Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
237,4
USD
|
+2,79%
|
|
+3,59%
|
+16,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.737
|
5.066
|
6.294
|
7.277
|
6.006
|
7.194
|
-
|
-
|
Bedrijfswaarde
1 |
1.737
|
4.857
|
6.105
|
6.826
|
5.546
|
6.644
|
6.538
|
6.383
|
K/w-verhouding
|
-53
x
|
-85,9
x
|
-149
x
|
-157
x
|
-283
x
|
-603
x
|
308
x
|
125
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
21,2
x
|
43,9
x
|
27
x
|
17,8
x
|
9,61
x
|
9,2
x
|
7,57
x
|
6,3
x
|
Bedrijfswaarde/omzet
|
21,2
x
|
42,1
x
|
26,2
x
|
16,7
x
|
8,88
x
|
8,49
x
|
6,88
x
|
5,59
x
|
Bedrijfswaarde/EBITDA
|
-61,6
x
|
-114
x
|
-158
x
|
1.095
x
|
123
x
|
101
x
|
56,3
x
|
40,2
x
|
Bedrijfswaarde/FCF
|
-48,8
x
|
-87,5
x
|
-246
x
|
2.760
x
|
5.416
x
|
110
x
|
75,8
x
|
51,4
x
|
FCF Yield
|
-2,05%
|
-1,14%
|
-0,41%
|
0,04%
|
0,02%
|
0,91%
|
1,32%
|
1,94%
|
Price to Book
|
12,8
x
|
21,3
x
|
27,4
x
|
-
|
10,5
x
|
10,9
x
|
9,17
x
|
7,38
x
|
Aantal aandelen (in duizenden)
|
23.402
|
26.935
|
27.358
|
28.892
|
29.524
|
30.297
|
-
|
-
|
Referentieprijs
2 |
74,21
|
188,1
|
230,1
|
251,9
|
203,4
|
237,4
|
237,4
|
237,4
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
8/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
82,05
|
115,4
|
233,4
|
407,9
|
624,8
|
782,1
|
950,3
|
1.142
|
EBITDA
1 |
-28,2
|
-42,55
|
-38,63
|
6,236
|
45,04
|
66,07
|
116,1
|
158,9
|
Bedrijfsresultaat (EBIT)
1 |
-34,9
|
-56,21
|
-39,85
|
-47,59
|
-40,27
|
-29,19
|
5,613
|
63,01
|
Operationele Marge
|
-42,53%
|
-48,72%
|
-17,07%
|
-11,67%
|
-6,45%
|
-3,73%
|
0,59%
|
5,52%
|
Resultaat voor belastingen (EBT)
1 |
-33,2
|
-57,09
|
-41,97
|
-44,27
|
-19,91
|
-6,869
|
27,63
|
54,49
|
Nettowinst (verlies)
1 |
-33,24
|
-57,2
|
-42,04
|
-44,88
|
-21,15
|
-9,047
|
24,19
|
67,44
|
Nettomarge
|
-40,52%
|
-49,58%
|
-18,01%
|
-11%
|
-3,39%
|
-1,16%
|
2,55%
|
5,9%
|
WPA
2 |
-1,400
|
-2,190
|
-1,540
|
-1,600
|
-0,7200
|
-0,3936
|
0,7713
|
1,905
|
Free Cash Flow
1 |
-35,58
|
-55,5
|
-24,79
|
2,473
|
1,024
|
60,6
|
86,3
|
124,1
|
FCF-marge
|
-43,37%
|
-48,1%
|
-10,62%
|
0,61%
|
0,16%
|
7,75%
|
9,08%
|
10,86%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
39,66%
|
2,27%
|
91,72%
|
74,35%
|
78,07%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
356,8%
|
183,98%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
8/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
61,68
|
78,4
|
69,38
|
91,39
|
109,2
|
137,9
|
127,9
|
151,1
|
153,3
|
192,5
|
161,1
|
188
|
196,8
|
235,4
|
202,9
|
EBITDA
1 |
-2,65
|
-1,477
|
-15,7
|
-0,931
|
-2,092
|
15,24
|
-0,68
|
5,627
|
1,895
|
32,96
|
-1,415
|
12,44
|
18,66
|
40,47
|
1,844
|
Bedrijfsresultaat (EBIT)
1 |
-9,796
|
-1,821
|
-16,06
|
-14,01
|
-17,19
|
-0,335
|
-19,5
|
-16,6
|
-13,47
|
9,297
|
-25,76
|
-12,26
|
-7,169
|
15,88
|
-13,9
|
Operationele Marge
|
-15,88%
|
-2,32%
|
-23,14%
|
-15,33%
|
-15,75%
|
-0,24%
|
-15,25%
|
-10,99%
|
-8,79%
|
4,83%
|
-15,99%
|
-6,52%
|
-3,64%
|
6,75%
|
-6,85%
|
Resultaat voor belastingen (EBT)
1 |
-10,34
|
-2,371
|
-16,59
|
-14,35
|
-16,6
|
3,275
|
-15,21
|
-11,74
|
-8,2
|
15,24
|
-19,97
|
-6,914
|
-0,9652
|
20,92
|
-7,974
|
Nettowinst (verlies)
1 |
-10,35
|
-2,391
|
-16,69
|
-14,49
|
-16,85
|
3,15
|
-15,42
|
-11,95
|
-8,54
|
14,76
|
-19,71
|
-6,772
|
-1,148
|
18,51
|
-7,54
|
Nettomarge
|
-16,77%
|
-3,05%
|
-24,06%
|
-15,86%
|
-15,43%
|
2,28%
|
-12,06%
|
-7,91%
|
-5,57%
|
7,67%
|
-12,24%
|
-3,6%
|
-0,58%
|
7,86%
|
-3,72%
|
WPA
2 |
-0,3800
|
-0,0900
|
-0,6100
|
-0,5300
|
-0,6000
|
0,1000
|
-0,5300
|
-0,4100
|
-0,2900
|
0,4900
|
-0,6747
|
-0,2254
|
-0,0610
|
0,5772
|
-0,2463
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/11/21
|
8/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
7/02/23
|
2/05/23
|
1/08/23
|
7/11/23
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
210
|
189
|
451
|
460
|
550
|
656
|
811
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-35,6
|
-55,5
|
-24,8
|
2,47
|
1,02
|
60,6
|
86,3
|
124
|
ROE (netto-inkomsten/eigen vermogen)
|
-21,9%
|
-31%
|
-18,3%
|
-12,4%
|
-3,96%
|
-2,79%
|
2,08%
|
6,34%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-24,7%
|
-14,6%
|
-10,4%
|
-3,41%
|
-2,35%
|
0,2%
|
1,9%
|
Totale activa
1 |
-
|
231,2
|
288,1
|
430
|
620,9
|
385
|
12.094
|
3.550
|
Nettoactief per aandeel
2 |
5,800
|
8,810
|
8,400
|
-
|
19,40
|
21,70
|
25,90
|
32,20
|
Cashflow per aandeel
2 |
-1,380
|
-2,030
|
-
|
0,4100
|
0,8400
|
0,8400
|
2,320
|
-
|
Capex
1 |
2,74
|
2,46
|
4,67
|
9,1
|
23,6
|
19,7
|
26,6
|
31,3
|
Capex/omzet
|
3,34%
|
2,13%
|
2%
|
2,23%
|
3,78%
|
2,52%
|
2,8%
|
2,74%
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
8/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
237,4
USD Gemiddelde koersdoel
253,8
USD Spread / Gemiddelde doel +6,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,72% | 7,19 mld. | | +12,07% | 128 mld. | | -9,04% | 10,65 mld. | | +0,91% | 8,82 mld. | | +25,15% | 4,99 mld. | | +7,17% | 3,4 mld. | | -1,36% | 3,03 mld. | | -8,73% | 2,14 mld. | | -10,15% | 2 mld. | | -22,81% | 1,79 mld. |
Medische hulpmiddelen & implantaten
|