
187,5
|
173,6
|
122,6
|
115,3
|
134,6
|
171,6
|
162,1
|
172,9
|
158,4
|
172
|
188,1
|
208,2
|
173,4
|
Nettowinst (verlies)
1 |
181
|
191
|
134,3
|
112,8
|
72,7
|
41,78
|
87,8
|
111,8
|
121,4
|
124
|
105
|
133,1
|
142,4
|
157,6
|
134,5
|
Nettomarge
|
17,81%
|
18,52%
|
13,8%
|
11,63%
|
8,17%
|
4,63%
|
9,31%
|
11,16%
|
12,65%
|
12,96%
|
10,53%
|
12,79%
|
13,81%
|
15,08%
|
12,53%
|
WPA
2 |
2,280
|
2,400
|
1,700
|
1,440
|
0,9300
|
0,5400
|
1,140
|
1,460
|
1,580
|
1,640
|
1,390
|
1,772
|
1,913
|
2,125
|
1,800
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/10/21
|
2/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
1/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
31/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
869
|
961
|
1.171
|
1.000
|
973
|
1.322
|
1.524
|
1.826
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
598
|
507
|
771
|
277
|
608
|
786
|
867
|
836
|
ROE (netto-inkomsten/eigen vermogen)
|
34,1%
|
77,5%
|
22,5%
|
10%
|
18,2%
|
19,5%
|
19,8%
|
20,3%
|
ROA (netto-inkomsten/totale activa)
|
19,4%
|
48,5%
|
14,3%
|
6,08%
|
11%
|
9,6%
|
10,3%
|
10%
|
Totale activa
1 |
2.277
|
3.665
|
5.386
|
5.945
|
4.062
|
5.615
|
6.190
|
7.650
|
Nettoactief per aandeel
2 |
17,20
|
41,00
|
46,00
|
46,60
|
47,40
|
53,30
|
59,20
|
69,60
|
Cashflow per aandeel
2 |
9,330
|
8,360
|
14,70
|
7,250
|
10,30
|
11,30
|
13,30
|
-
|
Capex
1 |
150
|
155
|
401
|
292
|
178
|
106
|
207
|
308
|
Capex/omzet
|
6,22%
|
6,27%
|
10,15%
|
7,82%
|
4,6%
|
2,59%
|
4,59%
|
6,17%
|
Datum van publicatie
|
29/01/20
|
3/02/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
309
USD Gemiddelde koersdoel
335,2
USD Spread / Gemiddelde doel +8,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,78% | 23,25 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
|