Beurs gesloten -
Nyse
22:00:02 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
83,38
USD
|
-0,31%
|
|
+1,12%
|
+24,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.830
|
8.222
|
6.493
|
5.968
|
6.688
|
8.350
|
-
|
-
|
Bedrijfswaarde
1 |
9.798
|
11.287
|
9.660
|
8.682
|
9.296
|
10.767
|
10.565
|
10.349
|
K/w-verhouding
|
19,2
x
|
29
x
|
15,9
x
|
22,2
x
|
19,2
x
|
20,6
x
|
18,6
x
|
17,5
x
|
Dividendrendement
|
1,59%
|
1,35%
|
1,72%
|
-
|
0,9%
|
0,72%
|
0,72%
|
0,72%
|
Marktkapitalisatie/omzet
|
1,48
x
|
1,77
x
|
1,27
x
|
1,37
x
|
1,39
x
|
1,58
x
|
1,45
x
|
1,33
x
|
Bedrijfswaarde/omzet
|
2,13
x
|
2,43
x
|
1,89
x
|
2
x
|
1,94
x
|
2,03
x
|
1,83
x
|
1,65
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
13,1
x
|
9,4
x
|
10,6
x
|
9,57
x
|
10,2
x
|
9,22
x
|
8,22
x
|
Bedrijfswaarde/FCF
|
19
x
|
36,6
x
|
51,7
x
|
61,6
x
|
34,7
x
|
40,2
x
|
39,7
x
|
37,2
x
|
FCF Yield
|
5,27%
|
2,74%
|
1,93%
|
1,62%
|
2,88%
|
2,49%
|
2,52%
|
2,69%
|
Price to Book
|
5,02
x
|
5,18
x
|
3,4
x
|
-
|
-
|
3,48
x
|
2,88
x
|
2,41
x
|
Aantal aandelen (in duizenden)
|
98.600
|
99.432
|
99.492
|
99.788
|
100.241
|
100.140
|
-
|
-
|
Referentieprijs
2 |
69,27
|
82,69
|
65,26
|
59,81
|
66,72
|
83,38
|
83,38
|
83,38
|
Datum van publicatie
|
6/02/20
|
26/01/21
|
1/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.605
|
4.644
|
5.122
|
4.349
|
4.801
|
5.297
|
5.762
|
6.277
|
EBITDA
1 |
964,9
|
860,3
|
1.028
|
819,3
|
971,1
|
1.054
|
1.146
|
1.259
|
Bedrijfsresultaat (EBIT)
1 |
692,5
|
617,3
|
771,4
|
575,7
|
697,2
|
781,5
|
855,2
|
928,6
|
Operationele Marge
|
15,04%
|
13,29%
|
15,06%
|
13,24%
|
14,52%
|
14,75%
|
14,84%
|
14,79%
|
Resultaat voor belastingen (EBT)
1 |
562,3
|
472,6
|
657,2
|
450,8
|
607,2
|
649,7
|
729,3
|
793,2
|
Nettowinst (verlies)
1 |
358,7
|
284,2
|
412,2
|
271
|
352
|
414,2
|
458,1
|
489,4
|
Nettomarge
|
7,79%
|
6,12%
|
8,05%
|
6,23%
|
7,33%
|
7,82%
|
7,95%
|
7,8%
|
WPA
2 |
3,610
|
2,850
|
4,110
|
2,700
|
3,470
|
4,040
|
4,480
|
4,773
|
Free Cash Flow
1 |
516,5
|
308,7
|
186,9
|
141
|
267,7
|
267,8
|
266,4
|
278,5
|
FCF-marge
|
11,22%
|
6,65%
|
3,65%
|
3,24%
|
5,58%
|
5,05%
|
4,62%
|
4,44%
|
Kasstroomconversie (ebitda)
|
53,53%
|
35,88%
|
18,18%
|
17,21%
|
27,57%
|
25,4%
|
23,24%
|
22,13%
|
Kasstroomconversie (nettowinst)
|
143,99%
|
108,62%
|
45,34%
|
52,03%
|
76,05%
|
64,64%
|
58,15%
|
56,9%
|
Dividend per aandeel
2 |
1,100
|
1,120
|
1,120
|
-
|
0,6000
|
0,6000
|
0,6000
|
0,6000
|
Datum van publicatie
|
6/02/20
|
26/01/21
|
1/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
1.285
|
1.319
|
1.334
|
1.330
|
1.090
|
1.137
|
1.160
|
1.187
|
1.207
|
1.247
|
1.316
|
1.306
|
1.325
|
1.360
|
1.432
|
EBITDA
1 |
245,6
|
252,7
|
245
|
240,2
|
195,3
|
232,7
|
229
|
249,6
|
237,5
|
255
|
273
|
263,1
|
257,2
|
265,9
|
287,6
|
Bedrijfsresultaat (EBIT)
1 |
180,7
|
186,9
|
178,8
|
171,4
|
133,2
|
169,4
|
165,1
|
177
|
170,2
|
184,9
|
202,7
|
196,2
|
189,1
|
196,2
|
220,5
|
Operationele Marge
|
14,06%
|
14,17%
|
13,41%
|
12,88%
|
12,23%
|
14,89%
|
14,23%
|
14,91%
|
14,1%
|
14,83%
|
15,4%
|
15,02%
|
14,27%
|
14,43%
|
15,4%
|
Resultaat voor belastingen (EBT)
1 |
160,9
|
147,2
|
141,3
|
95,1
|
107,3
|
150,9
|
146,2
|
151,2
|
145
|
164,8
|
178,4
|
155
|
154,4
|
158,9
|
192
|
Nettowinst (verlies)
1 |
100
|
91,6
|
87,5
|
48,7
|
45,4
|
89,4
|
87,7
|
91,4
|
85,3
|
87,6
|
112,5
|
100,6
|
97,68
|
102,9
|
120,6
|
Nettomarge
|
7,78%
|
6,95%
|
6,56%
|
3,66%
|
4,17%
|
7,86%
|
7,56%
|
7,7%
|
7,07%
|
7,03%
|
8,55%
|
7,71%
|
7,37%
|
7,57%
|
8,42%
|
WPA
2 |
1,000
|
0,9100
|
0,8700
|
0,4900
|
0,4500
|
0,8900
|
0,8700
|
0,9100
|
0,8400
|
0,8600
|
1,100
|
0,9833
|
0,9533
|
1,003
|
1,177
|
Dividend per aandeel
2 |
0,2800
|
0,2800
|
0,2800
|
0,2800
|
0,1500
|
-
|
0,1500
|
0,1500
|
-
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
Datum van publicatie
|
27/10/21
|
1/02/22
|
27/04/22
|
1/08/22
|
26/10/22
|
7/02/23
|
27/04/23
|
1/08/23
|
26/10/23
|
7/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.968
|
3.065
|
3.167
|
2.714
|
2.608
|
2.417
|
2.215
|
1.999
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,076
x
|
3,563
x
|
3,081
x
|
3,312
x
|
2,686
x
|
2,292
x
|
1,932
x
|
1,589
x
|
Free Cash Flow
1 |
517
|
309
|
187
|
141
|
268
|
268
|
266
|
279
|
ROE (netto-inkomsten/eigen vermogen)
|
27,3%
|
19,3%
|
24,2%
|
16,8%
|
23,8%
|
23,4%
|
20,5%
|
19,1%
|
ROA (netto-inkomsten/totale activa)
|
6,37%
|
4,54%
|
6,37%
|
4,34%
|
6%
|
8,66%
|
8,85%
|
9,15%
|
Totale activa
1 |
5.628
|
6.263
|
6.476
|
6.251
|
5.869
|
4.784
|
5.177
|
5.352
|
Nettoactief per aandeel
2 |
13,80
|
16,00
|
19,20
|
-
|
-
|
23,90
|
28,90
|
34,50
|
Cashflow per aandeel
2 |
6,390
|
7,060
|
7,140
|
7,030
|
8,400
|
8,530
|
9,490
|
10,10
|
Capex
1 |
372
|
396
|
529
|
565
|
583
|
564
|
597
|
650
|
Capex/omzet
|
8,09%
|
8,53%
|
10,33%
|
12,99%
|
12,14%
|
10,64%
|
10,35%
|
10,35%
|
Datum van publicatie
|
6/02/20
|
26/01/21
|
1/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
83,38
USD Gemiddelde koersdoel
94,91
USD Spread / Gemiddelde doel +13,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,97% | 8,35 mld. | | -18,46% | 16,57 mld. | | +4,50% | 12,4 mld. | | +4,98% | 11,69 mld. | | +4,26% | 10,24 mld. | | -2,91% | 7,76 mld. | | +20,21% | 7,17 mld. | | +5,48% | 6,74 mld. | | +50,68% | 4,65 mld. | | -5,14% | 4,17 mld. |
Ziekenhuizen, klinieken & eerstelijnszorgdiensten
|