Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
75,98
USD
|
+0,36%
|
|
+0,80%
|
+6,34%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.496
|
17.215
|
18.710
|
16.108
|
16.999
|
17.835
|
-
|
-
|
Bedrijfswaarde
1 |
15.949
|
19.553
|
20.565
|
16.592
|
17.095
|
17.282
|
16.465
|
15.148
|
K/w-verhouding
|
-337
x
|
15,8
x
|
10,2
x
|
12,6
x
|
37,9
x
|
22,8
x
|
21,2
x
|
19,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,01
x
|
4,56
x
|
3,32
x
|
3,31
x
|
4,22
x
|
4,42
x
|
4,2
x
|
3,96
x
|
Bedrijfswaarde/omzet
|
4,74
x
|
5,18
x
|
3,65
x
|
3,41
x
|
4,24
x
|
4,29
x
|
3,88
x
|
3,37
x
|
Bedrijfswaarde/EBITDA
|
14,9
x
|
12,6
x
|
6,96
x
|
7,89
x
|
13,1
x
|
13,1
x
|
11,6
x
|
10
x
|
Bedrijfswaarde/FCF
|
26,9
x
|
26,4
x
|
9,21
x
|
8,07
x
|
17,8
x
|
18,2
x
|
15,7
x
|
13,7
x
|
FCF Yield
|
3,71%
|
3,79%
|
10,9%
|
12,4%
|
5,61%
|
5,49%
|
6,35%
|
7,28%
|
Price to Book
|
6
x
|
6,32
x
|
4,44
x
|
3,36
x
|
3,44
x
|
3,61
x
|
3,1
x
|
2,69
x
|
Aantal aandelen (in duizenden)
|
267.306
|
258.985
|
253.487
|
249.653
|
244.942
|
234.732
|
-
|
-
|
Referentieprijs
2 |
50,49
|
66,47
|
73,81
|
64,52
|
69,40
|
75,98
|
75,98
|
75,98
|
Datum van publicatie
|
6/11/19
|
4/11/20
|
1/11/21
|
31/10/22
|
9/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.367
|
3.776
|
5.632
|
4.863
|
4.030
|
4.031
|
4.248
|
4.500
|
EBITDA
1 |
1.069
|
1.558
|
2.956
|
2.104
|
1.307
|
1.321
|
1.419
|
1.510
|
Bedrijfsresultaat (EBIT)
1 |
972,2
|
1.467
|
2.866
|
1.998
|
1.207
|
1.222
|
1.321
|
1.422
|
Operationele Marge
|
28,87%
|
38,84%
|
50,88%
|
41,08%
|
29,95%
|
30,31%
|
31,09%
|
31,61%
|
Resultaat voor belastingen (EBT)
1 |
-95,3
|
1.002
|
2.361
|
1.588
|
676,1
|
907,7
|
1.063
|
1.186
|
Nettowinst (verlies)
1 |
-40,2
|
1.115
|
1.872
|
1.302
|
456
|
797,9
|
844,5
|
923,2
|
Nettomarge
|
-1,19%
|
29,53%
|
33,23%
|
26,77%
|
11,31%
|
19,79%
|
19,88%
|
20,52%
|
WPA
2 |
-0,1500
|
4,210
|
7,210
|
5,130
|
1,830
|
3,338
|
3,579
|
3,945
|
Free Cash Flow
1 |
592,5
|
740,2
|
2.234
|
2.055
|
959,4
|
948,9
|
1.045
|
1.102
|
FCF-marge
|
17,6%
|
19,6%
|
39,66%
|
42,26%
|
23,8%
|
23,54%
|
24,61%
|
24,49%
|
Kasstroomconversie (ebitda)
|
55,43%
|
47,52%
|
75,55%
|
97,69%
|
73,43%
|
71,81%
|
73,68%
|
73%
|
Kasstroomconversie (nettowinst)
|
-
|
66,37%
|
119,35%
|
157,84%
|
210,39%
|
118,93%
|
123,79%
|
119,39%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/11/19
|
4/11/20
|
1/11/21
|
31/10/22
|
9/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
1.317
|
1.471
|
1.436
|
1.003
|
953,3
|
1.074
|
1.026
|
984,4
|
945,3
|
1.013
|
1.002
|
1.010
|
1.005
|
1.065
|
1.053
|
EBITDA
1 |
575,8
|
752,3
|
703,6
|
348,3
|
299,5
|
361
|
345,4
|
311,9
|
288,3
|
315
|
326,2
|
339,9
|
345,4
|
352
|
352,1
|
Bedrijfsresultaat (EBIT)
1 |
560
|
727,3
|
680,7
|
323,8
|
265,7
|
334,1
|
320,9
|
284,5
|
267,7
|
288,5
|
301,7
|
314,2
|
318,4
|
326,5
|
326,9
|
Operationele Marge
|
42,53%
|
49,44%
|
47,41%
|
32,29%
|
27,87%
|
31,1%
|
31,26%
|
28,9%
|
28,32%
|
28,48%
|
30,13%
|
31,1%
|
31,68%
|
30,66%
|
31,05%
|
Resultaat voor belastingen (EBT)
1 |
410,6
|
621,9
|
574,4
|
248,4
|
143,4
|
239,1
|
279,3
|
12,1
|
145,6
|
191,3
|
232,2
|
245,3
|
253,4
|
264,4
|
263,3
|
Nettowinst (verlies)
1 |
328,8
|
499,2
|
455,7
|
228,4
|
118,7
|
187,4
|
218,5
|
-40,5
|
90,6
|
246,5
|
178,8
|
192,7
|
197,9
|
203,4
|
204,3
|
Nettomarge
|
24,97%
|
33,93%
|
31,74%
|
22,78%
|
12,45%
|
17,45%
|
21,29%
|
-4,11%
|
9,58%
|
24,33%
|
17,85%
|
19,07%
|
19,7%
|
19,1%
|
19,4%
|
WPA
2 |
1,280
|
1,950
|
1,800
|
0,9000
|
0,4700
|
0,7500
|
0,8700
|
-0,1600
|
0,3700
|
1,030
|
0,7903
|
0,8130
|
0,8332
|
0,8630
|
0,8685
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/11/21
|
2/02/22
|
27/04/22
|
27/07/22
|
31/10/22
|
1/02/23
|
1/05/23
|
31/07/23
|
9/11/23
|
1/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.453
|
2.338
|
1.855
|
484
|
95,7
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
553
|
1.370
|
2.687
|
Hefboom (schuld/ebitda)
|
2,295
x
|
1,501
x
|
0,6274
x
|
0,23
x
|
0,0732
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
593
|
740
|
2.234
|
2.055
|
959
|
949
|
1.045
|
1.102
|
ROE (netto-inkomsten/eigen vermogen)
|
28%
|
46,3%
|
54,1%
|
33,6%
|
19,9%
|
18,5%
|
18,7%
|
18%
|
ROA (netto-inkomsten/totale activa)
|
9,53%
|
16,4%
|
23,2%
|
14,5%
|
10,8%
|
9,1%
|
9,51%
|
8%
|
Totale activa
1 |
-422
|
6.819
|
8.056
|
8.996
|
4.219
|
8.772
|
8.877
|
11.540
|
Nettoactief per aandeel
2 |
8,410
|
10,50
|
16,60
|
19,20
|
20,20
|
21,00
|
24,50
|
28,30
|
Cashflow per aandeel
2 |
2,410
|
3,390
|
8,970
|
8,370
|
4,220
|
4,680
|
6,190
|
5,110
|
Capex
1 |
57
|
98,3
|
96,8
|
70,6
|
91,8
|
89,9
|
95,5
|
109
|
Capex/omzet
|
1,69%
|
2,6%
|
1,72%
|
1,45%
|
2,28%
|
2,23%
|
2,25%
|
2,41%
|
Datum van publicatie
|
6/11/19
|
4/11/20
|
1/11/21
|
31/10/22
|
9/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
75,98
USD Gemiddelde koersdoel
84,27
USD Spread / Gemiddelde doel +10,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,34% | 17,83 mld. | | +8,07% | 219 mld. | | +6,59% | 183 mld. | | +11,26% | 133 mld. | | +26,57% | 108 mld. | | +0,65% | 63,06 mld. | | +13,35% | 52,02 mld. | | -0,62% | 48,2 mld. | | -0,93% | 40,37 mld. | | +11,54% | 39,35 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|