Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,56
USD
|
+1,18%
|
|
+2,39%
|
+1,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.780
|
1.527
|
1.344
|
1.439
|
1.330
|
1.414
|
-
|
-
|
Bedrijfswaarde
1 |
2.469
|
2.169
|
2.062
|
2.197
|
2.201
|
2.288
|
2.282
|
2.277
|
K/w-verhouding
|
22,2
x
|
16,1
x
|
24,2
x
|
14,3
x
|
14,9
x
|
17,1
x
|
17,4
x
|
17,4
x
|
Dividendrendement
|
5,09%
|
5,86%
|
6,68%
|
6,42%
|
7,1%
|
7,01%
|
7,03%
|
7,02%
|
Marktkapitalisatie/omzet
|
9,6
x
|
9,58
x
|
8,65
x
|
8,22
x
|
6,74
x
|
7,09
x
|
6,7
x
|
-
|
Bedrijfswaarde/omzet
|
13,3
x
|
13,6
x
|
13,3
x
|
12,5
x
|
11,2
x
|
11,5
x
|
10,8
x
|
-
|
Bedrijfswaarde/EBITDA
|
16,2
x
|
17,4
x
|
17,4
x
|
16,2
x
|
13,9
x
|
14
x
|
13,8
x
|
14,9
x
|
Bedrijfswaarde/FCF
|
-
|
19.778.593
x
|
23.229.319
x
|
22.741.120
x
|
23.239.488
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
1,81
x
|
1,72
x
|
1,57
x
|
1,51
x
|
1,47
x
|
1,43
x
|
Aantal aandelen (in duizenden)
|
39.752
|
39.242
|
39.374
|
40.505
|
41.412
|
43.412
|
-
|
-
|
Referentieprijs
2 |
44,77
|
38,91
|
34,14
|
35,53
|
32,12
|
32,56
|
32,56
|
32,56
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
185,3
|
159,3
|
155,3
|
175,2
|
197,2
|
199,3
|
210,9
|
-
|
EBITDA
1 |
152,5
|
124,6
|
118,5
|
135,9
|
158,2
|
164
|
165,4
|
152,4
|
Bedrijfsresultaat (EBIT)
1 |
-
|
85,49
|
80,17
|
99,08
|
89,96
|
84,55
|
97,82
|
117,5
|
Operationele Marge
|
-
|
53,65%
|
51,62%
|
56,57%
|
45,61%
|
42,43%
|
46,37%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
56,22
|
99,08
|
89,96
|
78,01
|
79,38
|
77,59
|
Nettowinst (verlies)
1 |
80,14
|
94,87
|
55,4
|
99,44
|
89,15
|
83,7
|
84,57
|
77,59
|
Nettomarge
|
43,25%
|
59,54%
|
35,67%
|
56,78%
|
45,2%
|
42%
|
40,09%
|
-
|
WPA
2 |
2,020
|
2,420
|
1,410
|
2,480
|
2,160
|
1,900
|
1,867
|
1,871
|
Free Cash Flow
|
-
|
109,6
|
88,76
|
96,59
|
94,72
|
-
|
-
|
-
|
FCF-marge
|
-
|
68,81%
|
57,14%
|
55,15%
|
48,02%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
88,02%
|
74,92%
|
71,06%
|
59,87%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
115,57%
|
160,2%
|
97,13%
|
106,25%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,280
|
2,280
|
2,280
|
2,280
|
2,280
|
2,284
|
2,290
|
2,285
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
37,47
|
39,44
|
40,79
|
43,02
|
43,5
|
47,84
|
49,5
|
48,25
|
49,3
|
50,2
|
50,95
|
49,86
|
50,41
|
51,56
|
52,11
|
EBITDA
1 |
28,22
|
29,99
|
31
|
33,37
|
33,46
|
38,44
|
39,91
|
38,97
|
40,07
|
40,5
|
39,88
|
40,3
|
40,86
|
41,4
|
40,32
|
Bedrijfsresultaat (EBIT)
1 |
-
|
20,54
|
-
|
23,99
|
29,58
|
17,82
|
30,7
|
6,228
|
22,25
|
28,29
|
23,8
|
19,51
|
20,23
|
21,01
|
23,58
|
Operationele Marge
|
-
|
52,08%
|
-
|
55,75%
|
68%
|
37,25%
|
62,03%
|
12,91%
|
45,13%
|
56,37%
|
46,72%
|
39,12%
|
40,14%
|
40,75%
|
45,24%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
54,11
|
13,39
|
17,82
|
33,56
|
-
|
-
|
28,29
|
19,18
|
19,36
|
19,5
|
19,97
|
19,85
|
Nettowinst (verlies)
1 |
10,91
|
12,73
|
14,28
|
54,06
|
13,16
|
17,81
|
32,93
|
6,028
|
22,05
|
28,06
|
23,56
|
19,44
|
20,03
|
20,67
|
20,7
|
Nettomarge
|
29,11%
|
32,27%
|
35%
|
125,66%
|
30,25%
|
37,23%
|
66,52%
|
12,49%
|
44,72%
|
55,9%
|
46,24%
|
38,99%
|
39,72%
|
40,09%
|
39,73%
|
WPA
2 |
0,2800
|
0,3200
|
0,3600
|
1,360
|
0,3200
|
0,4400
|
0,8000
|
0,1500
|
0,5400
|
0,6700
|
0,5450
|
0,4425
|
0,4550
|
0,4600
|
0,4572
|
Dividend per aandeel
2 |
0,5700
|
0,5700
|
0,5700
|
0,5700
|
0,5700
|
0,5700
|
0,5700
|
0,5700
|
0,5700
|
0,5700
|
0,5700
|
0,5700
|
0,5700
|
0,5700
|
0,5700
|
Datum van publicatie
|
28/10/21
|
17/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
16/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
689
|
642
|
718
|
757
|
871
|
874
|
868
|
864
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,518
x
|
5,151
x
|
6,057
x
|
5,572
x
|
5,506
x
|
5,331
x
|
5,249
x
|
5,664
x
|
Free Cash Flow
|
-
|
110
|
88,8
|
96,6
|
94,7
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
10,4%
|
8,84%
|
8,75%
|
8,32%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
5,08%
|
4,3%
|
4,43%
|
4,28%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
1.756
|
1.947
|
1.910
|
1.812
|
Nettoactief per aandeel
2 |
-
|
-
|
18,80
|
20,70
|
20,50
|
21,60
|
22,20
|
22,80
|
Cashflow per aandeel
2 |
-
|
-
|
2,330
|
2,640
|
2,520
|
2,870
|
2,910
|
2,880
|
Capex
|
-
|
6,91
|
6,3
|
8,99
|
9,69
|
-
|
-
|
-
|
Capex/omzet
|
-
|
4,34%
|
4,05%
|
5,13%
|
4,91%
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
32,56
USD Gemiddelde koersdoel
33,67
USD Spread / Gemiddelde doel +3,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,37% | 1,41 mld. | | +4,62% | 55,76 mld. | | -11,72% | 17,72 mld. | | -5,05% | 13,23 mld. | | +1,40% | 7,68 mld. | | -16,54% | 5,39 mld. | | +8,62% | 3,28 mld. | | -5,42% | 3,06 mld. | | -8,15% | 2,73 mld. | | +12,61% | 2,73 mld. |
gezondheidszorg vastgoed
|