Geschatte realtime
Cboe BZX
16:30:10 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,88
USD
|
-1,47%
|
|
-5,54%
|
+6,13%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.377
|
16.280
|
25.682
|
14.219
|
15.442
|
16.459
|
-
|
-
|
Bedrijfswaarde
1 |
15.307
|
20.888
|
32.404
|
20.134
|
20.759
|
21.116
|
20.359
|
19.499
|
K/w-verhouding
|
-21,6
x
|
313
x
|
49,6
x
|
20,9
x
|
48,6
x
|
35,2
x
|
25,3
x
|
20,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,72
x
|
2,55
x
|
3,48
x
|
1,89
x
|
2,22
x
|
2,37
x
|
2,25
x
|
2,13
x
|
Bedrijfswaarde/omzet
|
2,53
x
|
3,27
x
|
4,39
x
|
2,68
x
|
2,98
x
|
3,04
x
|
2,78
x
|
2,53
x
|
Bedrijfswaarde/EBITDA
|
14,8
x
|
18,3
x
|
22,2
x
|
12,8
x
|
15,9
x
|
17,2
x
|
14,6
x
|
12,8
x
|
Bedrijfswaarde/FCF
|
50,6
x
|
24,1
x
|
35,2
x
|
28,3
x
|
28,7
x
|
33,9
x
|
24,6
x
|
20,9
x
|
FCF Yield
|
1,98%
|
4,16%
|
2,84%
|
3,53%
|
3,49%
|
2,95%
|
4,07%
|
4,78%
|
Price to Book
|
4,23
x
|
6,11
x
|
6,22
x
|
2,95
x
|
-
|
2,85
x
|
2,54
x
|
2,31
x
|
Aantal aandelen (in duizenden)
|
571.735
|
578.339
|
609.453
|
674.204
|
676.386
|
679.266
|
-
|
-
|
Referentieprijs
2 |
18,15
|
28,15
|
42,14
|
21,09
|
22,83
|
24,23
|
24,23
|
24,23
|
Datum van publicatie
|
7/02/20
|
3/02/21
|
3/02/22
|
3/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.040
|
6.394
|
7.386
|
7.512
|
6.967
|
6.939
|
7.325
|
7.711
|
EBITDA
1 |
1.031
|
1.142
|
1.459
|
1.571
|
1.309
|
1.229
|
1.399
|
1.529
|
Bedrijfsresultaat (EBIT)
1 |
944,6
|
1.054
|
1.370
|
1.484
|
1.214
|
1.124
|
1.286
|
1.400
|
Operationele Marge
|
15,64%
|
16,48%
|
18,55%
|
19,75%
|
17,43%
|
16,2%
|
17,56%
|
18,15%
|
Resultaat voor belastingen (EBT)
1 |
40,6
|
62,3
|
753
|
851,1
|
410,5
|
522,5
|
785,3
|
929
|
Nettowinst (verlies)
1 |
-335,1
|
52
|
508
|
662,3
|
321,1
|
431,3
|
624,2
|
732,6
|
Nettomarge
|
-5,55%
|
0,81%
|
6,88%
|
8,82%
|
4,61%
|
6,22%
|
8,52%
|
9,5%
|
WPA
2 |
-0,8400
|
0,0900
|
0,8500
|
1,010
|
0,4700
|
0,6891
|
0,9563
|
1,163
|
Free Cash Flow
1 |
302,4
|
868,2
|
920,3
|
710,2
|
723,6
|
623,2
|
827,7
|
932,3
|
FCF-marge
|
5,01%
|
13,58%
|
12,46%
|
9,45%
|
10,39%
|
8,98%
|
11,3%
|
12,09%
|
Kasstroomconversie (ebitda)
|
29,33%
|
76,05%
|
63,09%
|
45,22%
|
55,27%
|
50,71%
|
59,18%
|
60,99%
|
Kasstroomconversie (nettowinst)
|
-
|
1.669,62%
|
181,16%
|
107,23%
|
225,35%
|
144,48%
|
132,6%
|
127,25%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
7/02/20
|
3/02/21
|
3/02/22
|
3/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
1.908
|
1.950
|
1.910
|
1.856
|
1.795
|
1.780
|
1.744
|
1.720
|
1.723
|
1.680
|
1.706
|
1.750
|
1.799
|
1.781
|
1.802
|
EBITDA
1 |
369,8
|
423,1
|
404,1
|
384
|
359,5
|
346,2
|
343
|
317,8
|
302,1
|
283
|
293,6
|
316,3
|
337,5
|
336,1
|
331,8
|
Bedrijfsresultaat (EBIT)
1 |
346,1
|
400,8
|
382,2
|
363,2
|
337,3
|
319,8
|
319,3
|
295,2
|
276,5
|
258,4
|
266,6
|
289,7
|
310,6
|
307
|
304,1
|
Operationele Marge
|
18,14%
|
20,55%
|
20,01%
|
19,56%
|
18,79%
|
17,96%
|
18,31%
|
17,16%
|
16,05%
|
15,38%
|
15,63%
|
16,55%
|
17,26%
|
17,23%
|
16,88%
|
Resultaat voor belastingen (EBT)
1 |
140
|
241,8
|
226,3
|
208,3
|
174,7
|
155,8
|
-1,3
|
136,5
|
119,5
|
80,6
|
114,3
|
140,2
|
172,5
|
186,2
|
201,3
|
Nettowinst (verlies)
1 |
77,8
|
174,3
|
179,3
|
167
|
141,7
|
121,5
|
-7,3
|
108,4
|
98,5
|
60,4
|
97,55
|
119,2
|
141,2
|
144,2
|
156
|
Nettomarge
|
4,08%
|
8,94%
|
9,38%
|
9%
|
7,89%
|
6,82%
|
-0,42%
|
6,3%
|
5,72%
|
3,6%
|
5,72%
|
6,81%
|
7,85%
|
8,09%
|
8,66%
|
WPA
2 |
0,1300
|
0,2800
|
0,2800
|
0,2500
|
0,2100
|
0,1800
|
-0,0100
|
0,1600
|
0,1500
|
0,0900
|
0,1638
|
0,1928
|
0,2199
|
0,2689
|
0,2801
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/02/22
|
28/04/22
|
28/07/22
|
28/10/22
|
3/02/23
|
28/04/23
|
28/07/23
|
27/10/23
|
14/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.930
|
4.607
|
6.722
|
5.915
|
5.317
|
4.658
|
3.900
|
3.040
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,781
x
|
4,036
x
|
4,608
x
|
3,766
x
|
4,062
x
|
3,79
x
|
2,788
x
|
1,989
x
|
Free Cash Flow
1 |
302
|
868
|
920
|
710
|
724
|
623
|
828
|
932
|
ROE (netto-inkomsten/eigen vermogen)
|
22,9%
|
22,4%
|
26,4%
|
21,1%
|
14,2%
|
12,2%
|
13%
|
13,3%
|
ROA (netto-inkomsten/totale activa)
|
3,8%
|
5,85%
|
7,62%
|
6,98%
|
5,45%
|
6,27%
|
7,69%
|
7,59%
|
Totale activa
1 |
-8.828
|
889,6
|
6.664
|
9.483
|
5.894
|
6.878
|
8.119
|
9.657
|
Nettoactief per aandeel
2 |
4,290
|
4,610
|
6,780
|
7,150
|
-
|
8,510
|
9,560
|
10,50
|
Cashflow per aandeel
2 |
0,8800
|
1,590
|
1,590
|
1,240
|
1,280
|
1,290
|
1,450
|
1,840
|
Capex
1 |
51,6
|
61,6
|
111
|
133
|
146
|
148
|
153
|
153
|
Capex/omzet
|
0,85%
|
0,96%
|
1,5%
|
1,78%
|
2,1%
|
2,13%
|
2,09%
|
1,98%
|
Datum van publicatie
|
7/02/20
|
3/02/21
|
3/02/22
|
3/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
24,23
USD Gemiddelde koersdoel
27,75
USD Spread / Gemiddelde doel +14,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,13% | 16,46 mld. | | -3,35% | 184 mld. | | -2,22% | 107 mld. | | -4,18% | 67,78 mld. | | +0,76% | 50,66 mld. | | +10,56% | 47,64 mld. | | +4,60% | 41,12 mld. | | +0,59% | 26,3 mld. | | +1,26% | 26,04 mld. | | +15,06% | 25,4 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|