Beurs gesloten -
Nasdaq
22:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
370,6
USD
|
-0,94%
|
|
-1,71%
|
+9,86%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
68.321
|
96.172
|
128.355
|
93.771
|
118.775
|
131.461
|
-
|
-
|
Bedrijfswaarde
1 |
67.154
|
94.550
|
127.064
|
92.189
|
116.025
|
126.268
|
123.709
|
120.391
|
K/w-verhouding
|
51,2
x
|
92,8
x
|
77,1
x
|
72,7
x
|
67,1
x
|
67
x
|
58,5
x
|
49
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
15,3
x
|
22,1
x
|
22,5
x
|
15,1
x
|
16,7
x
|
16,4
x
|
14,1
x
|
12,3
x
|
Bedrijfswaarde/omzet
|
15
x
|
21,7
x
|
22,3
x
|
14,8
x
|
16,3
x
|
15,7
x
|
13,3
x
|
11,3
x
|
Bedrijfswaarde/EBITDA
|
35
x
|
54,6
x
|
48,4
x
|
37,1
x
|
41,2
x
|
40,8
x
|
33,5
x
|
27,7
x
|
Bedrijfswaarde/FCF
|
57,3
x
|
82,7
x
|
73,2
x
|
96,2
x
|
155
x
|
58,9
x
|
51,9
x
|
38,3
x
|
FCF Yield
|
1,75%
|
1,21%
|
1,37%
|
1,04%
|
0,65%
|
1,7%
|
1,93%
|
2,61%
|
Price to Book
|
8,3
x
|
8,62
x
|
10,8
x
|
8,41
x
|
9,06
x
|
8,26
x
|
6,6
x
|
5,49
x
|
Aantal aandelen (in duizenden)
|
346.721
|
352.666
|
357.237
|
353.385
|
352.072
|
354.706
|
-
|
-
|
Referentieprijs
2 |
197,0
|
272,7
|
359,3
|
265,4
|
337,4
|
370,6
|
370,6
|
370,6
|
Datum van publicatie
|
23/01/20
|
21/01/21
|
20/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.478
|
4.358
|
5.710
|
6.222
|
7.124
|
8.028
|
9.308
|
10.683
|
EBITDA
1 |
1.920
|
1.732
|
2.625
|
2.487
|
2.819
|
3.098
|
3.692
|
4.340
|
Bedrijfsresultaat (EBIT)
1 |
1.785
|
1.515
|
2.315
|
2.149
|
2.397
|
2.645
|
3.166
|
3.752
|
Operationele Marge
|
39,85%
|
34,75%
|
40,54%
|
34,53%
|
33,65%
|
32,95%
|
34,01%
|
35,12%
|
Resultaat voor belastingen (EBT)
1 |
1.502
|
1.207
|
1.890
|
1.607
|
1.959
|
2.221
|
2.660
|
3.144
|
Nettowinst (verlies)
1 |
1.379
|
1.061
|
1.705
|
1.322
|
1.798
|
1.969
|
2.272
|
2.669
|
Nettomarge
|
30,8%
|
24,33%
|
29,85%
|
21,25%
|
25,24%
|
24,53%
|
24,42%
|
24,99%
|
WPA
2 |
3,847
|
2,940
|
4,660
|
3,650
|
5,030
|
5,534
|
6,339
|
7,566
|
Free Cash Flow
1 |
1.173
|
1.143
|
1.736
|
958,4
|
749,6
|
2.143
|
2.383
|
3.146
|
FCF-marge
|
26,18%
|
26,23%
|
30,4%
|
15,4%
|
10,52%
|
26,69%
|
25,6%
|
29,45%
|
Kasstroomconversie (ebitda)
|
61,06%
|
66,03%
|
66,12%
|
38,54%
|
26,59%
|
69,17%
|
64,53%
|
72,48%
|
Kasstroomconversie (nettowinst)
|
85,01%
|
107,8%
|
101,84%
|
72,48%
|
41,69%
|
108,84%
|
104,86%
|
117,85%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/01/20
|
21/01/21
|
20/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
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 |
1.551
|
1.488
|
1.522
|
1.557
|
1.655
|
1.696
|
1.756
|
1.744
|
1.928
|
1.891
|
1.970
|
1.991
|
2.172
|
2.173
|
2.277
|
EBITDA
1 |
668,8
|
611
|
611
|
636,5
|
628,4
|
627,4
|
709,9
|
732,3
|
744,2
|
734,2
|
757,4
|
784,7
|
839
|
831,2
|
895,3
|
Bedrijfsresultaat (EBIT)
1 |
587,9
|
533,2
|
531,2
|
554,6
|
529,8
|
534,7
|
617,6
|
623,7
|
621
|
630
|
647,9
|
666,6
|
702
|
734,7
|
781,6
|
Operationele Marge
|
37,91%
|
35,84%
|
34,9%
|
35,61%
|
32,01%
|
31,52%
|
35,17%
|
35,77%
|
32,2%
|
33,32%
|
32,9%
|
33,47%
|
32,33%
|
33,82%
|
34,33%
|
Resultaat voor belastingen (EBT)
1 |
454,2
|
402,4
|
406,9
|
402,8
|
394,7
|
421,8
|
499,2
|
522
|
515,9
|
538,5
|
556,7
|
561,3
|
596
|
619
|
660,7
|
Nettowinst (verlies)
1 |
380,6
|
365,6
|
307,8
|
324
|
324,9
|
355,3
|
420,8
|
415,7
|
606,2
|
544,9
|
458,6
|
462,9
|
497,1
|
507,2
|
534,7
|
Nettomarge
|
24,54%
|
24,57%
|
20,22%
|
20,8%
|
19,63%
|
20,95%
|
23,96%
|
23,84%
|
31,44%
|
28,82%
|
23,29%
|
23,25%
|
22,89%
|
23,35%
|
23,49%
|
WPA
2 |
1,040
|
1,000
|
0,8500
|
0,9000
|
0,9100
|
1,000
|
1,180
|
1,160
|
1,690
|
1,510
|
1,288
|
1,300
|
1,380
|
1,426
|
1,516
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/01/22
|
21/04/22
|
21/07/22
|
18/10/22
|
24/01/23
|
18/04/23
|
20/07/23
|
19/10/23
|
23/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.168
|
1.623
|
1.291
|
1.581
|
2.750
|
5.193
|
7.753
|
11.070
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.173
|
1.143
|
1.736
|
958
|
750
|
2.143
|
2.383
|
3.146
|
ROE (netto-inkomsten/eigen vermogen)
|
20,4%
|
13,6%
|
16,8%
|
14,7%
|
14,7%
|
14,7%
|
14,6%
|
14,3%
|
ROA (netto-inkomsten/totale activa)
|
17,4%
|
11,7%
|
14,7%
|
13,2%
|
12,7%
|
12,8%
|
12,9%
|
12,7%
|
Totale activa
1 |
7.949
|
9.065
|
11.607
|
9.995
|
14.208
|
15.441
|
17.616
|
20.998
|
Nettoactief per aandeel
2 |
23,70
|
31,60
|
33,30
|
31,50
|
37,20
|
44,90
|
56,10
|
67,60
|
Cashflow per aandeel
2 |
4,460
|
4,110
|
5,710
|
4,120
|
5,080
|
8,270
|
9,190
|
10,60
|
Capex
1 |
426
|
342
|
354
|
532
|
1.064
|
1.111
|
1.040
|
1.032
|
Capex/omzet
|
9,5%
|
7,84%
|
6,19%
|
8,56%
|
14,94%
|
13,84%
|
11,17%
|
9,66%
|
Datum van publicatie
|
23/01/20
|
21/01/21
|
20/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
370,6
USD Gemiddelde koersdoel
420,6
USD Spread / Gemiddelde doel +13,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,86% | 131 mld. | | +7,15% | 217 mld. | | +6,60% | 183 mld. | | +24,32% | 106 mld. | | -0,95% | 62,16 mld. | | +11,04% | 51,02 mld. | | +4,81% | 50,89 mld. | | -1,43% | 40,16 mld. | | +24,40% | 31,44 mld. | | +19,75% | 24,41 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|