Geschatte realtime
Tradegate
08:08:08 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
67,42
EUR
|
-1,81%
|
|
+2,78%
|
-0,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.749
|
9.400
|
10.810
|
10.826
|
9.838
|
9.268
|
-
|
-
|
Bedrijfswaarde
1 |
10.400
|
9.678
|
11.564
|
11.858
|
12.018
|
11.218
|
10.966
|
10.803
|
K/w-verhouding
|
14,3
x
|
23,3
x
|
17,5
x
|
20,4
x
|
24
x
|
18,6
x
|
15,2
x
|
13,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,98
x
|
0,93
x
|
0,87
x
|
0,86
x
|
0,8
x
|
0,69
x
|
0,66
x
|
0,63
x
|
Bedrijfswaarde/omzet
|
1,04
x
|
0,96
x
|
0,93
x
|
0,94
x
|
0,97
x
|
0,84
x
|
0,78
x
|
0,73
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
12,9
x
|
10,8
x
|
12,4
x
|
12,2
x
|
10
x
|
9,01
x
|
8,26
x
|
Bedrijfswaarde/FCF
|
18
x
|
17,6
x
|
18,3
x
|
23,4
x
|
34
x
|
16,6
x
|
15,5
x
|
14,7
x
|
FCF Yield
|
5,56%
|
5,68%
|
5,45%
|
4,27%
|
2,94%
|
6,01%
|
6,44%
|
6,78%
|
Price to Book
|
3,18
x
|
2,8
x
|
3,12
x
|
3,05
x
|
2,68
x
|
2,09
x
|
1,81
x
|
1,6
x
|
Aantal aandelen (in duizenden)
|
146.740
|
142.776
|
138.674
|
135.548
|
129.938
|
128.051
|
-
|
-
|
Referentieprijs
2 |
66,44
|
65,84
|
77,95
|
79,87
|
75,71
|
72,38
|
72,38
|
72,38
|
Datum van publicatie
|
20/02/20
|
17/02/21
|
15/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.986
|
10.119
|
12.401
|
12.647
|
12.339
|
13.355
|
14.029
|
14.722
|
EBITDA
1 |
917,9
|
752,9
|
1.069
|
959
|
984
|
1.120
|
1.217
|
1.307
|
Bedrijfsresultaat (EBIT)
1 |
733
|
567,4
|
859,6
|
747
|
615
|
818,3
|
908,6
|
999,2
|
Operationele Marge
|
7,34%
|
5,61%
|
6,93%
|
5,91%
|
4,98%
|
6,13%
|
6,48%
|
6,79%
|
Resultaat voor belastingen (EBT)
1 |
680,3
|
499,9
|
830,5
|
721
|
542
|
758,1
|
906,4
|
975,3
|
Nettowinst (verlies)
1 |
694,7
|
403,8
|
631,2
|
538
|
416
|
520,7
|
640,2
|
737
|
Nettomarge
|
6,96%
|
3,99%
|
5,09%
|
4,25%
|
3,37%
|
3,9%
|
4,56%
|
5,01%
|
WPA
2 |
4,650
|
2,820
|
4,450
|
3,910
|
3,160
|
3,896
|
4,754
|
5,322
|
Free Cash Flow
1 |
577,9
|
550,1
|
630,6
|
506
|
353
|
674
|
706,6
|
732,5
|
FCF-marge
|
5,79%
|
5,44%
|
5,08%
|
4%
|
2,86%
|
5,05%
|
5,04%
|
4,98%
|
Kasstroomconversie (ebitda)
|
62,95%
|
73,06%
|
58,98%
|
52,76%
|
35,87%
|
60,17%
|
58,06%
|
56,02%
|
Kasstroomconversie (nettowinst)
|
83,18%
|
136,23%
|
99,89%
|
94,05%
|
84,86%
|
129,46%
|
110,36%
|
99,38%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
17/02/21
|
15/02/22
|
16/02/23
|
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 |
3.331
|
3.179
|
3.030
|
3.067
|
3.371
|
3.060
|
3.100
|
3.162
|
3.017
|
3.172
|
3.274
|
3.379
|
3.532
|
3.346
|
3.417
|
EBITDA
1 |
263,8
|
299
|
273
|
263
|
124
|
257
|
250
|
259
|
172
|
255
|
277,5
|
295,7
|
309,5
|
275,3
|
299,5
|
Bedrijfsresultaat (EBIT)
1 |
205,1
|
244
|
220
|
211
|
72
|
175
|
201
|
200
|
39
|
150
|
209,3
|
224,2
|
232,4
|
200,5
|
224,4
|
Operationele Marge
|
6,16%
|
7,68%
|
7,26%
|
6,88%
|
2,14%
|
5,72%
|
6,48%
|
6,33%
|
1,29%
|
4,73%
|
6,39%
|
6,63%
|
6,58%
|
5,99%
|
6,57%
|
Resultaat voor belastingen (EBT)
1 |
193
|
239
|
214
|
205
|
63
|
163
|
186
|
179
|
14
|
127
|
192,7
|
206,7
|
218,1
|
198,7
|
222,6
|
Nettowinst (verlies)
1 |
147,2
|
181
|
160
|
150
|
47
|
121
|
140
|
137
|
18
|
93
|
136,8
|
148,6
|
158,7
|
146,1
|
161
|
Nettomarge
|
4,42%
|
5,69%
|
5,28%
|
4,89%
|
1,39%
|
3,95%
|
4,52%
|
4,33%
|
0,6%
|
2,93%
|
4,18%
|
4,4%
|
4,49%
|
4,37%
|
4,71%
|
WPA
2 |
1,050
|
1,300
|
1,160
|
1,090
|
0,3400
|
0,9100
|
1,060
|
1,050
|
0,1300
|
0,7200
|
0,9967
|
1,102
|
1,170
|
1,116
|
1,233
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
16/02/23
|
9/05/23
|
7/08/23
|
13/11/23
|
27/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
651
|
278
|
755
|
1.032
|
2.180
|
1.950
|
1.698
|
1.535
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7088
x
|
0,3689
x
|
0,7058
x
|
1,076
x
|
2,215
x
|
1,741
x
|
1,395
x
|
1,174
x
|
Free Cash Flow
1 |
578
|
550
|
631
|
506
|
353
|
674
|
707
|
733
|
ROE (netto-inkomsten/eigen vermogen)
|
23,3%
|
12,7%
|
18,6%
|
18,2%
|
16,7%
|
14,6%
|
14,7%
|
14,2%
|
ROA (netto-inkomsten/totale activa)
|
8,88%
|
5,41%
|
7,88%
|
8,67%
|
6,18%
|
6,18%
|
6,67%
|
6,77%
|
Totale activa
1 |
7.826
|
7.462
|
8.008
|
6.205
|
6.731
|
8.419
|
9.605
|
10.895
|
Nettoactief per aandeel
2 |
20,90
|
23,50
|
25,00
|
26,10
|
28,30
|
34,70
|
39,90
|
45,20
|
Cashflow per aandeel
2 |
4,380
|
4,180
|
5,010
|
4,370
|
3,800
|
7,530
|
6,650
|
-
|
Capex
1 |
76,2
|
48,8
|
79
|
96
|
147
|
134
|
129
|
121
|
Capex/omzet
|
0,76%
|
0,48%
|
0,64%
|
0,76%
|
1,19%
|
1,01%
|
0,92%
|
0,82%
|
Datum van publicatie
|
20/02/20
|
17/02/21
|
15/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
72,38
USD Gemiddelde koersdoel
79,75
USD Spread / Gemiddelde doel +10,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,84% | 1,36 mld. | | -15,61% | 1,12 mld. | | -18,17% | 859 mln. | | -0,91% | 467 mln. | | +2,38% | 436 mln. | | -50,00% | 375 mln. | | -22,48% | 343 mln. | | -3,76% | 210 mln. | | +2,53% | 194 mln. |
Medische apparatuur Groothandel
|