Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
204,4
USD
|
-0,53%
|
|
+0,83%
|
-18,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.735
|
6.354
|
10.734
|
8.449
|
9.709
|
7.922
|
-
|
-
|
Bedrijfswaarde
1 |
5.735
|
6.354
|
10.734
|
8.287
|
9.567
|
7.705
|
7.569
|
7.364
|
K/w-verhouding
|
123
x
|
-398
x
|
2.052
x
|
-4.449
x
|
108
x
|
74,1
x
|
52,4
x
|
39,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
10,5
x
|
11,3
x
|
14,4
x
|
9,97
x
|
9,17
x
|
6,36
x
|
5,47
x
|
4,72
x
|
Bedrijfswaarde/omzet
|
10,5
x
|
11,3
x
|
14,4
x
|
9,78
x
|
9,04
x
|
6,19
x
|
5,22
x
|
4,39
x
|
Bedrijfswaarde/EBITDA
|
103
x
|
410
x
|
209
x
|
214
x
|
74,4
x
|
44,6
x
|
32,3
x
|
24,8
x
|
Bedrijfswaarde/FCF
|
1.262
x
|
-110
x
|
-919
x
|
-111
x
|
116
x
|
73,2
x
|
59,5
x
|
45,9
x
|
FCF Yield
|
0,08%
|
-0,91%
|
-0,11%
|
-0,9%
|
0,86%
|
1,37%
|
1,68%
|
2,18%
|
Price to Book
|
11,8
x
|
9,93
x
|
11,3
x
|
8,49
x
|
8,25
x
|
6,25
x
|
5,33
x
|
4,47
x
|
Aantal aandelen (in duizenden)
|
34.914
|
36.311
|
37.359
|
37.979
|
38.596
|
38.758
|
-
|
-
|
Referentieprijs
2 |
164,3
|
175,0
|
287,3
|
222,5
|
251,5
|
204,4
|
204,4
|
204,4
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
22/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
547,4
|
560,4
|
747,6
|
847,1
|
1.059
|
1.246
|
1.449
|
1.678
|
EBITDA
1 |
55,61
|
15,49
|
51,45
|
38,73
|
128,5
|
172,8
|
234,1
|
297,5
|
Bedrijfsresultaat (EBIT)
1 |
47,51
|
2,595
|
35,04
|
14,41
|
101,3
|
137,8
|
191,4
|
260,1
|
Operationele Marge
|
8,68%
|
0,46%
|
4,69%
|
1,7%
|
9,57%
|
11,06%
|
13,21%
|
15,5%
|
Resultaat voor belastingen (EBT)
1 |
50,14
|
-
|
-10,5
|
3,892
|
79,65
|
136,2
|
193,9
|
257,9
|
Nettowinst (verlies)
1 |
48,46
|
-15,7
|
5,284
|
-2,002
|
90,95
|
106,2
|
153,6
|
204,6
|
Nettomarge
|
8,85%
|
-2,8%
|
0,71%
|
-0,24%
|
8,59%
|
8,52%
|
10,6%
|
12,2%
|
WPA
2 |
1,340
|
-0,4400
|
0,1400
|
-0,0500
|
2,320
|
2,759
|
3,900
|
5,153
|
Free Cash Flow
1 |
4,543
|
-58
|
-11,68
|
-74,96
|
82,12
|
105,3
|
127,2
|
160,3
|
FCF-marge
|
0,83%
|
-10,35%
|
-1,56%
|
-8,85%
|
7,76%
|
8,45%
|
8,78%
|
9,56%
|
Kasstroomconversie (ebitda)
|
8,17%
|
-
|
-
|
-
|
63,89%
|
60,92%
|
54,36%
|
53,9%
|
Kasstroomconversie (nettowinst)
|
9,38%
|
-
|
-
|
-
|
90,29%
|
99,16%
|
82,82%
|
78,35%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
22/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
190,1
|
204
|
203,9
|
208,3
|
213,7
|
221,2
|
241,4
|
261,5
|
270,9
|
284,7
|
275,7
|
301,4
|
323,1
|
344,7
|
319,9
|
EBITDA
1 |
12,41
|
8,241
|
3,465
|
5,79
|
14,04
|
13,65
|
16,96
|
26,98
|
40,15
|
44,45
|
25,75
|
36,74
|
53,09
|
57,91
|
46,31
|
Bedrijfsresultaat (EBIT)
1 |
8,781
|
2,488
|
-2,261
|
1,646
|
7,814
|
7,213
|
10,39
|
20,27
|
33,22
|
37,41
|
16,96
|
28,92
|
42,66
|
48,76
|
38,8
|
Operationele Marge
|
4,62%
|
1,22%
|
-1,11%
|
0,79%
|
3,66%
|
3,26%
|
4,3%
|
7,75%
|
12,26%
|
13,14%
|
6,15%
|
9,6%
|
13,2%
|
14,14%
|
12,13%
|
Resultaat voor belastingen (EBT)
1 |
7,782
|
-40,95
|
-5,104
|
-1,167
|
3,035
|
7,128
|
8,652
|
19,54
|
13,3
|
38,16
|
18,13
|
28,95
|
40,63
|
48,29
|
36,91
|
Nettowinst (verlies)
1 |
8,85
|
-24,63
|
0,079
|
-3,687
|
-2,271
|
3,877
|
8,562
|
18,96
|
9,214
|
54,22
|
12,26
|
23,17
|
32,04
|
38,22
|
30,36
|
Nettomarge
|
4,66%
|
-12,07%
|
0,04%
|
-1,77%
|
-1,06%
|
1,75%
|
3,55%
|
7,25%
|
3,4%
|
19,05%
|
4,45%
|
7,69%
|
9,92%
|
11,09%
|
9,49%
|
WPA
2 |
0,2400
|
-0,6600
|
-
|
-0,1000
|
-0,0600
|
0,1000
|
0,2200
|
0,4800
|
0,2300
|
1,380
|
0,3110
|
0,5866
|
0,8111
|
0,9665
|
0,7654
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
22/02/22
|
3/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
2/05/23
|
1/08/23
|
2/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
161
|
142
|
217
|
353
|
559
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4,54
|
-58
|
-11,7
|
-75
|
82,1
|
105
|
127
|
160
|
ROE (netto-inkomsten/eigen vermogen)
|
7,84%
|
0,71%
|
3,3%
|
0,65%
|
7,52%
|
8,53%
|
10,3%
|
12%
|
ROA (netto-inkomsten/totale activa)
|
6,03%
|
0,54%
|
2,55%
|
0,49%
|
5,59%
|
6,48%
|
8,24%
|
9,43%
|
Totale activa
1 |
804
|
-2.929
|
207,5
|
-410,2
|
1.627
|
1.638
|
1.864
|
2.171
|
Nettoactief per aandeel
2 |
13,90
|
17,60
|
25,40
|
26,20
|
30,50
|
32,70
|
38,30
|
45,70
|
Cashflow per aandeel
2 |
0,7300
|
-0,9300
|
-
|
-1,470
|
2,480
|
2,610
|
5,000
|
5,790
|
Capex
1 |
22,1
|
24,8
|
21,2
|
19,3
|
15,2
|
20,2
|
20,4
|
19,9
|
Capex/omzet
|
4,04%
|
4,42%
|
2,83%
|
2,28%
|
1,44%
|
1,62%
|
1,4%
|
1,19%
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
22/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
204,4
USD Gemiddelde koersdoel
280,1
USD Spread / Gemiddelde doel +37,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,74% | 7,92 mld. | | +73,17% | 12,38 mld. | | +16,15% | 7,2 mld. | | +4,81% | 5,84 mld. | | +5,99% | 5,01 mld. | | +27,07% | 4,53 mld. | | -21,67% | 3,88 mld. | | -40,82% | 2,23 mld. | | +1,49% | 2,02 mld. | | +5,07% | 1,88 mld. |
Medische apparatuur
|