Beurs gesloten -
Börse Stuttgart
16:37:13 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
75
EUR
|
+1,35%
|
|
-1,95%
|
+45,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
718,7
|
823,9
|
1.097
|
1.012
|
1.264
|
1.838
|
-
|
-
|
Bedrijfswaarde
1 |
718,7
|
823,9
|
1.097
|
1.012
|
1.264
|
1.838
|
1.838
|
1.838
|
K/w-verhouding
|
40,9
x
|
38,9
x
|
40,2
x
|
49,5
x
|
42,4
x
|
46,4
x
|
42,1
x
|
37,9
x
|
Dividendrendement
|
-
|
-
|
0,88%
|
1,09%
|
0,99%
|
0,78%
|
0,8%
|
0,85%
|
Marktkapitalisatie/omzet
|
6,13
x
|
6,37
x
|
7,1
x
|
6,26
x
|
6,53
x
|
8,55
x
|
7,94
x
|
7,33
x
|
Bedrijfswaarde/omzet
|
6,13
x
|
6,37
x
|
7,1
x
|
6,26
x
|
6,53
x
|
8,55
x
|
7,94
x
|
7,33
x
|
Bedrijfswaarde/EBITDA
|
27,2
x
|
22,5
x
|
24
x
|
25,9
x
|
27,5
x
|
31
x
|
27,9
x
|
24,6
x
|
Bedrijfswaarde/FCF
|
69
x
|
25,9
x
|
36,3
x
|
45,7
x
|
42,9
x
|
47,6
x
|
38,5
x
|
32,5
x
|
FCF Yield
|
1,45%
|
3,86%
|
2,75%
|
2,19%
|
2,33%
|
2,1%
|
2,6%
|
3,08%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
19.991
|
20.342
|
21.838
|
22.001
|
22.263
|
22.446
|
-
|
-
|
Referentieprijs
2 |
35,95
|
40,50
|
50,23
|
46,02
|
56,76
|
82,28
|
82,28
|
82,28
|
Datum van publicatie
|
6/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
117,2
|
129,4
|
154,4
|
161,7
|
193,5
|
215
|
231,4
|
250,7
|
EBITDA
1 |
26,4
|
36,68
|
45,78
|
39,04
|
45,91
|
59,29
|
65,94
|
74,83
|
Bedrijfsresultaat (EBIT)
1 |
21,18
|
28,79
|
36,42
|
29,94
|
36,71
|
48,24
|
54,25
|
61,47
|
Operationele Marge
|
18,07%
|
22,25%
|
23,59%
|
18,52%
|
18,97%
|
22,43%
|
23,45%
|
24,52%
|
Resultaat voor belastingen (EBT)
1 |
21,68
|
27,36
|
34,29
|
27,49
|
39,48
|
52,24
|
58,38
|
65,8
|
Nettowinst (verlies)
1 |
17,93
|
21,22
|
26,91
|
20,64
|
30,1
|
40,05
|
44,52
|
50,13
|
Nettomarge
|
15,3%
|
16,4%
|
17,42%
|
12,77%
|
15,56%
|
18,62%
|
19,24%
|
20%
|
WPA
2 |
0,8800
|
1,040
|
1,250
|
0,9300
|
1,340
|
1,772
|
1,952
|
2,172
|
Free Cash Flow
1 |
10,42
|
31,82
|
30,22
|
22,15
|
29,49
|
38,64
|
47,8
|
56,54
|
FCF-marge
|
8,89%
|
24,6%
|
19,57%
|
13,7%
|
15,24%
|
17,97%
|
20,66%
|
22,56%
|
Kasstroomconversie (ebitda)
|
39,47%
|
86,74%
|
66,01%
|
56,73%
|
64,22%
|
65,17%
|
72,49%
|
75,55%
|
Kasstroomconversie (nettowinst)
|
58,09%
|
149,94%
|
112,31%
|
107,33%
|
97,94%
|
96,47%
|
107,38%
|
112,78%
|
Dividend per aandeel
2 |
-
|
-
|
0,4400
|
0,5000
|
0,5600
|
0,6400
|
0,6600
|
0,7000
|
Datum van publicatie
|
6/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
39,5
|
39,56
|
42,11
|
39,03
|
40,95
|
47,08
|
50,12
|
47,41
|
48,88
|
53,48
|
54,99
|
52,34
|
54,27
|
57,15
|
59,23
|
EBITDA
1 |
10,65
|
10,3
|
11,34
|
8,212
|
9,639
|
9,8
|
11,96
|
11,39
|
12,76
|
14,18
|
15,63
|
14,34
|
14,84
|
17,18
|
17,99
|
Bedrijfsresultaat (EBIT)
1 |
8,301
|
7,928
|
8,891
|
6,15
|
6,967
|
7,874
|
9,632
|
9,18
|
10,21
|
11,87
|
12,91
|
11,43
|
12,05
|
13,22
|
14,31
|
Operationele Marge
|
21,01%
|
20,04%
|
21,11%
|
15,76%
|
17,01%
|
16,73%
|
19,22%
|
19,36%
|
20,88%
|
22,2%
|
23,47%
|
21,85%
|
22,2%
|
23,13%
|
24,16%
|
Resultaat voor belastingen (EBT)
1 |
7,905
|
7,996
|
5,548
|
6,148
|
7,798
|
8,017
|
10,32
|
9,826
|
11,31
|
12,8
|
13,91
|
12,44
|
13,11
|
14,6
|
15,74
|
Nettowinst (verlies)
1 |
6,175
|
6,038
|
3,515
|
5,456
|
5,627
|
6,04
|
8,098
|
7,502
|
8,465
|
9,887
|
10,63
|
9,546
|
10,02
|
10,86
|
11,69
|
Nettomarge
|
15,63%
|
15,26%
|
8,35%
|
13,98%
|
13,74%
|
12,83%
|
16,16%
|
15,82%
|
17,32%
|
18,49%
|
19,32%
|
18,24%
|
18,46%
|
19,01%
|
19,74%
|
WPA
2 |
0,2800
|
0,2700
|
0,1600
|
0,2500
|
0,2500
|
0,2700
|
0,3600
|
0,3300
|
0,3800
|
0,4400
|
0,4711
|
0,4211
|
0,4422
|
0,4800
|
0,5083
|
Dividend per aandeel
2 |
-
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
0,1400
|
0,1400
|
0,1400
|
0,1400
|
-
|
0,1600
|
0,1600
|
0,1600
|
0,1600
|
0,1600
|
Datum van publicatie
|
24/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
23/02/23
|
2/05/23
|
1/08/23
|
1/11/23
|
27/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
10,4
|
31,8
|
30,2
|
22,1
|
29,5
|
38,6
|
47,8
|
56,5
|
ROE (netto-inkomsten/eigen vermogen)
|
12,9%
|
13,2%
|
12,6%
|
7,9%
|
10,6%
|
11,7%
|
12,5%
|
-
|
ROA (netto-inkomsten/totale activa)
|
10,5%
|
9,62%
|
9,86%
|
6,84%
|
9,16%
|
10,4%
|
11,1%
|
-
|
Totale activa
1 |
170,7
|
220,6
|
272,8
|
301,6
|
328,6
|
387
|
402,9
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
3,76
|
2,98
|
4,88
|
3,23
|
7,27
|
5,99
|
5,98
|
5
|
Capex/omzet
|
3,21%
|
2,31%
|
3,16%
|
2%
|
3,75%
|
2,79%
|
2,59%
|
1,99%
|
Datum van publicatie
|
6/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
81,89
USD Gemiddelde koersdoel
81,25
USD Spread / Gemiddelde doel -0,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,77% | 213 mld. | | +8,83% | 188 mld. | | +31,94% | 157 mld. | | +33,19% | 113 mld. | | +5,25% | 64,85 mld. | | +22,41% | 55,17 mld. | | +1,34% | 49,1 mld. | | -5,92% | 38,83 mld. | | +1,94% | 35,6 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|