Beurs gesloten -
BOERSE MUENCHEN
21:58:14 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
66,25
EUR
|
0,00%
|
|
-3,00%
|
-32,90%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.355
|
9.660
|
14.852
|
9.610
|
7.407
|
5.903
|
-
|
-
|
Bedrijfswaarde
1 |
8.678
|
8.952
|
14.016
|
8.823
|
6.683
|
6.358
|
6.241
|
6.151
|
K/w-verhouding
|
58,4
x
|
78,8
x
|
62,9
x
|
32,7
x
|
25,5
x
|
30
x
|
22,6
x
|
18,9
x
|
Dividendrendement
|
0,62%
|
0,46%
|
0,54%
|
1,02%
|
1,33%
|
1,42%
|
1,6%
|
1,84%
|
Marktkapitalisatie/omzet
|
6,41
x
|
7,23
x
|
9,02
x
|
5,05
x
|
3,55
x
|
2,79
x
|
2,48
x
|
2,29
x
|
Bedrijfswaarde/omzet
|
5,95
x
|
6,7
x
|
8,51
x
|
4,64
x
|
3,2
x
|
3
x
|
2,62
x
|
2,38
x
|
Bedrijfswaarde/EBITDA
|
27,3
x
|
37,6
x
|
32,2
x
|
18,9
x
|
15,8
x
|
17,3
x
|
12,9
x
|
10,9
x
|
Bedrijfswaarde/FCF
|
36,7
x
|
67
x
|
42,1
x
|
60,7
x
|
48,8
x
|
30,1
x
|
24,3
x
|
20,7
x
|
FCF Yield
|
2,73%
|
1,49%
|
2,37%
|
1,65%
|
2,05%
|
3,33%
|
4,11%
|
4,82%
|
Price to Book
|
6,69
x
|
6,75
x
|
8,95
x
|
4,77
x
|
3,43
x
|
2,62
x
|
2,45
x
|
2,26
x
|
Aantal aandelen (in duizenden)
|
89.441
|
89.441
|
89.441
|
89.441
|
89.441
|
89.441
|
-
|
-
|
Referentieprijs
2 |
104,6
|
108,0
|
166,0
|
107,4
|
82,82
|
66,00
|
66,00
|
66,00
|
Datum van publicatie
|
6/12/19
|
12/12/20
|
10/12/21
|
9/12/22
|
12/12/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.459
|
1.335
|
1.647
|
1.903
|
2.089
|
2.118
|
2.378
|
2.581
|
EBITDA
1 |
318,1
|
238
|
435,2
|
466,6
|
422,2
|
368,3
|
484
|
562,3
|
Bedrijfsresultaat (EBIT)
1 |
235
|
177,6
|
373,6
|
396,9
|
348,1
|
282,4
|
386,4
|
461,9
|
Operationele Marge
|
16,1%
|
13,3%
|
22,69%
|
20,86%
|
16,66%
|
13,33%
|
16,25%
|
17,89%
|
Resultaat voor belastingen (EBT)
1 |
229,9
|
178,7
|
339
|
403,5
|
412,6
|
297,4
|
382,4
|
465,2
|
Nettowinst (verlies)
1 |
159,8
|
122,4
|
236,3
|
293,9
|
290,4
|
197,6
|
260,4
|
313,4
|
Nettomarge
|
10,95%
|
9,16%
|
14,35%
|
15,45%
|
13,9%
|
9,33%
|
10,95%
|
12,14%
|
WPA
2 |
1,790
|
1,370
|
2,640
|
3,290
|
3,250
|
2,198
|
2,918
|
3,498
|
Free Cash Flow
1 |
236,6
|
133,5
|
332,5
|
145,4
|
137
|
211,5
|
256,6
|
296,8
|
FCF-marge
|
16,21%
|
10%
|
20,19%
|
7,64%
|
6,56%
|
9,98%
|
10,79%
|
11,5%
|
Kasstroomconversie (ebitda)
|
74,37%
|
56,11%
|
76,41%
|
31,16%
|
32,45%
|
57,43%
|
53,02%
|
52,78%
|
Kasstroomconversie (nettowinst)
|
148,1%
|
109,12%
|
140,74%
|
49,47%
|
47,18%
|
107,04%
|
98,53%
|
94,69%
|
Dividend per aandeel
2 |
0,6500
|
0,5000
|
0,9000
|
1,100
|
1,100
|
0,9360
|
1,058
|
1,211
|
Datum van publicatie
|
6/12/19
|
12/12/20
|
10/12/21
|
9/12/22
|
12/12/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
714,9
|
767,4
|
410,2
|
445,2
|
855,4
|
477,5
|
569,9
|
470,3
|
504,2
|
974,5
|
535,1
|
579,7
|
475
|
472,1
|
947,2
|
558,5
|
595,5
|
1.156
|
-
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
101,9
|
-
|
-
|
-
|
-
|
-
|
133,6
|
98,86
|
113,2
|
209
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
105,3
|
162,7
|
-
|
102,9
|
177,3
|
98,58
|
121
|
63,1
|
83,62
|
-
|
101
|
103,2
|
46
|
49
|
95
|
79,96
|
86,8
|
151
|
-
|
-
|
-
|
Operationele Marge
|
14,73%
|
21,2%
|
-
|
23,11%
|
20,73%
|
20,64%
|
21,23%
|
13,42%
|
16,58%
|
-
|
18,88%
|
17,81%
|
9,68%
|
10,38%
|
10,03%
|
14,32%
|
14,58%
|
13,06%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
96,1
|
-
|
-
|
120,1
|
-
|
88,33
|
141
|
-
|
90,71
|
-
|
132,3
|
116,5
|
54,7
|
67,34
|
-
|
96,6
|
67,5
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
90,73
|
-
|
62,53
|
102,7
|
-
|
62
|
-
|
92,15
|
85,2
|
37,4
|
46,48
|
-
|
63,48
|
50,3
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
20,38%
|
-
|
13,1%
|
18,02%
|
-
|
12,3%
|
-
|
17,22%
|
14,7%
|
7,87%
|
9,84%
|
-
|
11,37%
|
8,45%
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
1,120
|
0,4200
|
1,020
|
-
|
0,7000
|
1,150
|
0,5700
|
0,6900
|
-
|
1,030
|
0,9600
|
0,4200
|
0,5200
|
-
|
0,7127
|
0,5584
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
1,100
|
-
|
-
|
-
|
-
|
1,100
|
-
|
-
|
-
|
-
|
0,7899
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/05/20
|
28/05/21
|
11/02/22
|
13/05/22
|
13/05/22
|
5/08/22
|
9/12/22
|
14/02/23
|
15/05/23
|
15/05/23
|
6/08/23
|
12/12/23
|
14/02/24
|
7/05/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
455
|
338
|
248
|
Nettokaspositie
1 |
678
|
707
|
835
|
787
|
725
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
1,236
x
|
0,6975
x
|
0,4409
x
|
Free Cash Flow
1 |
237
|
134
|
333
|
145
|
137
|
212
|
257
|
297
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
8,65%
|
15,3%
|
16%
|
13,4%
|
8,14%
|
10,3%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
8,67%
|
6,07%
|
10,7%
|
11,3%
|
9,92%
|
5,56%
|
6,61%
|
7,95%
|
Totale activa
1 |
1.842
|
2.016
|
2.205
|
2.609
|
2.928
|
3.551
|
3.940
|
3.943
|
Nettoactief per aandeel
2 |
15,60
|
16,00
|
18,60
|
22,50
|
24,10
|
25,20
|
26,90
|
29,20
|
Cashflow per aandeel
2 |
2,460
|
2,000
|
4,050
|
2,100
|
2,800
|
4,040
|
3,670
|
4,280
|
Capex
1 |
20,3
|
45
|
30,1
|
82
|
114
|
103
|
107
|
111
|
Capex/omzet
|
1,39%
|
3,37%
|
1,83%
|
4,31%
|
5,45%
|
4,85%
|
4,49%
|
4,3%
|
Datum van publicatie
|
6/12/19
|
12/12/20
|
10/12/21
|
9/12/22
|
12/12/23
|
-
|
-
|
-
|
Gemiddelde koersdoel
82
EUR Spread / Gemiddelde doel +24,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,85% | 216 mld. | | +9,86% | 190 mld. | | +31,11% | 152 mld. | | +34,08% | 113 mld. | | +1,90% | 64,04 mld. | | +19,45% | 54,34 mld. | | +1,63% | 49,21 mld. | | -3,12% | 39,41 mld. | | +1,93% | 35,99 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|