Geschatte realtime
Tradegate
14:19:41 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,3
EUR
|
-9,70%
|
|
-8,14%
|
-9,61%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
47.392
|
52.322
|
107.613
|
58.914
|
61.092
|
59.131
|
-
|
-
|
Bedrijfswaarde
1 |
56.158
|
56.472
|
111.222
|
61.516
|
69.104
|
65.506
|
63.430
|
60.872
|
K/w-verhouding
|
38,8
x
|
16,2
x
|
36,2
x
|
23,6
x
|
25,3
x
|
21
x
|
18
x
|
15,8
x
|
Dividendrendement
|
0,86%
|
1,56%
|
1,01%
|
1,96%
|
1,96%
|
2,21%
|
2,45%
|
2,75%
|
Marktkapitalisatie/omzet
|
1,78
x
|
1,75
x
|
3,98
x
|
2,08
x
|
1,92
x
|
1,73
x
|
1,65
x
|
1,58
x
|
Bedrijfswaarde/omzet
|
2,11
x
|
1,89
x
|
4,11
x
|
2,17
x
|
2,17
x
|
1,92
x
|
1,77
x
|
1,62
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
7,54
x
|
16,5
x
|
10,4
x
|
12,4
x
|
10
x
|
8,7
x
|
7,66
x
|
Bedrijfswaarde/FCF
|
21,5
x
|
9,18
x
|
19,8
x
|
32,4
x
|
43,1
x
|
19,9
x
|
17
x
|
14,5
x
|
FCF Yield
|
4,65%
|
10,9%
|
5,06%
|
3,08%
|
2,32%
|
5,02%
|
5,87%
|
6,88%
|
Price to Book
|
2,26
x
|
2,44
x
|
4,27
x
|
1,93
x
|
2,01
x
|
1,81
x
|
1,7
x
|
1,58
x
|
Aantal aandelen (in duizenden)
|
272.370
|
272.370
|
272.370
|
272.370
|
272.370
|
272.370
|
-
|
-
|
Referentieprijs
2 |
174,0
|
192,1
|
395,1
|
216,3
|
224,3
|
217,1
|
217,1
|
217,1
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
28/01/22
|
1/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
26.559
|
29.819
|
27.049
|
28.292
|
31.827
|
34.194
|
35.849
|
37.542
|
EBITDA
1 |
4.986
|
7.487
|
6.754
|
5.891
|
5.574
|
6.526
|
7.291
|
7.952
|
Bedrijfsresultaat (EBIT)
1 |
2.813
|
5.261
|
4.939
|
4.096
|
3.653
|
4.418
|
5.070
|
5.655
|
Operationele Marge
|
10,59%
|
17,64%
|
18,26%
|
14,48%
|
11,48%
|
12,92%
|
14,14%
|
15,06%
|
Resultaat voor belastingen (EBT)
1 |
1.909
|
4.485
|
4.188
|
3.472
|
3.343
|
3.933
|
4.626
|
5.257
|
Nettowinst (verlies)
1 |
1.222
|
3.239
|
2.970
|
2.491
|
2.412
|
2.875
|
3.331
|
3.784
|
Nettomarge
|
4,6%
|
10,86%
|
10,98%
|
8,8%
|
7,58%
|
8,41%
|
9,29%
|
10,08%
|
WPA
2 |
4,480
|
11,89
|
10,90
|
9,150
|
8,860
|
10,32
|
12,08
|
13,72
|
Free Cash Flow
1 |
2.612
|
6.154
|
5.630
|
1.897
|
1.604
|
3.286
|
3.724
|
4.190
|
FCF-marge
|
9,83%
|
20,64%
|
20,81%
|
6,71%
|
5,04%
|
9,61%
|
10,39%
|
11,16%
|
Kasstroomconversie (ebitda)
|
52,39%
|
82,2%
|
83,36%
|
32,2%
|
28,78%
|
50,35%
|
51,08%
|
52,7%
|
Kasstroomconversie (nettowinst)
|
213,75%
|
190%
|
189,56%
|
76,15%
|
66,5%
|
114,28%
|
111,79%
|
110,73%
|
Dividend per aandeel
2 |
1,500
|
3,000
|
4,000
|
4,250
|
4,400
|
4,800
|
5,313
|
5,977
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
28/01/22
|
1/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
7.987
|
6.182
|
6.670
|
6.941
|
8.498
|
7.141
|
7.176
|
7.607
|
9.903
|
7.513
|
7.964
|
8.337
|
10.454
|
7.862
|
8.166
|
EBITDA
1 |
2.118
|
1.235
|
1.350
|
1.579
|
1.727
|
1.380
|
902
|
1.525
|
1.766
|
1.255
|
1.356
|
1.651
|
2.315
|
1.473
|
1.524
|
Bedrijfsresultaat (EBIT)
1 |
1.652
|
797
|
913
|
1.121
|
1.265
|
921
|
442
|
1.047
|
1.243
|
784
|
877,8
|
1.169
|
1.828
|
973
|
1.024
|
Operationele Marge
|
20,68%
|
12,89%
|
13,69%
|
16,15%
|
14,89%
|
12,9%
|
6,16%
|
13,76%
|
12,55%
|
10,44%
|
11,02%
|
14,03%
|
17,49%
|
12,38%
|
12,54%
|
Resultaat voor belastingen (EBT)
1 |
1.075
|
749
|
867
|
1.075
|
781
|
826
|
305
|
1.227
|
986
|
638
|
743,8
|
939,3
|
1.626
|
853
|
904
|
Nettowinst (verlies)
1 |
771
|
534
|
603
|
798
|
556
|
586
|
214
|
894
|
718
|
459
|
601,5
|
700,7
|
1.139
|
-
|
-
|
Nettomarge
|
9,65%
|
8,64%
|
9,04%
|
11,5%
|
6,54%
|
8,21%
|
2,98%
|
11,75%
|
7,25%
|
6,11%
|
7,55%
|
8,4%
|
10,9%
|
-
|
-
|
WPA
2 |
2,830
|
1,960
|
2,210
|
2,930
|
2,040
|
2,150
|
0,7900
|
3,280
|
2,640
|
1,690
|
2,208
|
2,573
|
4,182
|
-
|
-
|
Dividend per aandeel
|
4,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/01/22
|
26/04/22
|
19/07/22
|
19/10/22
|
1/02/23
|
26/04/23
|
18/07/23
|
23/10/23
|
1/02/24
|
22/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.766
|
4.150
|
3.609
|
2.602
|
8.012
|
6.374
|
4.298
|
1.741
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,758
x
|
0,5543
x
|
0,5344
x
|
0,4417
x
|
1,437
x
|
0,9768
x
|
0,5895
x
|
0,2189
x
|
Free Cash Flow
1 |
2.612
|
6.154
|
5.630
|
1.897
|
1.604
|
3.286
|
3.724
|
4.190
|
ROE (netto-inkomsten/eigen vermogen)
|
6,2%
|
15,1%
|
12,9%
|
8,9%
|
7,8%
|
9,32%
|
10%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
2,77%
|
7,22%
|
6,63%
|
5,16%
|
4,74%
|
5,03%
|
5,67%
|
6,2%
|
Totale activa
1 |
44.116
|
44.863
|
44.785
|
48.294
|
50.889
|
57.127
|
58.782
|
61.034
|
Nettoactief per aandeel
2 |
77,00
|
78,90
|
92,40
|
112,0
|
112,0
|
120,0
|
127,0
|
137,0
|
Cashflow per aandeel
2 |
14,10
|
26,40
|
24,10
|
-
|
10,90
|
21,60
|
18,00
|
19,60
|
Capex
1 |
1.220
|
1.045
|
930
|
1.136
|
1.353
|
1.434
|
1.493
|
1.554
|
Capex/omzet
|
4,59%
|
3,5%
|
3,44%
|
4,02%
|
4,25%
|
4,2%
|
4,16%
|
4,14%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
28/01/22
|
1/02/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
217,1
SEK Gemiddelde koersdoel
233,1
SEK Spread / Gemiddelde doel +7,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +73,70% | 12,43 mld. | | -17,02% | 8,09 mld. | | -1,68% | 6,12 mld. | | +16,74% | 5,59 mld. | | +46,20% | 5,23 mld. | | -16,51% | 4,1 mld. | | -29,91% | 2,65 mld. | | +0,12% | 1,99 mld. | | +9,05% | 1,96 mld. |
Medische apparatuur
|