Real Time
BOERSE MUENCHEN
08:01:13 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,4
EUR
|
0,00%
|
|
0,00%
|
-13,18%
|
Fiscaal tijdperk: April |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
1.511
|
3.131
|
3.084
|
2.649
|
2.309
|
2.117
|
-
|
-
|
Bedrijfswaarde
1 |
2.021
|
3.629
|
3.459
|
3.117
|
2.957
|
2.544
|
2.481
|
2.401
|
K/w-verhouding
|
-2,56
x
|
20,4
x
|
15,3
x
|
12,8
x
|
13
x
|
11,5
x
|
10,4
x
|
8,91
x
|
Dividendrendement
|
6,5%
|
3,16%
|
3,29%
|
3,84%
|
4,04%
|
4,42%
|
4,47%
|
3,69%
|
Marktkapitalisatie/omzet
|
0,28
x
|
0,53
x
|
0,47
x
|
0,41
x
|
0,35
x
|
0,31
x
|
0,3
x
|
0,29
x
|
Bedrijfswaarde/omzet
|
0,37
x
|
0,61
x
|
0,53
x
|
0,48
x
|
0,45
x
|
0,38
x
|
0,36
x
|
0,33
x
|
Bedrijfswaarde/EBITDA
|
7,17
x
|
12,5
x
|
10,5
x
|
8,67
x
|
7,54
x
|
6,9
x
|
6,47
x
|
5,9
x
|
Bedrijfswaarde/FCF
|
-7,08
x
|
-4,8
x
|
-3,39
x
|
-3,81
x
|
-3,45
x
|
11,6
x
|
10,3
x
|
9,2
x
|
FCF Yield
|
-14,1%
|
-20,8%
|
-29,5%
|
-26,3%
|
-29%
|
8,61%
|
9,75%
|
10,9%
|
Price to Book
|
1,8
x
|
3,3
x
|
2,98
x
|
-
|
-
|
2,07
x
|
1,89
x
|
1,64
x
|
Aantal aandelen (in duizenden)
|
94.376
|
95.188
|
97.622
|
97.708
|
89.592
|
87.760
|
-
|
-
|
Referentieprijs
2 |
16,01
|
32,89
|
31,59
|
27,11
|
25,77
|
24,12
|
24,12
|
24,12
|
Datum van publicatie
|
24/06/20
|
23/06/21
|
29/06/22
|
21/06/23
|
18/06/24
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
5.490
|
5.912
|
6.499
|
6.471
|
6.568
|
6.727
|
6.952
|
7.236
|
EBITDA
1 |
281,8
|
290,6
|
328,4
|
359,7
|
392,1
|
368,4
|
383,6
|
406,9
|
Bedrijfsresultaat (EBIT)
1 |
236,7
|
248,7
|
284,3
|
313,9
|
303,9
|
310,2
|
330,5
|
350,5
|
Operationele Marge
|
4,31%
|
4,21%
|
4,37%
|
4,85%
|
4,63%
|
4,61%
|
4,75%
|
4,84%
|
Resultaat voor belastingen (EBT)
1 |
-590,4
|
199,9
|
266,3
|
270,2
|
243,1
|
260
|
273,7
|
294,4
|
Nettowinst (verlies)
1 |
-588,4
|
156
|
203,2
|
207,6
|
185,9
|
189,3
|
201,2
|
216,3
|
Nettomarge
|
-10,72%
|
2,64%
|
3,13%
|
3,21%
|
2,83%
|
2,81%
|
2,89%
|
2,99%
|
WPA
2 |
-6,250
|
1,610
|
2,060
|
2,120
|
1,980
|
2,090
|
2,330
|
2,708
|
Free Cash Flow
1 |
-285,4
|
-756,3
|
-1.019
|
-819,1
|
-857
|
219
|
242
|
261
|
FCF-marge
|
-5,2%
|
-12,79%
|
-15,68%
|
-12,66%
|
-13,05%
|
3,26%
|
3,48%
|
3,61%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
59,44%
|
63,08%
|
64,15%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
115,7%
|
120,28%
|
120,66%
|
Dividend per aandeel
2 |
1,040
|
1,040
|
1,040
|
1,040
|
1,040
|
1,067
|
1,079
|
0,8898
|
Datum van publicatie
|
24/06/20
|
23/06/21
|
29/06/22
|
21/06/23
|
18/06/24
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
1.597
|
1.639
|
1.523
|
1.626
|
1.601
|
1.721
|
1.577
|
1.653
|
1.616
|
1.723
|
1.592
|
1.689
|
1.659
|
1.779
|
1.647
|
EBITDA
1 |
81,26
|
93,42
|
55,02
|
81,01
|
97,13
|
126,5
|
59,26
|
91,12
|
98,53
|
126,8
|
57,92
|
84,73
|
96,67
|
126,5
|
60,68
|
Bedrijfsresultaat (EBIT)
1 |
70,08
|
82,24
|
44,2
|
69,42
|
85,4
|
114,9
|
47,85
|
69,32
|
76,17
|
103,8
|
44,86
|
69,88
|
81,26
|
111,5
|
52,83
|
Operationele Marge
|
4,39%
|
5,02%
|
2,9%
|
4,27%
|
5,33%
|
6,67%
|
3,03%
|
4,19%
|
4,71%
|
6,03%
|
2,82%
|
4,14%
|
4,9%
|
6,27%
|
3,21%
|
Resultaat voor belastingen (EBT)
1 |
75,23
|
82,35
|
31,06
|
70,75
|
69,29
|
99,06
|
40,61
|
53,36
|
61,94
|
87,14
|
33,28
|
57,96
|
69,98
|
98,81
|
35,3
|
Nettowinst (verlies)
1 |
57,01
|
63,88
|
24,59
|
54,07
|
53,93
|
74,96
|
31,23
|
39,96
|
47,7
|
67,04
|
23,83
|
42,53
|
51,56
|
73,59
|
26,45
|
Nettomarge
|
3,57%
|
3,9%
|
1,61%
|
3,33%
|
3,37%
|
4,36%
|
1,98%
|
2,42%
|
2,95%
|
3,89%
|
1,5%
|
2,52%
|
3,11%
|
4,14%
|
1,61%
|
WPA
2 |
0,5800
|
0,6500
|
0,2500
|
0,5500
|
0,5500
|
0,7700
|
0,3200
|
0,4200
|
0,5200
|
0,7400
|
0,2482
|
0,4707
|
0,5553
|
0,8185
|
0,3171
|
Dividend per aandeel
2 |
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
Datum van publicatie
|
2/03/22
|
29/06/22
|
1/09/22
|
1/12/22
|
2/03/23
|
21/06/23
|
30/08/23
|
29/11/23
|
28/02/24
|
18/06/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
510
|
498
|
376
|
468
|
648
|
427
|
364
|
284
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,809
x
|
1,714
x
|
1,143
x
|
1,302
x
|
1,654
x
|
1,159
x
|
0,9501
x
|
0,6984
x
|
Free Cash Flow
1 |
-285
|
-756
|
-1.019
|
-819
|
-857
|
219
|
242
|
261
|
ROE (netto-inkomsten/eigen vermogen)
|
12,7%
|
17,4%
|
20,2%
|
21,9%
|
-
|
20,7%
|
21,2%
|
20,5%
|
ROA (netto-inkomsten/totale activa)
|
4,93%
|
5,71%
|
8,15%
|
8,41%
|
7,45%
|
7,3%
|
7,67%
|
7,83%
|
Totale activa
1 |
-11.930
|
2.733
|
2.495
|
2.467
|
2.495
|
2.595
|
2.623
|
2.764
|
Nettoactief per aandeel
2 |
8,880
|
9,960
|
10,60
|
-
|
-
|
11,60
|
12,80
|
14,70
|
Cashflow per aandeel
2 |
-2,590
|
-7,560
|
-9,960
|
-7,720
|
-8,430
|
2,920
|
3,020
|
-
|
Capex
1 |
41,8
|
25,8
|
38,3
|
64,2
|
67,6
|
60,3
|
61,3
|
62,3
|
Capex/omzet
|
0,76%
|
0,44%
|
0,59%
|
0,99%
|
1,03%
|
0,9%
|
0,88%
|
0,86%
|
Datum van publicatie
|
24/06/20
|
23/06/21
|
29/06/22
|
21/06/23
|
18/06/24
|
-
|
-
|
-
|
Laatste slotkoers
24,12
USD Gemiddelde koersdoel
28,64
USD Spread / Gemiddelde doel +18,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,60% | 181 mld. | | -4,45% | 101 mld. | | -4,15% | 67,54 mld. | | -8,63% | 45,09 mld. | | +9,70% | 44,37 mld. | | +5,36% | 40,7 mld. | | +15,22% | 29,85 mld. | | +10,26% | 24,49 mld. | | -6,46% | 23,99 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|