Beurs gesloten -
Nyse
22:10:00 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,35
USD
|
+0,37%
|
|
-0,10%
|
+0,61%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.218
|
1.646
|
2.024
|
1.715
|
1.968
|
1.832
|
-
|
-
|
Bedrijfswaarde
1 |
3.186
|
2.560
|
3.053
|
2.833
|
3.024
|
2.850
|
2.806
|
2.739
|
K/w-verhouding
|
12,3
x
|
-4,19
x
|
-10
x
|
17,4
x
|
26,1
x
|
21,2
x
|
18,9
x
|
18,6
x
|
Dividendrendement
|
4,51%
|
1,52%
|
-
|
0,73%
|
1,28%
|
1,39%
|
1,56%
|
2,14%
|
Marktkapitalisatie/omzet
|
2,36
x
|
5,5
x
|
3,57
x
|
1,71
x
|
1,83
x
|
1,64
x
|
1,59
x
|
1,54
x
|
Bedrijfswaarde/omzet
|
3,4
x
|
8,55
x
|
5,38
x
|
2,83
x
|
2,81
x
|
2,55
x
|
2,44
x
|
2,31
x
|
Bedrijfswaarde/EBITDA
|
12,2
x
|
-39,7
x
|
36,5
x
|
10,1
x
|
11,1
x
|
10,3
x
|
9,75
x
|
9,09
x
|
Bedrijfswaarde/FCF
|
35,2
x
|
-19,6
x
|
-65,3
x
|
20,4
x
|
20
x
|
26,4
x
|
25
x
|
-
|
FCF Yield
|
2,84%
|
-5,11%
|
-1,53%
|
4,89%
|
5%
|
3,79%
|
4%
|
-
|
Price to Book
|
1,16
x
|
0,97
x
|
1,34
x
|
1,08
x
|
1,2
x
|
1,07
x
|
1,02
x
|
1
x
|
Aantal aandelen (in duizenden)
|
200.197
|
199.519
|
210.620
|
209.375
|
209.627
|
210.064
|
-
|
-
|
Referentieprijs
2 |
11,08
|
8,250
|
9,610
|
8,190
|
9,390
|
8,720
|
8,720
|
8,720
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
17/02/22
|
21/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
938,1
|
299,5
|
567,1
|
1.002
|
1.075
|
1.117
|
1.152
|
1.188
|
EBITDA
1 |
260,4
|
-64,51
|
83,54
|
280,6
|
271,7
|
277,8
|
287,7
|
301,4
|
Bedrijfsresultaat (EBIT)
1 |
134,7
|
-368,9
|
-156
|
161,8
|
149,5
|
158,7
|
165,9
|
179,3
|
Operationele Marge
|
14,35%
|
-123,17%
|
-27,51%
|
16,15%
|
13,91%
|
14,21%
|
14,41%
|
15,09%
|
Resultaat voor belastingen (EBT)
1 |
206,2
|
-422,5
|
-192,1
|
112,3
|
86,95
|
95,19
|
108,5
|
119,7
|
Nettowinst (verlies)
1 |
183,5
|
-397,7
|
-204,4
|
99,51
|
76,52
|
93,22
|
100,7
|
114,8
|
Nettomarge
|
19,56%
|
-132,78%
|
-36,04%
|
9,94%
|
7,12%
|
8,35%
|
8,74%
|
9,66%
|
WPA
2 |
0,9000
|
-1,970
|
-0,9600
|
0,4700
|
0,3600
|
0,4104
|
0,4625
|
0,4700
|
Free Cash Flow
1 |
90,63
|
-130,8
|
-46,77
|
138,6
|
151,2
|
107,9
|
112,2
|
-
|
FCF-marge
|
9,66%
|
-43,67%
|
-8,25%
|
13,84%
|
14,07%
|
9,66%
|
9,74%
|
-
|
Kasstroomconversie (ebitda)
|
34,8%
|
-
|
-
|
49,39%
|
55,67%
|
38,85%
|
38,98%
|
-
|
Kasstroomconversie (nettowinst)
|
49,39%
|
-
|
-
|
139,26%
|
197,65%
|
115,78%
|
111,35%
|
-
|
Dividend per aandeel
2 |
0,5000
|
0,1250
|
-
|
0,0600
|
0,1200
|
0,1212
|
0,1357
|
0,1867
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
17/02/22
|
21/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
189,9
|
196,8
|
281,4
|
268,2
|
255,1
|
243,6
|
291,2
|
276,5
|
263,5
|
256,4
|
300,6
|
290
|
273
|
259,9
|
310,7
|
EBITDA
1 |
34,39
|
44,91
|
92
|
76,25
|
67,41
|
55,37
|
85,77
|
73,24
|
57,29
|
53,58
|
87,21
|
75,97
|
61,29
|
56,12
|
89,86
|
Bedrijfsresultaat (EBIT)
1 |
6,196
|
13,91
|
63,67
|
47,79
|
35,89
|
25,71
|
55,43
|
42,22
|
26,4
|
22,44
|
57,39
|
45,7
|
31,29
|
26,21
|
58,27
|
Operationele Marge
|
3,26%
|
7,07%
|
22,63%
|
17,82%
|
14,07%
|
10,56%
|
19,03%
|
15,27%
|
10,02%
|
8,75%
|
19,09%
|
15,76%
|
11,46%
|
10,09%
|
18,75%
|
Resultaat voor belastingen (EBT)
1 |
-1,114
|
10,01
|
53,39
|
28,87
|
20,05
|
8,962
|
39,56
|
27,55
|
10,88
|
7,268
|
41,96
|
30,29
|
16,62
|
11,81
|
44,84
|
Nettowinst (verlies)
1 |
-5,394
|
7,574
|
50,06
|
26
|
15,87
|
6,702
|
36,51
|
24,82
|
8,493
|
5,874
|
39,27
|
28,49
|
13,48
|
9,439
|
41,26
|
Nettomarge
|
-2,84%
|
3,85%
|
17,79%
|
9,69%
|
6,22%
|
2,75%
|
12,54%
|
8,98%
|
3,22%
|
2,29%
|
13,06%
|
9,82%
|
4,94%
|
3,63%
|
13,28%
|
WPA
2 |
-0,0300
|
0,0400
|
0,2300
|
0,1200
|
0,0700
|
0,0300
|
0,1700
|
0,1200
|
0,0400
|
0,0300
|
0,1600
|
0,1200
|
0,1200
|
0,0500
|
0,1750
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,0300
|
0,0300
|
0,0300
|
0,0300
|
0,0300
|
0,0300
|
-
|
0,0300
|
0,0300
|
0,0300
|
0,0300
|
0,0333
|
Datum van publicatie
|
17/02/22
|
5/05/22
|
3/08/22
|
3/11/22
|
21/02/23
|
4/05/23
|
3/08/23
|
1/11/23
|
22/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
968
|
914
|
1.029
|
1.118
|
1.055
|
1.019
|
974
|
907
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,716
x
|
-14,17
x
|
12,31
x
|
3,986
x
|
3,885
x
|
3,667
x
|
3,386
x
|
3,011
x
|
Free Cash Flow
1 |
90,6
|
-131
|
-46,8
|
139
|
151
|
108
|
112
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,67%
|
-21,9%
|
-12,7%
|
6,41%
|
4,74%
|
13,2%
|
6,19%
|
6,33%
|
ROA (netto-inkomsten/totale activa)
|
2,32%
|
-12,1%
|
-6,69%
|
3,22%
|
2,37%
|
3,31%
|
3,76%
|
-
|
Totale activa
1 |
7.903
|
3.286
|
3.056
|
3.086
|
3.223
|
2.814
|
2.680
|
-
|
Nettoactief per aandeel
2 |
9,550
|
8,550
|
7,160
|
7,560
|
7,830
|
8,130
|
8,550
|
8,730
|
Cashflow per aandeel
2 |
0,9500
|
-0,4200
|
-0,0100
|
0,9700
|
1,120
|
1,010
|
1,090
|
-
|
Capex
1 |
103
|
47,1
|
44,5
|
67,7
|
86,3
|
93,6
|
106
|
-
|
Capex/omzet
|
10,94%
|
15,73%
|
7,84%
|
6,76%
|
8,03%
|
8,38%
|
9,21%
|
-
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
17/02/22
|
21/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
8,72
USD Gemiddelde koersdoel
10,19
USD Spread / Gemiddelde doel +16,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,31% | 30,83 mld. | | -3,85% | 13,2 mld. | | -10,44% | 12 mld. | | -3,31% | 6,3 mld. | | -10,54% | 3,6 mld. | | +5,42% | 3,4 mld. | | +22,98% | 2,55 mld. | | -8,08% | 2,52 mld. | | -8,23% | 2,4 mld. |
ziekenhuizen vastgoed
|