Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
305,9
USD
|
-1,77%
|
|
-6,83%
|
-33,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48.537
|
54.296
|
59.622
|
64.843
|
56.361
|
36.861
|
-
|
-
|
Bedrijfswaarde
1 |
50.149
|
56.283
|
68.722
|
70.908
|
63.323
|
42.183
|
40.722
|
41.028
|
K/w-verhouding
|
18,2
x
|
16,2
x
|
20,5
x
|
23,2
x
|
22,9
x
|
20,3
x
|
15,5
x
|
12,4
x
|
Dividendrendement
|
0,6%
|
0,61%
|
0,59%
|
0,62%
|
-
|
1,22%
|
1,31%
|
1,39%
|
Marktkapitalisatie/omzet
|
0,75
x
|
0,7
x
|
0,72
x
|
0,7
x
|
0,53
x
|
0,32
x
|
0,32
x
|
0,3
x
|
Bedrijfswaarde/omzet
|
0,77
x
|
0,73
x
|
0,83
x
|
0,76
x
|
0,6
x
|
0,37
x
|
0,35
x
|
0,34
x
|
Bedrijfswaarde/EBITDA
|
13,6
x
|
13,3
x
|
21,5
x
|
13,8
x
|
11,1
x
|
10,7
x
|
8,78
x
|
7,71
x
|
Bedrijfswaarde/FCF
|
11
x
|
12
x
|
72,6
x
|
20,5
x
|
21,3
x
|
21,9
x
|
13
x
|
11,2
x
|
FCF Yield
|
9,07%
|
8,31%
|
1,38%
|
4,89%
|
4,7%
|
4,57%
|
7,71%
|
8,92%
|
Price to Book
|
4,02
x
|
3,85
x
|
3,73
x
|
4,18
x
|
3,44
x
|
2,33
x
|
2,16
x
|
1,97
x
|
Aantal aandelen (in duizenden)
|
132.426
|
132.341
|
128.534
|
126.600
|
123.111
|
120.501
|
-
|
-
|
Referentieprijs
2 |
366,5
|
410,3
|
463,9
|
512,2
|
457,8
|
305,9
|
305,9
|
305,9
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
2/02/22
|
1/02/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
64.888
|
77.155
|
83.064
|
92.870
|
106.374
|
113.937
|
116.103
|
121.710
|
EBITDA
1 |
3.697
|
4.240
|
3.201
|
5.122
|
5.711
|
3.945
|
4.636
|
5.319
|
Bedrijfsresultaat (EBIT)
1 |
3.262
|
3.751
|
2.488
|
4.413
|
4.999
|
3.176
|
3.997
|
4.544
|
Operationele Marge
|
5,03%
|
4,86%
|
3%
|
4,75%
|
4,7%
|
2,79%
|
3,44%
|
3,73%
|
Resultaat voor belastingen (EBT)
1 |
3.456
|
4.600
|
3.354
|
3.568
|
3.383
|
2.354
|
3.104
|
3.732
|
Nettowinst (verlies)
1 |
2.707
|
3.367
|
2.933
|
2.806
|
2.489
|
1.794
|
2.326
|
2.823
|
Nettomarge
|
4,17%
|
4,36%
|
3,53%
|
3,02%
|
2,34%
|
1,57%
|
2%
|
2,32%
|
WPA
2 |
20,10
|
25,31
|
22,67
|
22,08
|
20,00
|
15,07
|
19,69
|
24,73
|
Free Cash Flow
1 |
4.548
|
4.675
|
946
|
3.467
|
2.977
|
1.927
|
3.139
|
3.660
|
FCF-marge
|
7,01%
|
6,06%
|
1,14%
|
3,73%
|
2,8%
|
1,69%
|
2,7%
|
3,01%
|
Kasstroomconversie (ebitda)
|
123,02%
|
110,26%
|
29,55%
|
67,69%
|
52,13%
|
48,85%
|
67,72%
|
68,8%
|
Kasstroomconversie (nettowinst)
|
168,01%
|
138,85%
|
32,25%
|
123,56%
|
119,61%
|
107,44%
|
134,98%
|
129,63%
|
Dividend per aandeel
2 |
2,200
|
2,500
|
2,725
|
3,150
|
-
|
3,745
|
4,006
|
4,263
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
2/02/22
|
1/02/23
|
25/01/24
|
-
|
-
|
-
|
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 |
21.054
|
23.970
|
23.662
|
22.799
|
22.439
|
26.742
|
26.747
|
26.423
|
26.462
|
29.611
|
28.343
|
27.930
|
27.938
|
30.171
|
29.033
|
EBITDA
1 |
434
|
1.604
|
1.501
|
1.200
|
640
|
1.875
|
1.854
|
1.459
|
508
|
1.639
|
1.237
|
983,9
|
272,4
|
1.458
|
1.398
|
Bedrijfsresultaat (EBIT)
1 |
240
|
1.415
|
1.313
|
1.018
|
458
|
1.657
|
1.530
|
1.258
|
322
|
1.397
|
1.062
|
798,2
|
83,34
|
1.308
|
1.214
|
Operationele Marge
|
1,14%
|
5,9%
|
5,55%
|
4,47%
|
2,04%
|
6,2%
|
5,72%
|
4,76%
|
1,22%
|
4,72%
|
3,75%
|
2,86%
|
0,3%
|
4,33%
|
4,18%
|
Resultaat voor belastingen (EBT)
1 |
-60
|
1.220
|
1.122
|
1.297
|
-71
|
1.614
|
1.262
|
1.098
|
-591
|
1.014
|
845,9
|
705,5
|
-161,3
|
1.245
|
1.123
|
Nettowinst (verlies)
1 |
-14
|
930
|
696
|
1.195
|
-15
|
1.239
|
959
|
832
|
-541
|
741
|
687,9
|
480,8
|
-139,8
|
896,3
|
821,1
|
Nettomarge
|
-0,07%
|
3,88%
|
2,94%
|
5,24%
|
-0,07%
|
4,63%
|
3,59%
|
3,15%
|
-2,04%
|
2,5%
|
2,43%
|
1,72%
|
-0,5%
|
2,97%
|
2,83%
|
WPA
2 |
-0,1100
|
7,290
|
5,480
|
9,390
|
-0,1200
|
9,870
|
7,660
|
6,710
|
-4,420
|
6,110
|
5,687
|
3,992
|
-1,159
|
7,474
|
6,876
|
Dividend per aandeel
2 |
0,7000
|
0,7875
|
0,7875
|
0,7875
|
0,7875
|
0,8850
|
0,8850
|
-
|
-
|
0,8850
|
0,9800
|
0,9800
|
0,9800
|
1,007
|
1,023
|
Datum van publicatie
|
2/02/22
|
27/04/22
|
27/07/22
|
2/11/22
|
1/02/23
|
26/04/23
|
2/08/23
|
1/11/23
|
25/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.612
|
1.987
|
9.100
|
6.065
|
6.962
|
5.322
|
3.861
|
4.167
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,436
x
|
0,4686
x
|
2,843
x
|
1,184
x
|
1,219
x
|
1,349
x
|
0,8328
x
|
0,7834
x
|
Free Cash Flow
1 |
4.548
|
4.675
|
946
|
3.467
|
2.977
|
1.927
|
3.139
|
3.660
|
ROE (netto-inkomsten/eigen vermogen)
|
21,7%
|
19,4%
|
17,9%
|
20,4%
|
20,6%
|
12,5%
|
14,9%
|
17,1%
|
ROA (netto-inkomsten/totale activa)
|
8,84%
|
12,8%
|
7,39%
|
6,42%
|
7,21%
|
3,9%
|
4,83%
|
5,57%
|
Totale activa
1 |
30.633
|
26.224
|
39.664
|
43.706
|
34.544
|
45.938
|
48.160
|
50.723
|
Nettoactief per aandeel
2 |
91,10
|
107,0
|
124,0
|
123,0
|
133,0
|
131,0
|
142,0
|
156,0
|
Cashflow per aandeel
2 |
39,20
|
42,40
|
17,50
|
36,10
|
32,00
|
21,70
|
32,00
|
41,00
|
Capex
1 |
736
|
964
|
1.316
|
1.120
|
1.004
|
860
|
900
|
980
|
Capex/omzet
|
1,13%
|
1,25%
|
1,58%
|
1,21%
|
0,94%
|
0,75%
|
0,77%
|
0,8%
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
2/02/22
|
1/02/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
305,9
USD Gemiddelde koersdoel
375,4
USD Spread / Gemiddelde doel +22,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -33,18% | 36,86 mld. | | -5,91% | 456 mld. | | +13,93% | 125 mld. | | +18,37% | 101 mld. | | -0,28% | 39,69 mld. | | -5,28% | 20,05 mld. | | -13,82% | 3,08 mld. | | -28,58% | 337 mln. |
Beheerde gezondheidszorg - Andere
|