Beurs gesloten -
BOERSE MUENCHEN
21:44:12 19-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
66
EUR
|
-2,22%
|
|
-19,64%
|
-30,05%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.355
|
9.660
|
14.852
|
9.610
|
7.407
|
5.858
|
-
|
-
|
Bedrijfswaarde
1 |
8.678
|
8.952
|
14.016
|
8.823
|
6.683
|
6.254
|
6.178
|
6.060
|
K/w-verhouding
|
58,4
x
|
78,8
x
|
62,9
x
|
32,7
x
|
25,5
x
|
27,3
x
|
21
x
|
17,4
x
|
Dividendrendement
|
0,62%
|
0,46%
|
0,54%
|
1,02%
|
1,33%
|
1,49%
|
1,66%
|
1,92%
|
Marktkapitalisatie/omzet
|
6,41
x
|
7,23
x
|
9,02
x
|
5,05
x
|
3,55
x
|
2,73
x
|
2,43
x
|
2,23
x
|
Bedrijfswaarde/omzet
|
5,95
x
|
6,7
x
|
8,51
x
|
4,64
x
|
3,2
x
|
2,92
x
|
2,56
x
|
2,3
x
|
Bedrijfswaarde/EBITDA
|
27,3
x
|
37,6
x
|
32,2
x
|
18,9
x
|
15,8
x
|
16,1
x
|
12,2
x
|
10,3
x
|
Bedrijfswaarde/FCF
|
36,7
x
|
67
x
|
42,1
x
|
60,7
x
|
48,8
x
|
29,6
x
|
24,1
x
|
20,4
x
|
FCF Yield
|
2,73%
|
1,49%
|
2,37%
|
1,65%
|
2,05%
|
3,38%
|
4,15%
|
4,9%
|
Price to Book
|
6,69
x
|
6,75
x
|
8,95
x
|
4,77
x
|
3,43
x
|
2,59
x
|
2,41
x
|
2,22
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
|
65,50
|
65,50
|
65,50
|
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
|
2.145
|
2.412
|
2.631
|
EBITDA
1 |
318,1
|
238
|
435,2
|
466,6
|
422,2
|
389,3
|
506,5
|
590
|
Bedrijfsresultaat (EBIT)
1 |
235
|
177,6
|
373,6
|
396,9
|
348,1
|
304
|
407
|
486,6
|
Operationele Marge
|
16,1%
|
13,3%
|
22,69%
|
20,86%
|
16,66%
|
14,17%
|
16,88%
|
18,5%
|
Resultaat voor belastingen (EBT)
1 |
229,9
|
178,7
|
339
|
403,5
|
412,6
|
308,4
|
395,6
|
482,9
|
Nettowinst (verlies)
1 |
159,8
|
122,4
|
236,3
|
293,9
|
290,4
|
209,8
|
272,7
|
328,4
|
Nettomarge
|
10,95%
|
9,16%
|
14,35%
|
15,45%
|
13,9%
|
9,78%
|
11,31%
|
12,48%
|
WPA
2 |
1,790
|
1,370
|
2,640
|
3,290
|
3,250
|
2,402
|
3,125
|
3,755
|
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%
|
9,86%
|
10,64%
|
11,28%
|
Kasstroomconversie (ebitda)
|
74,37%
|
56,11%
|
76,41%
|
31,16%
|
32,45%
|
54,33%
|
50,65%
|
50,29%
|
Kasstroomconversie (nettowinst)
|
148,1%
|
109,12%
|
140,74%
|
49,47%
|
47,18%
|
100,83%
|
94,09%
|
90,35%
|
Dividend per aandeel
2 |
0,6500
|
0,5000
|
0,9000
|
1,100
|
1,100
|
0,9740
|
1,090
|
1,261
|
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
|
581,2
|
621,6
|
1.293
|
-
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
101,9
|
-
|
-
|
-
|
-
|
-
|
133,6
|
119
|
138,8
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
105,3
|
162,7
|
-
|
102,9
|
177,3
|
98,58
|
121
|
63,1
|
83,62
|
-
|
101
|
103,2
|
46
|
49
|
95
|
96,4
|
112,9
|
253
|
-
|
-
|
-
|
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%
|
16,59%
|
18,16%
|
19,57%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
96,1
|
-
|
-
|
120,1
|
-
|
88,33
|
141
|
-
|
90,71
|
-
|
132,3
|
116,5
|
54,7
|
67,34
|
-
|
116,9
|
90,36
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
90,73
|
-
|
62,53
|
102,7
|
-
|
62
|
-
|
92,15
|
85,2
|
37,4
|
46,48
|
-
|
73,21
|
60,6
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
20,38%
|
-
|
13,1%
|
18,02%
|
-
|
12,3%
|
-
|
17,22%
|
14,7%
|
7,87%
|
9,84%
|
-
|
12,6%
|
9,75%
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
1,120
|
0,4200
|
1,020
|
-
|
0,7000
|
1,150
|
0,5700
|
0,6900
|
-
|
1,030
|
0,9600
|
0,4200
|
0,5200
|
-
|
0,8218
|
0,6744
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
1,100
|
-
|
-
|
-
|
-
|
1,100
|
-
|
-
|
-
|
-
|
1,030
|
-
|
-
|
-
|
-
|
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 |
-
|
-
|
-
|
-
|
-
|
396
|
320
|
201
|
Nettokaspositie
1 |
678
|
707
|
835
|
787
|
725
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
1,017
x
|
0,6319
x
|
0,3414
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%
|
9,13%
|
11,2%
|
12,6%
|
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
|
3.769
|
4.126
|
4.132
|
Nettoactief per aandeel
2 |
15,60
|
16,00
|
18,60
|
22,50
|
24,10
|
25,20
|
27,20
|
29,50
|
Cashflow per aandeel
2 |
2,460
|
2,000
|
4,050
|
2,100
|
2,800
|
4,100
|
3,840
|
4,480
|
Capex
1 |
20,3
|
45
|
30,1
|
82
|
114
|
105
|
104
|
114
|
Capex/omzet
|
1,39%
|
3,37%
|
1,83%
|
4,31%
|
5,45%
|
4,89%
|
4,3%
|
4,32%
|
Datum van publicatie
|
6/12/19
|
12/12/20
|
10/12/21
|
9/12/22
|
12/12/23
|
-
|
-
|
-
|
Laatste slotkoers
65,5
EUR Gemiddelde koersdoel
91,6
EUR Spread / Gemiddelde doel +39,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,23% | 217 mld. | | +11,31% | 191 mld. | | +28,94% | 154 mld. | | +32,00% | 112 mld. | | -0,46% | 62,84 mld. | | +16,09% | 53,34 mld. | | +0,94% | 48,83 mld. | | -2,97% | 39,36 mld. | | +1,23% | 35,73 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|