Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
57,12
USD
|
+1,55%
|
|
+0,30%
|
-23,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.911
|
3.210
|
5.783
|
4.456
|
2.830
|
2.164
|
-
|
-
|
Bedrijfswaarde
1 |
3.445
|
4.043
|
6.445
|
5.235
|
4.033
|
3.178
|
3.016
|
2.957
|
K/w-verhouding
|
26
x
|
46,1
x
|
18
x
|
10,4
x
|
14
x
|
33,5
x
|
22,1
x
|
17,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,31
x
|
1,34
x
|
1,45
x
|
0,85
x
|
0,75
x
|
0,68
x
|
0,66
x
|
0,64
x
|
Bedrijfswaarde/omzet
|
1,55
x
|
1,69
x
|
1,62
x
|
1
x
|
1,06
x
|
1
x
|
0,92
x
|
0,88
x
|
Bedrijfswaarde/EBITDA
|
12,4
x
|
12,6
x
|
10,1
x
|
6,18
x
|
6,96
x
|
8,81
x
|
7,63
x
|
7,69
x
|
Bedrijfswaarde/FCF
|
18,2
x
|
18,5
x
|
25,6
x
|
9,06
x
|
15
x
|
16,4
x
|
11,2
x
|
8,41
x
|
FCF Yield
|
5,51%
|
5,42%
|
3,91%
|
11%
|
6,66%
|
6,09%
|
8,95%
|
11,9%
|
Price to Book
|
3,95
x
|
3,92
x
|
5,06
x
|
4,13
x
|
3,41
x
|
2,51
x
|
2,4
x
|
2,27
x
|
Aantal aandelen (in duizenden)
|
46.711
|
47.031
|
47.275
|
43.336
|
37.789
|
37.889
|
-
|
-
|
Referentieprijs
2 |
62,31
|
68,25
|
122,3
|
102,8
|
74,88
|
57,12
|
57,12
|
57,12
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.222
|
2.394
|
3.984
|
5.243
|
3.789
|
3.182
|
3.293
|
3.364
|
EBITDA
1 |
277,4
|
320,7
|
635,4
|
846,7
|
579,1
|
360,8
|
395,3
|
384,6
|
Bedrijfsresultaat (EBIT)
1 |
176,9
|
149,3
|
478
|
647,1
|
338,4
|
159,4
|
205
|
269,8
|
Operationele Marge
|
7,96%
|
6,24%
|
12%
|
12,34%
|
8,93%
|
5,01%
|
6,23%
|
8,02%
|
Resultaat voor belastingen (EBT)
1 |
148,5
|
91,52
|
443,9
|
606,7
|
284,3
|
102,1
|
155,7
|
271,4
|
Nettowinst (verlies)
1 |
114
|
70,66
|
327,4
|
444
|
210,7
|
72,32
|
111
|
206,3
|
Nettomarge
|
5,13%
|
2,95%
|
8,22%
|
8,47%
|
5,56%
|
2,27%
|
3,37%
|
6,13%
|
WPA
2 |
2,400
|
1,480
|
6,810
|
9,900
|
5,360
|
1,706
|
2,588
|
3,263
|
Free Cash Flow
1 |
189,6
|
219,1
|
251,8
|
577,9
|
268,5
|
193,7
|
269,9
|
351,5
|
FCF-marge
|
8,53%
|
9,15%
|
6,32%
|
11,02%
|
7,09%
|
6,09%
|
8,2%
|
10,45%
|
Kasstroomconversie (ebitda)
|
68,37%
|
68,33%
|
39,62%
|
68,25%
|
46,36%
|
53,68%
|
68,29%
|
91,39%
|
Kasstroomconversie (nettowinst)
|
166,37%
|
310,09%
|
76,91%
|
130,14%
|
127,43%
|
267,8%
|
243,21%
|
170,4%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
877,8
|
1.363
|
1.553
|
1.427
|
1.139
|
1.126
|
1.126
|
991,3
|
853,5
|
818,3
|
816,5
|
780,3
|
774,9
|
794,9
|
815,2
|
EBITDA
1 |
138,4
|
222,6
|
257,6
|
232,7
|
181,8
|
174,6
|
179,6
|
161,8
|
133,7
|
104
|
93,6
|
87,7
|
88,17
|
91,21
|
95,25
|
Bedrijfsresultaat (EBIT)
1 |
105,8
|
168,6
|
207,9
|
183,5
|
136,4
|
119,3
|
125,7
|
91,66
|
86,93
|
34,17
|
40,41
|
37,96
|
39,06
|
41,2
|
43,8
|
Operationele Marge
|
12,06%
|
12,37%
|
13,39%
|
12,87%
|
11,98%
|
10,6%
|
11,16%
|
9,25%
|
10,19%
|
4,18%
|
4,95%
|
4,86%
|
5,04%
|
5,18%
|
5,37%
|
Resultaat voor belastingen (EBT)
1 |
100,6
|
158,8
|
198,3
|
173,5
|
127,4
|
107,5
|
115,4
|
79,49
|
75,38
|
14
|
21,82
|
22,14
|
24,96
|
29,19
|
29,16
|
Nettowinst (verlies)
1 |
74,02
|
116,2
|
146
|
123,8
|
92,44
|
81,8
|
84,11
|
60,91
|
53,17
|
12,49
|
15,03
|
16,58
|
18,66
|
21,61
|
20,58
|
Nettomarge
|
8,43%
|
8,53%
|
9,4%
|
8,68%
|
8,12%
|
7,27%
|
7,47%
|
6,14%
|
6,23%
|
1,53%
|
1,84%
|
2,12%
|
2,41%
|
2,72%
|
2,52%
|
WPA
2 |
1,540
|
2,420
|
3,090
|
2,770
|
2,100
|
1,880
|
2,020
|
1,550
|
1,390
|
0,3300
|
0,3931
|
0,3836
|
0,4148
|
0,4860
|
0,4101
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
17/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
16/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
534
|
833
|
661
|
779
|
1.203
|
1.014
|
852
|
793
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,926
x
|
2,599
x
|
1,041
x
|
0,92
x
|
2,077
x
|
2,81
x
|
2,156
x
|
2,062
x
|
Free Cash Flow
1 |
190
|
219
|
252
|
578
|
268
|
194
|
270
|
351
|
ROE (netto-inkomsten/eigen vermogen)
|
16,6%
|
9,08%
|
33%
|
40,3%
|
22,5%
|
14,6%
|
18%
|
18,4%
|
ROA (netto-inkomsten/totale activa)
|
6,66%
|
3,3%
|
11,9%
|
14,8%
|
7,25%
|
2,6%
|
5,9%
|
6,6%
|
Totale activa
1 |
1.712
|
2.143
|
2.743
|
3.010
|
2.906
|
2.782
|
1.881
|
3.125
|
Nettoactief per aandeel
2 |
15,80
|
17,40
|
24,20
|
24,90
|
22,00
|
22,70
|
23,80
|
25,10
|
Cashflow per aandeel
2 |
4,720
|
5,390
|
6,360
|
14,60
|
9,460
|
6,000
|
7,180
|
9,820
|
Capex
1 |
35,2
|
37,7
|
53,6
|
75,8
|
104
|
68,2
|
73,7
|
69,5
|
Capex/omzet
|
1,58%
|
1,58%
|
1,34%
|
1,45%
|
2,74%
|
2,14%
|
2,24%
|
2,07%
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
57,12
USD Gemiddelde koersdoel
75,12
USD Spread / Gemiddelde doel +31,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -23,72% | 2,16 mld. | | -14,92% | 84,68 mld. | | +13,30% | 81,12 mld. | | +10,92% | 29,4 mld. | | -12,71% | 16,73 mld. | | -3,06% | 16,36 mld. | | -2,63% | 14,92 mld. | | -31,75% | 11,77 mld. | | -1,42% | 11,72 mld. | | +27,44% | 11,71 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|