Geschatte realtime
Cboe BZX
16:22:46 20-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
206,6
USD
|
+0,05%
|
|
+5,48%
|
-8,82%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.426
|
19.826
|
30.070
|
20.864
|
19.297
|
17.407
|
-
|
-
|
Bedrijfswaarde
1 |
22.393
|
24.301
|
34.110
|
25.774
|
23.815
|
22.120
|
21.531
|
20.811
|
K/w-verhouding
|
20,3
x
|
12,8
x
|
12,9
x
|
16,9
x
|
47,6
x
|
18,2
x
|
15,8
x
|
14,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
1,43%
|
1,46%
|
1,47%
|
Marktkapitalisatie/omzet
|
1,42
x
|
1,42
x
|
1,87
x
|
1,4
x
|
1,59
x
|
1,36
x
|
1,3
x
|
1,24
x
|
Bedrijfswaarde/omzet
|
1,94
x
|
1,74
x
|
2,12
x
|
1,73
x
|
1,96
x
|
1,73
x
|
1,61
x
|
1,49
x
|
Bedrijfswaarde/EBITDA
|
11
x
|
6,6
x
|
8,11
x
|
8,82
x
|
11,5
x
|
9,98
x
|
9,13
x
|
8,33
x
|
Bedrijfswaarde/FCF
|
21,4
x
|
13,9
x
|
12,9
x
|
17,5
x
|
27,2
x
|
20,7
x
|
17,4
x
|
14,4
x
|
FCF Yield
|
4,66%
|
7,22%
|
7,77%
|
5,72%
|
3,67%
|
4,84%
|
5,75%
|
6,95%
|
Price to Book
|
2,17
x
|
2,12
x
|
2,85
x
|
2,06
x
|
2,42
x
|
2,1
x
|
1,89
x
|
1,73
x
|
Aantal aandelen (in duizenden)
|
97.100
|
97.400
|
95.700
|
88.600
|
84.900
|
84.294
|
-
|
-
|
Referentieprijs
2 |
169,2
|
203,6
|
314,2
|
235,5
|
227,3
|
206,5
|
206,5
|
206,5
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.555
|
13.978
|
16.121
|
14.877
|
12.162
|
12.808
|
13.410
|
13.990
|
EBITDA
1 |
2.045
|
3.681
|
4.207
|
2.924
|
2.072
|
2.217
|
2.357
|
2.499
|
Bedrijfsresultaat (EBIT)
1 |
1.711
|
3.332
|
3.831
|
2.549
|
1.715
|
1.839
|
1.967
|
2.119
|
Operationele Marge
|
14,81%
|
23,84%
|
23,76%
|
17,13%
|
14,1%
|
14,36%
|
14,67%
|
15,15%
|
Resultaat voor belastingen (EBT)
1 |
1.105
|
2.219
|
3.127
|
1.583
|
568,9
|
1.339
|
1.454
|
1.586
|
Nettowinst (verlies)
1 |
823,8
|
1.556
|
2.377
|
1.279
|
418
|
954,8
|
1.092
|
1.221
|
Nettomarge
|
7,13%
|
11,13%
|
14,75%
|
8,6%
|
3,44%
|
7,45%
|
8,14%
|
8,73%
|
WPA
2 |
8,350
|
15,88
|
24,39
|
13,97
|
4,770
|
11,34
|
13,04
|
14,57
|
Free Cash Flow
1 |
1.044
|
1.754
|
2.649
|
1.474
|
874,1
|
1.071
|
1.238
|
1.446
|
FCF-marge
|
9,04%
|
12,54%
|
16,43%
|
9,91%
|
7,19%
|
8,36%
|
9,23%
|
10,33%
|
Kasstroomconversie (ebitda)
|
51,08%
|
47,64%
|
62,98%
|
50,42%
|
42,18%
|
48,31%
|
52,51%
|
57,84%
|
Kasstroomconversie (nettowinst)
|
126,79%
|
112,69%
|
111,44%
|
115,24%
|
209,11%
|
112,17%
|
113,34%
|
118,4%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
2,948
|
3,005
|
3,028
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
4.056
|
3.900
|
3.697
|
3.606
|
3.674
|
3.778
|
3.034
|
3.057
|
3.033
|
3.177
|
3.189
|
3.230
|
3.229
|
3.362
|
3.363
|
EBITDA
1 |
997,3
|
888,4
|
748,8
|
681
|
605,5
|
590,1
|
539,6
|
514,1
|
482,1
|
547,2
|
567,2
|
566,1
|
548,9
|
587,7
|
591,4
|
Bedrijfsresultaat (EBIT)
1 |
902,2
|
794
|
656,1
|
589,1
|
509,9
|
493,5
|
448,3
|
423,9
|
394,9
|
452,8
|
459,3
|
465,7
|
452,7
|
489,8
|
499,9
|
Operationele Marge
|
22,24%
|
20,36%
|
17,75%
|
16,34%
|
13,88%
|
13,06%
|
14,78%
|
13,87%
|
13,02%
|
14,25%
|
14,4%
|
14,42%
|
14,02%
|
14,57%
|
14,87%
|
Resultaat voor belastingen (EBT)
1 |
686
|
640,1
|
476,4
|
421,6
|
44,5
|
277,8
|
205
|
238,7
|
-147,1
|
297,4
|
361,3
|
350,1
|
320,5
|
378,5
|
353,7
|
Nettowinst (verlies)
1 |
553
|
491,6
|
358,6
|
352,8
|
76,1
|
212,9
|
188,9
|
183,3
|
-167,1
|
228
|
275,9
|
268,9
|
246,6
|
291,1
|
272,1
|
Nettomarge
|
13,63%
|
12,61%
|
9,7%
|
9,78%
|
2,07%
|
5,64%
|
6,23%
|
6%
|
-5,51%
|
7,18%
|
8,65%
|
8,32%
|
7,64%
|
8,66%
|
8,09%
|
WPA
2 |
5,750
|
5,230
|
3,870
|
3,900
|
0,8600
|
2,390
|
2,120
|
2,110
|
-1,970
|
2,690
|
3,038
|
2,928
|
2,753
|
3,245
|
3,160
|
Dividend per aandeel
2 |
-
|
-
|
0,7200
|
0,7200
|
-
|
0,7200
|
0,7200
|
-
|
-
|
0,7200
|
0,7413
|
0,7413
|
0,7413
|
0,7557
|
0,7557
|
Datum van publicatie
|
10/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
16/02/23
|
25/04/23
|
27/07/23
|
26/10/23
|
15/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.967
|
4.475
|
4.040
|
4.910
|
4.518
|
4.713
|
4.125
|
3.404
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,918
x
|
1,216
x
|
0,9605
x
|
1,679
x
|
2,18
x
|
2,126
x
|
1,75
x
|
1,362
x
|
Free Cash Flow
1 |
1.045
|
1.754
|
2.649
|
1.474
|
874
|
1.071
|
1.238
|
1.446
|
ROE (netto-inkomsten/eigen vermogen)
|
15,4%
|
27,7%
|
28,2%
|
17,9%
|
13,2%
|
15,5%
|
15,7%
|
15,7%
|
ROA (netto-inkomsten/totale activa)
|
6,53%
|
12,3%
|
11%
|
4,5%
|
6,44%
|
6,87%
|
7,25%
|
7,79%
|
Totale activa
1 |
12.619
|
12.641
|
21.571
|
28.397
|
6.490
|
13.906
|
15.059
|
15.681
|
Nettoactief per aandeel
2 |
77,80
|
96,00
|
110,0
|
114,0
|
93,90
|
98,50
|
109,0
|
119,0
|
Cashflow per aandeel
2 |
14,70
|
21,80
|
31,90
|
21,40
|
15,20
|
17,90
|
20,00
|
22,90
|
Capex
1 |
400
|
382
|
460
|
482
|
454
|
468
|
475
|
502
|
Capex/omzet
|
3,46%
|
2,73%
|
2,86%
|
3,24%
|
3,73%
|
3,65%
|
3,54%
|
3,59%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
206,5
USD Gemiddelde koersdoel
237,6
USD Spread / Gemiddelde doel +15,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,82% | 17,41 mld. | | +24,72% | 89,22 mld. | | -23,13% | 76,59 mld. | | +3,24% | 26,87 mld. | | +0,68% | 17,25 mld. | | -0,20% | 15,25 mld. | | +82,24% | 13,43 mld. | | +72,96% | 13,26 mld. | | -24,74% | 13,22 mld. | | +25,09% | 12,75 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|