Beurs gesloten -
Nasdaq
22:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,1
USD
|
-1,32%
|
|
-0,11%
|
-2,45%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.724
|
3.083
|
3.517
|
4.020
|
4.387
|
4.293
|
-
|
-
|
Bedrijfswaarde
1 |
1.724
|
3.083
|
3.517
|
4.020
|
4.387
|
4.413
|
4.246
|
4.094
|
K/w-verhouding
|
312
x
|
-308
x
|
74,2
x
|
54,7
x
|
46,9
x
|
33,9
x
|
28,9
x
|
26,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,73
x
|
3,2
x
|
3,27
x
|
3,49
x
|
3,49
x
|
3,25
x
|
3,08
x
|
2,92
x
|
Bedrijfswaarde/omzet
|
1,73
x
|
3,2
x
|
3,27
x
|
3,49
x
|
3,49
x
|
3,34
x
|
3,05
x
|
2,79
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
18,8
x
|
17
x
|
17,6
x
|
16,7
x
|
15,3
x
|
14,7
x
|
13,3
x
|
Bedrijfswaarde/FCF
|
-4.788
x
|
25,9
x
|
29,5
x
|
58
x
|
39,6
x
|
32,9
x
|
21,8
x
|
26,8
x
|
FCF Yield
|
-0,02%
|
3,87%
|
3,39%
|
1,72%
|
2,53%
|
3,04%
|
4,59%
|
3,74%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
55.209
|
55.547
|
56.458
|
56.919
|
57.750
|
57.930
|
-
|
-
|
Referentieprijs
2 |
31,22
|
55,51
|
62,30
|
70,62
|
75,96
|
74,10
|
74,10
|
74,10
|
Datum van publicatie
|
24/02/20
|
24/02/21
|
24/02/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
994,9
|
963,9
|
1.075
|
1.151
|
1.257
|
1.320
|
1.392
|
1.470
|
EBITDA
1 |
149,1
|
164,2
|
206,9
|
228,5
|
262,2
|
288,8
|
289,6
|
307,9
|
Bedrijfsresultaat (EBIT)
1 |
117,6
|
132,5
|
172,5
|
195,1
|
228,3
|
247,8
|
273,5
|
302,2
|
Operationele Marge
|
11,82%
|
13,75%
|
16,05%
|
16,95%
|
18,15%
|
18,78%
|
19,65%
|
20,56%
|
Resultaat voor belastingen (EBT)
1 |
2,193
|
-13,23
|
53,92
|
82,63
|
112,1
|
157,9
|
189,2
|
207,3
|
Nettowinst (verlies)
1 |
5,451
|
-9,843
|
48,45
|
74,52
|
94,41
|
128,9
|
151,9
|
159,1
|
Nettomarge
|
0,55%
|
-1,02%
|
4,51%
|
6,47%
|
7,51%
|
9,77%
|
10,91%
|
10,83%
|
WPA
2 |
0,1000
|
-0,1800
|
0,8400
|
1,290
|
1,620
|
2,185
|
2,563
|
2,752
|
Free Cash Flow
1 |
-0,36
|
119,2
|
119,3
|
69,26
|
110,9
|
134,1
|
194,9
|
152,9
|
FCF-marge
|
-0,04%
|
12,37%
|
11,1%
|
6,02%
|
8,82%
|
10,16%
|
14%
|
10,41%
|
Kasstroomconversie (ebitda)
|
-
|
72,58%
|
57,66%
|
30,32%
|
42,29%
|
46,44%
|
67,32%
|
49,67%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
246,2%
|
92,95%
|
117,42%
|
104,04%
|
128,33%
|
96,09%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/20
|
24/02/21
|
24/02/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
267
|
278,5
|
275,4
|
295
|
287,2
|
293,4
|
297,6
|
320,1
|
315,2
|
324,5
|
323,5
|
336,8
|
328,1
|
339,4
|
331,2
|
EBITDA
1 |
47,88
|
56,9
|
48,52
|
64,76
|
54,53
|
60,66
|
56,22
|
71,93
|
66,28
|
67,72
|
64,9
|
74,24
|
71,55
|
75,7
|
-
|
Bedrijfsresultaat (EBIT)
1 |
39,49
|
48,36
|
40,22
|
56,42
|
46,16
|
52,33
|
47,96
|
63,56
|
57,69
|
59,04
|
55,87
|
65,86
|
62,03
|
66,57
|
58,17
|
Operationele Marge
|
14,79%
|
17,37%
|
14,6%
|
19,13%
|
16,07%
|
17,84%
|
16,12%
|
19,86%
|
18,3%
|
18,19%
|
17,27%
|
19,55%
|
18,9%
|
19,62%
|
17,56%
|
Resultaat voor belastingen (EBT)
1 |
14,18
|
20,18
|
14,17
|
20,7
|
17,6
|
30,16
|
25,5
|
24,9
|
30,22
|
31,47
|
34,35
|
43,39
|
40,29
|
44,41
|
33,07
|
Nettowinst (verlies)
1 |
11,97
|
20,61
|
10,54
|
15,3
|
15,27
|
33,4
|
20,7
|
20,24
|
25,83
|
27,63
|
28,24
|
34,7
|
32,58
|
36,79
|
28,5
|
Nettomarge
|
4,48%
|
7,4%
|
3,83%
|
5,19%
|
5,32%
|
11,38%
|
6,96%
|
6,33%
|
8,2%
|
8,51%
|
8,73%
|
10,3%
|
9,93%
|
10,84%
|
8,61%
|
WPA
2 |
0,2100
|
0,3600
|
0,1800
|
0,2700
|
0,2700
|
0,5800
|
0,3600
|
0,3500
|
0,4400
|
0,4700
|
0,4800
|
0,5840
|
0,5520
|
0,6180
|
0,4833
|
Dividend per aandeel
|
-
|
-
|
1,856
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/10/21
|
24/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
22/02/23
|
26/04/23
|
25/07/23
|
26/10/23
|
28/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
120
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
47
|
199
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,4156
x
|
-
|
-
|
Free Cash Flow
1 |
-0,36
|
119
|
119
|
69,3
|
111
|
134
|
195
|
153
|
ROE (netto-inkomsten/eigen vermogen)
|
0,6%
|
-1,03%
|
4,85%
|
6,82%
|
8,05%
|
12,4%
|
8,65%
|
-
|
ROA (netto-inkomsten/totale activa)
|
0,3%
|
-0,58%
|
2,93%
|
4,5%
|
4,73%
|
5,2%
|
6,2%
|
-
|
Totale activa
1 |
1.817
|
1.711
|
1.656
|
1.656
|
1.995
|
2.479
|
2.450
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
1,380
|
2,980
|
-
|
-
|
2,490
|
3,530
|
4,250
|
-
|
Capex
1 |
78,2
|
46
|
27,9
|
45
|
34,3
|
60
|
62,7
|
70
|
Capex/omzet
|
7,86%
|
4,77%
|
2,6%
|
3,91%
|
2,73%
|
4,55%
|
4,5%
|
4,76%
|
Datum van publicatie
|
24/02/20
|
24/02/21
|
24/02/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
74,1
USD Gemiddelde koersdoel
93,05
USD Spread / Gemiddelde doel +25,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,45% | 4,35 mld. | | -3,72% | 186 mld. | | -2,60% | 107 mld. | | -3,79% | 67,44 mld. | | +2,66% | 50,03 mld. | | +16,39% | 47,81 mld. | | +4,71% | 41,03 mld. | | +1,38% | 26,85 mld. | | +1,52% | 25,82 mld. | | -1,17% | 25,01 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|