Vertraagde tijd
London S.E.
15:34:46 05-02-2021
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
77,56
CHF
|
+5,72%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48.657
|
56.859
|
80.883
|
46.128
|
46.246
|
52.360
|
-
|
-
|
Bedrijfswaarde
1 |
48.073
|
56.271
|
80.616
|
45.956
|
45.198
|
50.661
|
49.523
|
48.092
|
K/w-verhouding
|
47,3
x
|
70,2
x
|
54,4
x
|
30,6
x
|
33,2
x
|
32,9
x
|
28,3
x
|
26,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
11,2
x
|
13
x
|
15,5
x
|
8,57
x
|
7,7
x
|
7,98
x
|
7,27
x
|
6,64
x
|
Bedrijfswaarde/omzet
|
11,1
x
|
12,8
x
|
15,4
x
|
8,54
x
|
7,53
x
|
7,72
x
|
6,87
x
|
6,1
x
|
Bedrijfswaarde/EBITDA
|
34,2
x
|
39,4
x
|
46,6
x
|
23,7
x
|
24,1
x
|
24,6
x
|
21,3
x
|
18,7
x
|
Bedrijfswaarde/FCF
|
52
x
|
86,9
x
|
57,3
x
|
47,2
x
|
47,9
x
|
34,8
x
|
30,6
x
|
27,3
x
|
FCF Yield
|
1,92%
|
1,15%
|
1,74%
|
2,12%
|
2,09%
|
2,88%
|
3,26%
|
3,66%
|
Price to Book
|
12
x
|
12,7
x
|
13,9
x
|
7,82
x
|
6,99
x
|
6,56
x
|
5,37
x
|
4,63
x
|
Aantal aandelen (in duizenden)
|
625.710
|
623.248
|
624.334
|
618.260
|
606.500
|
602.600
|
-
|
-
|
Referentieprijs
2 |
77,76
|
91,23
|
129,6
|
74,61
|
76,25
|
86,89
|
86,89
|
86,89
|
Datum van publicatie
|
30/01/20
|
27/01/21
|
26/01/22
|
31/01/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.348
|
4.386
|
5.232
|
5.382
|
6.005
|
6.560
|
7.204
|
7.883
|
EBITDA
1 |
1.406
|
1.429
|
1.729
|
1.936
|
1.879
|
2.061
|
2.323
|
2.577
|
Bedrijfsresultaat (EBIT)
1 |
1.316
|
1.322
|
1.594
|
1.796
|
1.734
|
1.902
|
2.161
|
2.412
|
Operationele Marge
|
30,28%
|
30,14%
|
30,47%
|
33,38%
|
28,87%
|
29%
|
30%
|
30,6%
|
Resultaat voor belastingen (EBT)
1 |
1.166
|
916,7
|
1.702
|
1.767
|
1.598
|
1.890
|
2.232
|
2.486
|
Nettowinst (verlies)
1 |
1.047
|
823,4
|
1.503
|
1.522
|
1.402
|
1.613
|
1.863
|
2.019
|
Nettomarge
|
24,08%
|
18,77%
|
28,73%
|
28,28%
|
23,35%
|
24,59%
|
25,86%
|
25,61%
|
WPA
2 |
1,643
|
1,300
|
2,380
|
2,440
|
2,300
|
2,644
|
3,076
|
3,321
|
Free Cash Flow
1 |
925
|
647,3
|
1.406
|
973,6
|
943
|
1.458
|
1.616
|
1.759
|
FCF-marge
|
21,27%
|
14,76%
|
26,88%
|
18,09%
|
15,7%
|
22,22%
|
22,43%
|
22,31%
|
Kasstroomconversie (ebitda)
|
65,8%
|
45,29%
|
81,32%
|
50,29%
|
50,19%
|
70,73%
|
69,56%
|
68,26%
|
Kasstroomconversie (nettowinst)
|
88,36%
|
78,61%
|
93,56%
|
63,97%
|
67,24%
|
90,35%
|
86,75%
|
87,14%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/01/20
|
27/01/21
|
26/01/22
|
31/01/23
|
6/02/24
|
-
|
-
|
-
|
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 |
1.330
|
1.341
|
1.374
|
1.319
|
1.348
|
1.460
|
1.530
|
1.481
|
1.534
|
1.598
|
1.655
|
1.622
|
1.686
|
1.743
|
1.809
|
EBITDA
1 |
398
|
479,4
|
480
|
492,8
|
483,9
|
469,3
|
485,6
|
458,7
|
465,1
|
477,6
|
522,6
|
514,8
|
542,8
|
557,6
|
585,8
|
Bedrijfsresultaat (EBIT)
1 |
365
|
444,7
|
445,9
|
457,4
|
448,5
|
434,1
|
449,5
|
421,8
|
428,4
|
439,1
|
479,4
|
475,6
|
503,6
|
514
|
545,3
|
Operationele Marge
|
27,45%
|
33,16%
|
32,46%
|
34,68%
|
33,26%
|
29,74%
|
29,38%
|
28,48%
|
27,93%
|
27,47%
|
28,97%
|
29,32%
|
29,87%
|
29,49%
|
30,14%
|
Resultaat voor belastingen (EBT)
1 |
376,3
|
436,1
|
464,7
|
407,3
|
459,3
|
398,6
|
338,5
|
439,3
|
421,7
|
409,4
|
489,9
|
484,2
|
508,6
|
525
|
557,5
|
Nettowinst (verlies)
1 |
335,3
|
373,6
|
406,4
|
343,5
|
398,4
|
340,5
|
307,1
|
384,9
|
369,9
|
351,9
|
411,5
|
406,3
|
428,8
|
434,7
|
465,5
|
Nettomarge
|
25,22%
|
27,86%
|
29,58%
|
26,04%
|
29,55%
|
23,33%
|
20,07%
|
25,99%
|
24,11%
|
22,02%
|
24,86%
|
25,05%
|
25,43%
|
24,95%
|
25,74%
|
WPA
2 |
0,5300
|
0,5900
|
0,6500
|
0,5500
|
0,6500
|
0,5600
|
0,5000
|
0,6300
|
0,6100
|
0,5800
|
0,6801
|
0,6708
|
0,7135
|
0,7242
|
0,7750
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/01/22
|
26/04/22
|
28/07/22
|
27/10/22
|
31/01/23
|
26/04/23
|
26/07/23
|
25/10/23
|
6/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
585
|
588
|
267
|
173
|
1.048
|
1.699
|
2.837
|
4.268
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
925
|
647
|
1.406
|
974
|
943
|
1.458
|
1.616
|
1.759
|
ROE (netto-inkomsten/eigen vermogen)
|
32,5%
|
26,9%
|
27%
|
26,6%
|
22,5%
|
22,5%
|
21,5%
|
20,3%
|
ROA (netto-inkomsten/totale activa)
|
20%
|
17,1%
|
17,8%
|
18,5%
|
15,9%
|
16,6%
|
16,5%
|
16,2%
|
Totale activa
1 |
5.227
|
4.814
|
8.426
|
8.242
|
8.828
|
9.724
|
11.302
|
12.478
|
Nettoactief per aandeel
2 |
6,500
|
7,190
|
9,350
|
9,550
|
10,90
|
13,30
|
16,20
|
18,80
|
Cashflow per aandeel
2 |
1,850
|
1,670
|
2,740
|
1,950
|
1,470
|
2,820
|
3,250
|
3,630
|
Capex
1 |
254
|
407
|
326
|
245
|
253
|
288
|
296
|
333
|
Capex/omzet
|
5,85%
|
9,28%
|
6,23%
|
4,54%
|
4,21%
|
4,39%
|
4,11%
|
4,23%
|
Datum van publicatie
|
30/01/20
|
27/01/21
|
26/01/22
|
31/01/23
|
6/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
86,89
USD Gemiddelde koersdoel
96,55
USD Spread / Gemiddelde doel +11,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,05% | 217 mld. | | +12,30% | 190 mld. | | +19,44% | 143 mld. | | +30,13% | 111 mld. | | +1,25% | 64,59 mld. | | -0,16% | 48,45 mld. | | -5,47% | 38,03 mld. | | +0,10% | 35,6 mld. | | +20,70% | 30,31 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|