Beurs gesloten -
Euronext Amsterdam
17:35:26 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,74
EUR
|
+2,49%
|
|
+4,75%
|
-6,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.967
|
39.817
|
28.161
|
12.398
|
19.314
|
17.897
|
-
|
-
|
Bedrijfswaarde
1 |
42.989
|
43.525
|
32.837
|
18.485
|
25.131
|
23.162
|
22.196
|
21.485
|
K/w-verhouding
|
33,5
x
|
33,9
x
|
8,98
x
|
-7,69
x
|
-41,3
x
|
27,9
x
|
17,4
x
|
15,3
x
|
Dividendrendement
|
1,95%
|
1,94%
|
2,59%
|
6,07%
|
4,03%
|
4,48%
|
4,66%
|
5,23%
|
Marktkapitalisatie/omzet
|
2
x
|
2,04
x
|
1,64
x
|
0,7
x
|
1,06
x
|
0,95
x
|
0,91
x
|
0,87
x
|
Bedrijfswaarde/omzet
|
2,21
x
|
2,23
x
|
1,91
x
|
1,04
x
|
1,38
x
|
1,23
x
|
1,12
x
|
1,04
x
|
Bedrijfswaarde/EBITDA
|
11,9
x
|
11,7
x
|
11
x
|
8,02
x
|
8,83
x
|
7,5
x
|
6,46
x
|
5,84
x
|
Bedrijfswaarde/FCF
|
40,8
x
|
23,5
x
|
36,5
x
|
-19,2
x
|
15,9
x
|
20,2
x
|
15,1
x
|
15,3
x
|
FCF Yield
|
2,45%
|
4,26%
|
2,74%
|
-5,2%
|
6,3%
|
4,95%
|
6,62%
|
6,55%
|
Price to Book
|
3,08
x
|
3,34
x
|
1,97
x
|
0,93
x
|
1,61
x
|
1,48
x
|
1,42
x
|
1,39
x
|
Aantal aandelen (in duizenden)
|
954.336
|
950.090
|
897.866
|
924.889
|
915.987
|
906.403
|
-
|
-
|
Referentieprijs
2 |
40,83
|
41,91
|
31,36
|
13,41
|
21,08
|
19,74
|
19,74
|
19,74
|
Datum van publicatie
|
28/01/20
|
25/01/21
|
24/01/22
|
30/01/23
|
29/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.482
|
19.535
|
17.156
|
17.827
|
18.169
|
18.801
|
19.733
|
20.609
|
EBITDA
1 |
3.615
|
3.709
|
2.985
|
2.305
|
2.845
|
3.089
|
3.438
|
3.678
|
Bedrijfsresultaat (EBIT)
1 |
2.563
|
2.570
|
2.054
|
1.318
|
1.921
|
2.073
|
2.366
|
2.499
|
Operationele Marge
|
13,16%
|
13,16%
|
11,97%
|
7,39%
|
10,57%
|
11,03%
|
11,99%
|
12,13%
|
Resultaat voor belastingen (EBT)
1 |
1.529
|
1.490
|
509
|
-1.731
|
-526
|
869,8
|
1.451
|
1.683
|
Nettowinst (verlies)
1 |
1.167
|
1.187
|
3.319
|
-1.608
|
-466
|
701,8
|
1.116
|
1.253
|
Nettomarge
|
5,99%
|
6,08%
|
19,35%
|
-9,02%
|
-2,56%
|
3,73%
|
5,66%
|
6,08%
|
WPA
2 |
1,220
|
1,235
|
3,494
|
-1,742
|
-0,5100
|
0,7088
|
1,134
|
1,291
|
Free Cash Flow
1 |
1.053
|
1.852
|
900
|
-961
|
1.582
|
1.147
|
1.470
|
1.407
|
FCF-marge
|
5,4%
|
9,48%
|
5,25%
|
-5,39%
|
8,71%
|
6,1%
|
7,45%
|
6,83%
|
Kasstroomconversie (ebitda)
|
29,13%
|
49,93%
|
30,15%
|
-
|
55,61%
|
37,14%
|
42,75%
|
38,25%
|
Kasstroomconversie (nettowinst)
|
90,23%
|
156,02%
|
27,12%
|
-
|
-
|
163,47%
|
131,7%
|
112,27%
|
Dividend per aandeel
2 |
0,7975
|
0,8137
|
0,8137
|
0,8137
|
0,8500
|
0,8852
|
0,9207
|
1,032
|
Datum van publicatie
|
28/01/20
|
25/01/21
|
24/01/22
|
30/01/23
|
29/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
8.554
|
8.057
|
4.156
|
4.944
|
3.918
|
4.177
|
8.095
|
4.310
|
5.422
|
4.167
|
4.470
|
4.471
|
5.062
|
4.193
|
4.579
|
4.733
|
5.431
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
896
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
662
|
-
|
512
|
-
|
243
|
216
|
459
|
209
|
651
|
359
|
453
|
457
|
653
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
7,74%
|
-
|
12,32%
|
-
|
6,2%
|
5,17%
|
5,67%
|
4,85%
|
12,01%
|
8,62%
|
10,13%
|
10,22%
|
12,9%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
-
|
-
|
130
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
246
|
-
|
2.973
|
157
|
-151
|
-22
|
-173
|
-1.330
|
-106
|
-
|
72
|
88
|
39
|
-16,5
|
64,05
|
161,2
|
293,7
|
-
|
Nettomarge
|
2,88%
|
-
|
71,54%
|
3,18%
|
-3,85%
|
-0,53%
|
-2,14%
|
-30,86%
|
-1,95%
|
-
|
1,61%
|
1,97%
|
0,77%
|
-0,39%
|
1,4%
|
3,41%
|
5,41%
|
-
|
WPA
2 |
-
|
-
|
3,101
|
0,1723
|
-0,1627
|
-0,0191
|
-
|
-1,436
|
-0,1149
|
-
|
0,0800
|
0,0900
|
0,0400
|
-0,0182
|
0,0708
|
0,1788
|
0,3187
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,8137
|
-
|
-
|
-
|
-
|
0,8137
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/07/20
|
26/07/21
|
18/10/21
|
24/01/22
|
25/04/22
|
25/07/22
|
25/07/22
|
24/10/22
|
30/01/23
|
24/04/23
|
24/07/23
|
23/10/23
|
29/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.022
|
3.708
|
4.676
|
6.087
|
5.817
|
5.265
|
4.299
|
3.588
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,113
x
|
0,9997
x
|
1,566
x
|
2,641
x
|
2,045
x
|
1,705
x
|
1,25
x
|
0,9755
x
|
Free Cash Flow
1 |
1.053
|
1.852
|
900
|
-961
|
1.582
|
1.147
|
1.470
|
1.407
|
ROE (netto-inkomsten/eigen vermogen)
|
14,9%
|
9,7%
|
25,3%
|
6,1%
|
9,08%
|
10,6%
|
12,4%
|
12,5%
|
ROA (netto-inkomsten/totale activa)
|
6,94%
|
6,63%
|
5,1%
|
2,74%
|
3,82%
|
2,64%
|
3,99%
|
3,77%
|
Totale activa
1 |
16.817
|
17.906
|
65.043
|
-58.658
|
-12.197
|
26.570
|
27.998
|
33.246
|
Nettoactief per aandeel
2 |
13,30
|
12,50
|
15,90
|
14,40
|
13,10
|
13,30
|
14,00
|
14,20
|
Cashflow per aandeel
2 |
2,090
|
2,900
|
1,710
|
-0,1900
|
2,330
|
1,810
|
2,500
|
2,610
|
Capex
1 |
978
|
924
|
729
|
788
|
554
|
953
|
992
|
1.028
|
Capex/omzet
|
5,02%
|
4,73%
|
4,25%
|
4,42%
|
3,05%
|
5,07%
|
5,03%
|
4,99%
|
Datum van publicatie
|
28/01/20
|
25/01/21
|
24/01/22
|
30/01/23
|
29/01/24
|
-
|
-
|
-
|
Laatste slotkoers
19,74
EUR Gemiddelde koersdoel
20,36
EUR Spread / Gemiddelde doel +3,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,36% | 19,11 mld. | | +8,07% | 219 mld. | | +6,59% | 183 mld. | | +11,26% | 133 mld. | | +26,57% | 108 mld. | | +13,35% | 52,02 mld. | | -0,62% | 48,2 mld. | | -0,93% | 40,37 mld. | | +11,54% | 39,35 mld. | | +26,76% | 32,03 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|