Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
42,46
USD
|
-2,23%
|
|
-0,79%
|
-13,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.243
|
9.748
|
11.973
|
13.414
|
13.177
|
11.528
|
-
|
-
|
Bedrijfswaarde
1 |
14.954
|
15.016
|
17.854
|
19.357
|
19.175
|
17.742
|
17.476
|
17.354
|
K/w-verhouding
|
35,2
x
|
18,4
x
|
21,5
x
|
19,3
x
|
17,8
x
|
15,1
x
|
14,3
x
|
14,6
x
|
Dividendrendement
|
4,3%
|
5,9%
|
5,47%
|
5,38%
|
6,38%
|
7,16%
|
7,3%
|
7,55%
|
Marktkapitalisatie/omzet
|
8,01
x
|
8,45
x
|
9,84
x
|
10,2
x
|
9,15
x
|
7,6
x
|
7,54
x
|
7,37
x
|
Bedrijfswaarde/omzet
|
13
x
|
13
x
|
14,7
x
|
14,8
x
|
13,3
x
|
11,7
x
|
11,4
x
|
11,1
x
|
Bedrijfswaarde/EBITDA
|
14,4
x
|
14,5
x
|
16,3
x
|
15,8
x
|
14,7
x
|
13
x
|
12,4
x
|
12
x
|
Bedrijfswaarde/FCF
|
20
x
|
35,9
x
|
22,6
x
|
21,6
x
|
19,9
x
|
16,5
x
|
16,2
x
|
-
|
FCF Yield
|
5%
|
2,79%
|
4,42%
|
4,63%
|
5,02%
|
6,05%
|
6,19%
|
-
|
Price to Book
|
6,59
x
|
3,68
x
|
3,84
x
|
3,59
x
|
3,31
x
|
2,6
x
|
2,52
x
|
2,51
x
|
Aantal aandelen (in duizenden)
|
214.693
|
229.906
|
246.051
|
257.517
|
267.016
|
271.501
|
-
|
-
|
Referentieprijs
2 |
43,05
|
42,40
|
48,66
|
52,09
|
49,35
|
42,46
|
42,46
|
42,46
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.153
|
1.153
|
1.216
|
1.312
|
1.440
|
1.516
|
1.529
|
1.563
|
EBITDA
1 |
1.040
|
1.035
|
1.097
|
1.222
|
1.307
|
1.369
|
1.409
|
1.452
|
Bedrijfsresultaat (EBIT)
1 |
730,4
|
767,9
|
841,8
|
1.030
|
1.069
|
1.098
|
1.125
|
1.152
|
Operationele Marge
|
63,32%
|
66,59%
|
69,2%
|
78,52%
|
74,2%
|
72,43%
|
73,56%
|
73,68%
|
Resultaat voor belastingen (EBT)
1 |
395,6
|
509,6
|
562,4
|
720,3
|
757,4
|
816,3
|
862,3
|
968
|
Nettowinst (verlies)
1 |
390,9
|
505,7
|
534
|
684,7
|
734,3
|
769,4
|
811,6
|
818
|
Nettomarge
|
33,89%
|
43,85%
|
43,91%
|
52,2%
|
50,98%
|
50,75%
|
53,07%
|
52,33%
|
WPA
2 |
1,223
|
2,300
|
2,260
|
2,700
|
2,770
|
2,820
|
2,975
|
2,899
|
Free Cash Flow
1 |
747,3
|
418,6
|
789,9
|
896,3
|
962
|
1.073
|
1.082
|
-
|
FCF-marge
|
64,79%
|
36,3%
|
64,94%
|
68,33%
|
66,79%
|
70,75%
|
70,75%
|
-
|
Kasstroomconversie (ebitda)
|
71,84%
|
40,43%
|
72,03%
|
73,36%
|
73,6%
|
78,34%
|
76,82%
|
-
|
Kasstroomconversie (nettowinst)
|
191,18%
|
82,77%
|
147,9%
|
130,91%
|
131,01%
|
139,41%
|
133,32%
|
-
|
Dividend per aandeel
2 |
1,851
|
2,500
|
2,660
|
2,805
|
3,150
|
3,038
|
3,101
|
3,206
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
298,3
|
315
|
326,5
|
333,8
|
336,4
|
355,2
|
356,6
|
359,6
|
369
|
376
|
377,8
|
379,3
|
381,1
|
378,8
|
380,8
|
EBITDA
1 |
277,2
|
293,3
|
307,6
|
308,8
|
312
|
323,1
|
325,5
|
327,1
|
331,4
|
333,4
|
343,1
|
343,7
|
347
|
348,5
|
351,9
|
Bedrijfsresultaat (EBIT)
1 |
204,4
|
199,8
|
237,1
|
317,6
|
275,5
|
266,8
|
238,3
|
268,3
|
295,3
|
257,6
|
277,1
|
277,7
|
279,5
|
271,3
|
273,8
|
Operationele Marge
|
68,53%
|
63,43%
|
72,61%
|
95,13%
|
81,89%
|
75,12%
|
66,82%
|
74,62%
|
80,01%
|
68,52%
|
73,36%
|
73,21%
|
73,32%
|
71,61%
|
71,9%
|
Resultaat voor belastingen (EBT)
1 |
136,2
|
121,9
|
156,8
|
241,5
|
200,2
|
189,2
|
160,2
|
189,8
|
218,2
|
180,2
|
198,5
|
200,7
|
204,1
|
198,4
|
202,5
|
Nettowinst (verlies)
1 |
119,6
|
119,3
|
151,3
|
220
|
194,1
|
183,4
|
155,6
|
184
|
211,3
|
174,5
|
195,9
|
197,8
|
200,6
|
199,4
|
203,5
|
Nettomarge
|
40,09%
|
37,87%
|
46,34%
|
65,89%
|
57,71%
|
51,62%
|
43,64%
|
51,18%
|
57,26%
|
46,4%
|
51,84%
|
52,15%
|
52,63%
|
52,63%
|
53,45%
|
WPA
2 |
0,5000
|
0,4800
|
0,6100
|
0,8500
|
0,7500
|
0,7000
|
0,5900
|
0,7000
|
0,7800
|
0,6400
|
0,7233
|
0,7267
|
0,7400
|
0,7287
|
0,7390
|
Dividend per aandeel
2 |
0,6700
|
0,6900
|
0,7050
|
0,7050
|
0,7050
|
0,9700
|
0,7200
|
0,7300
|
0,7300
|
-
|
0,7596
|
0,7606
|
0,7606
|
0,7683
|
0,7780
|
Datum van publicatie
|
24/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
23/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
27/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.711
|
5.268
|
5.881
|
5.943
|
5.998
|
6.214
|
5.948
|
5.826
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,49
x
|
5,088
x
|
5,363
x
|
4,865
x
|
4,589
x
|
4,539
x
|
4,222
x
|
4,012
x
|
Free Cash Flow
1 |
747
|
419
|
790
|
896
|
962
|
1.073
|
1.082
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
18%
|
21,3%
|
18,2%
|
19,7%
|
18,5%
|
18,4%
|
18,3%
|
17,8%
|
ROA (netto-inkomsten/totale activa)
|
4,6%
|
5,79%
|
5,41%
|
6,33%
|
6,46%
|
7,34%
|
7,69%
|
-
|
Totale activa
1 |
8.507
|
8.734
|
9.862
|
10.810
|
11.369
|
10.482
|
10.548
|
-
|
Nettoactief per aandeel
2 |
6,530
|
11,50
|
12,70
|
14,50
|
14,90
|
16,30
|
16,80
|
16,90
|
Cashflow per aandeel
2 |
2,350
|
1,950
|
3,400
|
3,620
|
3,700
|
3,490
|
3,900
|
-
|
Capex
1 |
3,02
|
3,6
|
13,9
|
23,9
|
47,4
|
0,4
|
0,3
|
0,87
|
Capex/omzet
|
0,26%
|
0,31%
|
1,14%
|
1,82%
|
3,29%
|
0,03%
|
0,02%
|
0,06%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
42,46
USD Gemiddelde koersdoel
52,64
USD Spread / Gemiddelde doel +23,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,96% | 11,53 mld. | | -10,70% | 29,7 mld. | | -3,13% | 13,27 mld. | | -2,73% | 6,34 mld. | | -9,69% | 3,64 mld. | | +8,30% | 3,49 mld. | | -9,09% | 2,5 mld. | | +19,51% | 2,44 mld. | | -8,54% | 2,37 mld. | | -4,01% | 2,1 mld. |
ziekenhuizen vastgoed
|