Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
73,17
USD
|
-0,12%
|
|
+8,67%
|
+26,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
63.029
|
51.478
|
60.534
|
66.273
|
84.691
|
107.552
|
-
|
-
|
Bedrijfswaarde
1 |
72.820
|
58.887
|
67.674
|
74.280
|
92.928
|
113.563
|
110.900
|
107.525
|
K/w-verhouding
|
13,6
x
|
-300
x
|
61,6
x
|
103
x
|
54
x
|
50,8
x
|
41,1
x
|
34,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,87
x
|
5,19
x
|
5,09
x
|
5,23
x
|
5,95
x
|
6,73
x
|
6,15
x
|
5,62
x
|
Bedrijfswaarde/omzet
|
6,78
x
|
5,94
x
|
5,69
x
|
5,86
x
|
6,53
x
|
7,11
x
|
6,34
x
|
5,62
x
|
Bedrijfswaarde/EBITDA
|
23,4
x
|
19,4
x
|
16,5
x
|
20,8
x
|
22,6
x
|
24,6
x
|
21,3
x
|
18,4
x
|
Bedrijfswaarde/FCF
|
53
x
|
52
x
|
51,4
x
|
79,2
x
|
51,9
x
|
50,9
x
|
35
x
|
29,5
x
|
FCF Yield
|
1,89%
|
1,92%
|
1,94%
|
1,26%
|
1,93%
|
1,97%
|
2,86%
|
3,39%
|
Price to Book
|
4,54
x
|
3,32
x
|
3,64
x
|
3,77
x
|
4,39
x
|
5,04
x
|
4,47
x
|
3,87
x
|
Aantal aandelen (in duizenden)
|
1.393.824
|
1.431.921
|
1.424.992
|
1.432.311
|
1.464.983
|
1.469.895
|
-
|
-
|
Referentieprijs
2 |
45,22
|
35,95
|
42,48
|
46,27
|
57,81
|
73,17
|
73,17
|
73,17
|
Datum van publicatie
|
5/02/20
|
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 |
10.735
|
9.913
|
11.888
|
12.682
|
14.240
|
15.979
|
17.486
|
19.146
|
EBITDA
1 |
3.111
|
3.040
|
4.103
|
3.574
|
4.106
|
4.618
|
5.207
|
5.853
|
Bedrijfsresultaat (EBIT)
1 |
2.800
|
1.917
|
3.010
|
3.241
|
3.738
|
4.272
|
4.779
|
5.357
|
Operationele Marge
|
26,08%
|
19,34%
|
25,32%
|
25,56%
|
26,25%
|
26,74%
|
27,33%
|
27,98%
|
Resultaat voor belastingen (EBT)
1 |
687
|
-138
|
1.076
|
1.141
|
1.985
|
2.589
|
3.182
|
3.735
|
Nettowinst (verlies)
1 |
4.700
|
-173
|
985
|
642
|
1.570
|
2.145
|
2.681
|
3.204
|
Nettomarge
|
43,78%
|
-1,75%
|
8,29%
|
5,06%
|
11,03%
|
13,43%
|
15,33%
|
16,74%
|
WPA
2 |
3,330
|
-0,1200
|
0,6900
|
0,4500
|
1,070
|
1,440
|
1,779
|
2,136
|
Free Cash Flow
1 |
1.375
|
1.132
|
1.316
|
938
|
1.792
|
2.232
|
3.171
|
3.649
|
FCF-marge
|
12,81%
|
11,42%
|
11,07%
|
7,4%
|
12,58%
|
13,97%
|
18,13%
|
19,06%
|
Kasstroomconversie (ebitda)
|
44,2%
|
37,24%
|
32,07%
|
26,25%
|
43,64%
|
48,34%
|
60,89%
|
62,33%
|
Kasstroomconversie (nettowinst)
|
29,26%
|
-
|
133,6%
|
146,11%
|
114,14%
|
104,06%
|
118,28%
|
113,86%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/20
|
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 |
2.932
|
3.127
|
3.026
|
3.244
|
3.170
|
3.242
|
3.389
|
3.599
|
3.527
|
3.725
|
3.856
|
4.018
|
3.955
|
4.169
|
4.209
|
EBITDA
1 |
838
|
1.109
|
1.055
|
898
|
892
|
928
|
947
|
1.052
|
1.011
|
1.095
|
1.037
|
1.142
|
1.133
|
1.221
|
1.321
|
Bedrijfsresultaat (EBIT)
1 |
750
|
819
|
781
|
818
|
810
|
833
|
865
|
964
|
919
|
990
|
1.012
|
1.071
|
1.053
|
1.140
|
1.123
|
Operationele Marge
|
25,58%
|
26,19%
|
25,81%
|
25,22%
|
25,55%
|
25,69%
|
25,52%
|
26,79%
|
26,06%
|
26,58%
|
26,24%
|
26,64%
|
26,64%
|
27,34%
|
26,68%
|
Resultaat voor belastingen (EBT)
1 |
483
|
120
|
156
|
345
|
245
|
396
|
444
|
426
|
610
|
505
|
608
|
769
|
744
|
830,7
|
684,5
|
Nettowinst (verlies)
1 |
405
|
80
|
97
|
246
|
174
|
126
|
300
|
261
|
505
|
504
|
495
|
530,3
|
516,4
|
586
|
611
|
Nettomarge
|
13,81%
|
2,56%
|
3,21%
|
7,58%
|
5,49%
|
3,89%
|
8,85%
|
7,25%
|
14,32%
|
13,53%
|
12,84%
|
13,2%
|
13,06%
|
14,06%
|
14,52%
|
WPA
2 |
0,2800
|
0,0600
|
0,0700
|
0,1700
|
0,1200
|
0,0900
|
0,2100
|
0,1800
|
0,3400
|
0,3400
|
0,3300
|
0,3540
|
0,3453
|
0,3963
|
0,4042
|
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
|
27/07/23
|
26/10/23
|
31/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.791
|
7.409
|
7.140
|
8.007
|
8.237
|
6.011
|
3.348
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,3
|
Hefboom (schuld/ebitda)
|
3,147
x
|
2,437
x
|
1,74
x
|
2,24
x
|
2,006
x
|
1,302
x
|
0,6429
x
|
-
|
Free Cash Flow
1 |
1.375
|
1.132
|
1.316
|
938
|
1.792
|
2.232
|
3.171
|
3.649
|
ROE (netto-inkomsten/eigen vermogen)
|
19,8%
|
9,44%
|
14,1%
|
14,4%
|
16,3%
|
16,3%
|
16,8%
|
16,4%
|
ROA (netto-inkomsten/totale activa)
|
8,67%
|
4,49%
|
7,42%
|
7,6%
|
8,87%
|
8,42%
|
9,37%
|
8,2%
|
Totale activa
1 |
54.241
|
-3.851
|
13.284
|
8.446
|
17.696
|
25.482
|
28.610
|
39.078
|
Nettoactief per aandeel
2 |
9,950
|
10,80
|
11,70
|
12,30
|
13,20
|
14,50
|
16,40
|
18,90
|
Cashflow per aandeel
2 |
1,300
|
1,060
|
1,300
|
1,060
|
1,710
|
2,560
|
2,940
|
3,350
|
Capex
1 |
461
|
376
|
554
|
588
|
711
|
672
|
706
|
734
|
Capex/omzet
|
4,29%
|
3,79%
|
4,66%
|
4,64%
|
4,99%
|
4,2%
|
4,04%
|
3,84%
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Laatste slotkoers
73,17
USD Gemiddelde koersdoel
80,08
USD Spread / Gemiddelde doel +9,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +26,57% | 108 mld. | | +8,07% | 219 mld. | | +6,59% | 183 mld. | | +11,26% | 133 mld. | | +13,35% | 52,02 mld. | | -0,62% | 48,2 mld. | | -0,93% | 40,37 mld. | | +11,54% | 39,35 mld. | | +26,76% | 32,03 mld. | | -12,18% | 19,47 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|