Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
240,9
USD
|
+0,47%
|
|
+0,73%
|
+17,29%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.151
|
19.785
|
24.820
|
28.048
|
36.148
|
48.000
|
-
|
-
|
Bedrijfswaarde
1 |
17.950
|
19.307
|
28.957
|
30.363
|
38.343
|
49.806
|
45.764
|
44.284
|
K/w-verhouding
|
20,4
x
|
-5,82
x
|
16,2
x
|
16,8
x
|
21,1
x
|
22,8
x
|
21,1
x
|
18,8
x
|
Dividendrendement
|
1,94%
|
1,71%
|
1,49%
|
1,36%
|
-
|
0,85%
|
0,88%
|
0,92%
|
Marktkapitalisatie/omzet
|
0,1
x
|
0,1
x
|
0,12
x
|
0,12
x
|
0,14
x
|
0,16
x
|
0,15
x
|
0,15
x
|
Bedrijfswaarde/omzet
|
0,1
x
|
0,1
x
|
0,14
x
|
0,13
x
|
0,15
x
|
0,17
x
|
0,15
x
|
0,13
x
|
Bedrijfswaarde/EBITDA
|
7,63
x
|
7,77
x
|
9,73
x
|
8,55
x
|
10,4
x
|
12,3
x
|
10,7
x
|
9,78
x
|
Bedrijfswaarde/FCF
|
8,83
x
|
10,5
x
|
13
x
|
13,8
x
|
11,1
x
|
19,9
x
|
15,4
x
|
14,8
x
|
FCF Yield
|
11,3%
|
9,52%
|
7,7%
|
7,27%
|
9,01%
|
5,03%
|
6,49%
|
6,74%
|
Price to Book
|
5,91
x
|
-19,4
x
|
111
x
|
401
x
|
-
|
31,3
x
|
19,8
x
|
12,9
x
|
Aantal aandelen (in duizenden)
|
208.326
|
204.142
|
207.787
|
207.258
|
200.854
|
199.270
|
-
|
-
|
Referentieprijs
2 |
82,33
|
96,92
|
119,4
|
135,3
|
180,0
|
240,9
|
240,9
|
240,9
|
Datum van publicatie
|
7/11/19
|
5/11/20
|
4/11/21
|
3/11/22
|
2/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
179.589
|
189.894
|
213.989
|
238.587
|
262.173
|
292.179
|
310.862
|
329.087
|
EBITDA
1 |
2.354
|
2.485
|
2.977
|
3.553
|
3.702
|
4.057
|
4.280
|
4.527
|
Bedrijfsresultaat (EBIT)
1 |
2.051
|
2.204
|
2.648
|
3.163
|
3.289
|
3.614
|
3.863
|
4.094
|
Operationele Marge
|
1,14%
|
1,16%
|
1,24%
|
1,33%
|
1,25%
|
1,24%
|
1,24%
|
1,24%
|
Resultaat voor belastingen (EBT)
1 |
967,1
|
-5.294
|
2.222
|
2.183
|
2.161
|
2.430
|
2.613
|
2.869
|
Nettowinst (verlies)
1 |
855,4
|
-3.409
|
1.540
|
1.699
|
1.745
|
2.069
|
2.184
|
2.416
|
Nettomarge
|
0,48%
|
-1,8%
|
0,72%
|
0,71%
|
0,67%
|
0,71%
|
0,7%
|
0,73%
|
WPA
2 |
4,040
|
-16,65
|
7,390
|
8,040
|
8,530
|
10,55
|
11,44
|
12,84
|
Free Cash Flow
1 |
2.034
|
1.837
|
2.228
|
2.207
|
3.453
|
2.507
|
2.971
|
2.985
|
FCF-marge
|
1,13%
|
0,97%
|
1,04%
|
0,92%
|
1,32%
|
0,86%
|
0,96%
|
0,91%
|
Kasstroomconversie (ebitda)
|
86,4%
|
73,94%
|
74,85%
|
62,11%
|
93,27%
|
61,81%
|
69,4%
|
65,95%
|
Kasstroomconversie (nettowinst)
|
237,77%
|
-
|
144,71%
|
129,9%
|
197,85%
|
121,21%
|
136,02%
|
123,58%
|
Dividend per aandeel
2 |
1,600
|
1,660
|
1,780
|
1,840
|
-
|
2,044
|
2,110
|
2,217
|
Datum van publicatie
|
7/11/19
|
5/11/20
|
4/11/21
|
3/11/22
|
2/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
58.912
|
59.629
|
57.719
|
60.065
|
61.174
|
62.847
|
63.457
|
66.947
|
68.922
|
72.253
|
70.758
|
73.578
|
75.308
|
76.549
|
75.076
|
EBITDA
1 |
789,9
|
845,6
|
1.014
|
853,9
|
839,4
|
833,8
|
1.033
|
927,4
|
907,3
|
990,6
|
1.103
|
975,4
|
958,2
|
1.033
|
1.173
|
Bedrijfsresultaat (EBIT)
1 |
694,1
|
749,1
|
916,6
|
756,2
|
741,5
|
733,7
|
932,1
|
822,3
|
801
|
885,7
|
997,4
|
873,3
|
858
|
949,9
|
1.073
|
Operationele Marge
|
1,18%
|
1,26%
|
1,59%
|
1,26%
|
1,21%
|
1,17%
|
1,47%
|
1,23%
|
1,16%
|
1,23%
|
1,41%
|
1,19%
|
1,14%
|
1,24%
|
1,43%
|
Resultaat voor belastingen (EBT)
1 |
-
|
596,2
|
728,2
|
476,3
|
382,3
|
593,5
|
512,1
|
608,8
|
446,4
|
783,4
|
731,7
|
622,2
|
553,7
|
650,8
|
833
|
Nettowinst (verlies)
1 |
437,7
|
449,1
|
548
|
407
|
294,7
|
479,7
|
435,4
|
479,6
|
350,6
|
601,5
|
587
|
481,4
|
468
|
546,1
|
657,1
|
Nettomarge
|
0,74%
|
0,75%
|
0,95%
|
0,68%
|
0,48%
|
0,76%
|
0,69%
|
0,72%
|
0,51%
|
0,83%
|
0,83%
|
0,65%
|
0,62%
|
0,71%
|
0,88%
|
WPA
2 |
2,080
|
2,130
|
2,590
|
1,920
|
1,400
|
2,330
|
2,130
|
2,350
|
1,720
|
2,980
|
2,992
|
2,494
|
2,439
|
2,842
|
3,438
|
Dividend per aandeel
2 |
0,4600
|
0,4600
|
0,4600
|
0,4600
|
0,4600
|
0,4850
|
0,4850
|
0,4850
|
-
|
-
|
0,5072
|
0,5072
|
0,5072
|
0,5205
|
0,5205
|
Datum van publicatie
|
4/11/21
|
2/02/22
|
4/05/22
|
3/08/22
|
3/11/22
|
1/02/23
|
2/05/23
|
2/08/23
|
2/11/23
|
31/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
799
|
-
|
4.137
|
2.315
|
2.195
|
1.806
|
-
|
-
|
Nettokaspositie
1 |
-
|
478
|
-
|
-
|
-
|
-
|
2.236
|
3.716
|
Hefboom (schuld/ebitda)
|
0,3393
x
|
-
|
1,39
x
|
0,6515
x
|
0,593
x
|
0,4451
x
|
-
|
-
|
Free Cash Flow
1 |
2.034
|
1.837
|
2.228
|
2.207
|
3.453
|
2.507
|
2.971
|
2.985
|
ROE (netto-inkomsten/eigen vermogen)
|
28,3%
|
152%
|
-
|
39.497%
|
473%
|
199%
|
108%
|
78,7%
|
ROA (netto-inkomsten/totale activa)
|
2,23%
|
3,93%
|
3,03%
|
2,98%
|
2,93%
|
3,53%
|
3,51%
|
3,64%
|
Totale activa
1 |
38.421
|
-86.793
|
50.806
|
56.949
|
59.560
|
58.529
|
62.274
|
66.286
|
Nettoactief per aandeel
2 |
13,90
|
-4,990
|
1,070
|
0,3400
|
-
|
7,700
|
12,20
|
18,70
|
Cashflow per aandeel
2 |
11,10
|
10,80
|
12,80
|
12,80
|
19,10
|
17,20
|
21,20
|
21,60
|
Capex
1 |
310
|
370
|
438
|
496
|
458
|
499
|
535
|
554
|
Capex/omzet
|
0,17%
|
0,19%
|
0,2%
|
0,21%
|
0,17%
|
0,17%
|
0,17%
|
0,17%
|
Datum van publicatie
|
7/11/19
|
5/11/20
|
4/11/21
|
3/11/22
|
2/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
240,9
USD Gemiddelde koersdoel
253,7
USD Spread / Gemiddelde doel +5,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,29% | 48 mld. | | -2,31% | 187 mld. | | -3,20% | 106 mld. | | -5,04% | 66,9 mld. | | +0,20% | 49,45 mld. | | +4,06% | 40,84 mld. | | +2,07% | 26,48 mld. | | +2,36% | 26,25 mld. | | +12,96% | 24,62 mld. | | -1,93% | 24,52 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|