Vertraagde tijd
Sao Paulo
21:19:40 13-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
139
BRL
|
-2,17%
|
|
0,00%
|
+24,77%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.000
|
38.828
|
27.462
|
12.091
|
18.834
|
22.181
|
-
|
-
|
Bedrijfswaarde
1 |
42.022
|
42.536
|
32.138
|
18.178
|
24.651
|
27.110
|
26.803
|
25.826
|
K/w-verhouding
|
33,5
x
|
33,9
x
|
8,98
x
|
-7,69
x
|
-41,3
x
|
108
x
|
21,8
x
|
17,6
x
|
Dividendrendement
|
1,95%
|
1,94%
|
2,59%
|
6,07%
|
4,03%
|
3,51%
|
3,66%
|
4,03%
|
Marktkapitalisatie/omzet
|
1,95
x
|
1,99
x
|
1,6
x
|
0,68
x
|
1,04
x
|
1,19
x
|
1,13
x
|
1,08
x
|
Bedrijfswaarde/omzet
|
2,16
x
|
2,18
x
|
1,87
x
|
1,02
x
|
1,36
x
|
1,45
x
|
1,36
x
|
1,25
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
11,5
x
|
10,8
x
|
7,89
x
|
8,66
x
|
9,06
x
|
7,9
x
|
7,06
x
|
Bedrijfswaarde/FCF
|
39,9
x
|
23
x
|
35,7
x
|
-18,9
x
|
15,6
x
|
22,6
x
|
31,2
x
|
16,5
x
|
FCF Yield
|
2,51%
|
4,35%
|
2,8%
|
-5,29%
|
6,42%
|
4,42%
|
3,2%
|
6,08%
|
Price to Book
|
3,08
x
|
3,34
x
|
1,97
x
|
0,93
x
|
1,61
x
|
1,91
x
|
1,83
x
|
1,75
x
|
Aantal aandelen (in duizenden)
|
962.448
|
958.166
|
905.498
|
932.751
|
923.773
|
932.766
|
-
|
-
|
Referentieprijs
2 |
39,48
|
40,52
|
30,33
|
12,96
|
20,39
|
23,78
|
23,78
|
23,78
|
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
|
18.707
|
19.681
|
20.602
|
EBITDA
1 |
3.615
|
3.709
|
2.985
|
2.305
|
2.845
|
2.992
|
3.392
|
3.659
|
Bedrijfsresultaat (EBIT)
1 |
2.563
|
2.570
|
2.054
|
1.318
|
1.921
|
2.164
|
2.413
|
2.579
|
Operationele Marge
|
13,16%
|
13,16%
|
11,97%
|
7,39%
|
10,57%
|
11,57%
|
12,26%
|
12,52%
|
Resultaat voor belastingen (EBT)
1 |
1.529
|
1.490
|
509
|
-1.731
|
-526
|
311
|
1.562
|
1.950
|
Nettowinst (verlies)
1 |
1.167
|
1.187
|
3.319
|
-1.608
|
-466
|
227,5
|
1.169
|
1.414
|
Nettomarge
|
5,99%
|
6,08%
|
19,35%
|
-9,02%
|
-2,56%
|
1,22%
|
5,94%
|
6,87%
|
WPA
2 |
1,179
|
1,194
|
3,379
|
-1,685
|
-0,4932
|
0,2201
|
1,093
|
1,349
|
Free Cash Flow
1 |
1.053
|
1.852
|
900
|
-961
|
1.582
|
1.198
|
858,7
|
1.569
|
FCF-marge
|
5,4%
|
9,48%
|
5,25%
|
-5,39%
|
8,71%
|
6,41%
|
4,36%
|
7,62%
|
Kasstroomconversie (ebitda)
|
29,13%
|
49,93%
|
30,15%
|
-
|
55,61%
|
40,06%
|
25,32%
|
42,88%
|
Kasstroomconversie (nettowinst)
|
90,23%
|
156,02%
|
27,12%
|
-
|
-
|
526,83%
|
73,44%
|
110,93%
|
Dividend per aandeel
2 |
0,7711
|
0,7868
|
0,7868
|
0,7868
|
0,8219
|
0,8348
|
0,8703
|
0,9585
|
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
|
4.138
|
4.471
|
4.638
|
5.472
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
896
|
-
|
673,3
|
725,2
|
1.065
|
-
|
Bedrijfsresultaat (EBIT)
|
662
|
-
|
512
|
-
|
243
|
216
|
459
|
209
|
651
|
359
|
453
|
457
|
653
|
-
|
467,5
|
582,6
|
831,3
|
-
|
Operationele Marge
|
7,74%
|
-
|
12,32%
|
-
|
6,2%
|
5,17%
|
5,67%
|
4,85%
|
12,01%
|
8,62%
|
10,13%
|
10,22%
|
12,9%
|
-
|
10,46%
|
12,56%
|
15,19%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
-
|
-
|
130
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
246
|
-
|
2.973
|
157
|
-151
|
-22
|
-173
|
-1.330
|
-106
|
-
|
72
|
88
|
39
|
-999
|
679,2
|
204,8
|
288,6
|
-
|
Nettomarge
|
2,88%
|
-
|
71,54%
|
3,18%
|
-3,85%
|
-0,53%
|
-2,14%
|
-30,86%
|
-1,95%
|
-
|
1,61%
|
1,97%
|
0,77%
|
-24,14%
|
15,19%
|
4,41%
|
5,27%
|
-
|
WPA
2 |
-
|
-
|
2,999
|
0,1666
|
-0,1574
|
-0,0185
|
-
|
-1,388
|
-0,1111
|
-
|
0,0774
|
0,0870
|
0,0387
|
-1,064
|
0,7515
|
0,2271
|
0,3133
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,7868
|
-
|
-
|
-
|
-
|
0,7868
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
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
|
29/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.022
|
3.708
|
4.676
|
6.087
|
5.817
|
4.929
|
4.622
|
3.644
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,113
x
|
0,9997
x
|
1,566
x
|
2,641
x
|
2,045
x
|
1,647
x
|
1,363
x
|
0,996
x
|
Free Cash Flow
1 |
1.053
|
1.852
|
900
|
-961
|
1.582
|
1.198
|
859
|
1.569
|
ROE (netto-inkomsten/eigen vermogen)
|
14,9%
|
9,7%
|
25,3%
|
6,1%
|
9,08%
|
11,2%
|
12,9%
|
13,6%
|
ROA (netto-inkomsten/totale activa)
|
6,94%
|
6,63%
|
5,1%
|
2,74%
|
3,82%
|
2,93%
|
3,68%
|
4,66%
|
Totale activa
1 |
16.817
|
17.906
|
65.043
|
-58.658
|
-12.197
|
7.758
|
31.780
|
30.336
|
Nettoactief per aandeel
2 |
12,80
|
12,10
|
15,40
|
13,90
|
12,70
|
12,40
|
13,00
|
13,60
|
Cashflow per aandeel
2 |
2,020
|
2,800
|
1,660
|
-0,1800
|
2,250
|
1,750
|
1,710
|
2,470
|
Capex
1 |
978
|
924
|
729
|
788
|
554
|
962
|
988
|
1.040
|
Capex/omzet
|
5,02%
|
4,73%
|
4,25%
|
4,42%
|
3,05%
|
5,14%
|
5,02%
|
5,05%
|
Datum van publicatie
|
28/01/20
|
25/01/21
|
24/01/22
|
30/01/23
|
29/01/24
|
-
|
-
|
-
|
Laatste slotkoers
23,78
EUR Gemiddelde koersdoel
25,36
EUR Spread / Gemiddelde doel +6,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,44% | 212 mld. | | +10,48% | 188 mld. | | +31,03% | 157 mld. | | +33,61% | 114 mld. | | +3,46% | 64,01 mld. | | +1,51% | 48,83 mld. | | -3,45% | 39,3 mld. | | +2,46% | 35,97 mld. | | +7,35% | 27 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|