Beurs gesloten -
Nyse
22:00:02 24-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,34
USD
|
+0,82%
|
|
-0,64%
|
-12,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
825,8
|
1.049
|
1.114
|
855
|
694,3
|
614,3
|
-
|
-
|
Bedrijfswaarde
1 |
1.018
|
1.259
|
1.380
|
1.208
|
1.098
|
1.100
|
1.158
|
1.217
|
K/w-verhouding
|
116
x
|
58,9
x
|
54,3
x
|
44,2
x
|
133
x
|
37,6
x
|
30,7
x
|
26,5
x
|
Dividendrendement
|
3,84%
|
3,58%
|
3,67%
|
4,93%
|
6,78%
|
7,93%
|
8,1%
|
8,27%
|
Marktkapitalisatie/omzet
|
13,6
x
|
13,9
x
|
12,3
x
|
8,75
x
|
6,15
x
|
4,96
x
|
4,51
x
|
3,94
x
|
Bedrijfswaarde/omzet
|
16,7
x
|
16,6
x
|
15,2
x
|
12,4
x
|
9,73
x
|
8,89
x
|
8,5
x
|
7,8
x
|
Bedrijfswaarde/EBITDA
|
24,9
x
|
23,6
x
|
21,8
x
|
18,2
x
|
16,9
x
|
12,2
x
|
11,6
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
147.627.274
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
19.268
|
22.265
|
23.567
|
23.883
|
26.061
|
26.321
|
-
|
-
|
Referentieprijs
2 |
42,86
|
47,11
|
47,27
|
35,80
|
26,64
|
23,34
|
23,34
|
23,34
|
Datum van publicatie
|
25/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
60,85
|
75,68
|
90,58
|
97,68
|
112,8
|
123,8
|
136,3
|
156
|
EBITDA
1 |
40,9
|
53,3
|
63,36
|
66,27
|
64,79
|
90,5
|
99,6
|
-
|
Bedrijfsresultaat (EBIT)
1 |
18,67
|
27,92
|
32,91
|
33,87
|
25,1
|
38,27
|
44,02
|
52,9
|
Operationele Marge
|
30,68%
|
36,9%
|
36,33%
|
34,67%
|
22,24%
|
30,91%
|
32,29%
|
33,91%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
8,02
|
15,31
|
17,4
|
19,54
|
Nettowinst (verlies)
1 |
8,376
|
19,08
|
22,49
|
22,02
|
7,714
|
16,27
|
18,56
|
24,78
|
Nettomarge
|
13,77%
|
25,21%
|
24,83%
|
22,54%
|
6,84%
|
13,14%
|
13,61%
|
15,89%
|
WPA
2 |
0,3700
|
0,8000
|
0,8700
|
0,8100
|
0,2000
|
0,6200
|
0,7600
|
0,8800
|
Free Cash Flow
|
-
|
8,527
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
11,27%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
16%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
44,7%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,645
|
1,685
|
1,735
|
1,765
|
1,805
|
1,850
|
1,890
|
1,930
|
Datum van publicatie
|
25/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
23,24
|
23,48
|
24,05
|
24,81
|
25,34
|
27,18
|
27,81
|
28,74
|
29,12
|
29,33
|
30,59
|
31,52
|
32,28
|
32,94
|
33,77
|
EBITDA
1 |
16,55
|
16,08
|
16,43
|
16,72
|
17,04
|
6,123
|
19,99
|
19,66
|
-
|
18,99
|
22,5
|
23,03
|
23,56
|
24,1
|
24,63
|
Bedrijfsresultaat (EBIT)
1 |
8,727
|
8,132
|
8,3
|
8,715
|
8,72
|
-2,92
|
10,02
|
8,453
|
9,55
|
8,726
|
9,418
|
9,87
|
10,25
|
10,66
|
11,38
|
Operationele Marge
|
37,55%
|
34,63%
|
34,51%
|
35,13%
|
34,41%
|
-10,74%
|
36,02%
|
29,42%
|
32,79%
|
29,75%
|
30,78%
|
31,32%
|
31,77%
|
32,35%
|
33,71%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
5,6
|
-
|
-
|
-6,887
|
6,627
|
3,713
|
4,567
|
3,665
|
3,746
|
3,832
|
4,07
|
3,901
|
4,362
|
Nettowinst (verlies)
1 |
6,113
|
5,524
|
5,584
|
5,673
|
5,238
|
-6,922
|
6,577
|
3,492
|
4,567
|
3,665
|
3,99
|
4,15
|
4,45
|
4,36
|
4,594
|
Nettomarge
|
26,3%
|
23,53%
|
23,22%
|
22,87%
|
20,67%
|
-25,47%
|
23,65%
|
12,15%
|
15,68%
|
12,49%
|
13,04%
|
13,17%
|
13,79%
|
13,24%
|
13,6%
|
WPA
2 |
0,2300
|
0,2100
|
0,2100
|
0,2100
|
0,1900
|
-0,3200
|
0,2400
|
0,1100
|
0,1500
|
0,1100
|
0,1500
|
0,1600
|
0,1700
|
0,1800
|
0,1900
|
Dividend per aandeel
2 |
0,4375
|
0,4400
|
0,4400
|
0,4425
|
0,4450
|
0,4475
|
0,4500
|
0,4525
|
0,4550
|
-
|
0,4600
|
0,4600
|
0,4700
|
0,4700
|
0,4700
|
Datum van publicatie
|
15/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
14/02/23
|
2/05/23
|
1/08/23
|
31/10/23
|
13/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
193
|
210
|
266
|
353
|
403
|
486
|
544
|
603
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,707
x
|
3,938
x
|
4,192
x
|
5,326
x
|
6,224
x
|
5,37
x
|
5,462
x
|
-
|
Free Cash Flow
|
-
|
8,53
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
9,24%
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
23,34
USD Gemiddelde koersdoel
28,83
USD Spread / Gemiddelde doel +23,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,39% | 614 mln. | | +14,20% | 61,57 mld. | | +1,71% | 20,48 mld. | | -0,76% | 13,83 mld. | | +9,59% | 8,3 mld. | | -5,86% | 6,19 mld. | | +11,89% | 3,62 mld. | | +4,84% | 3,46 mld. | | -8,64% | 2,97 mld. | | +20,54% | 2,92 mld. |
gezondheidszorg vastgoed
|