Geschatte realtime
Cboe BZX
17:11:38 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21,02
USD
|
-0,64%
|
|
+0,21%
|
-5,75%
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.418
|
2.454
|
4.254
|
4.210
|
3.294
|
2.535
|
-
|
-
|
Bedrijfswaarde
1 |
2.311
|
2.438
|
4.603
|
4.578
|
3.622
|
2.720
|
2.719
|
3.110
|
K/w-verhouding
|
21,6
x
|
5,26
x
|
15,7
x
|
16,3
x
|
18,8
x
|
14,1
x
|
12,7
x
|
11,2
x
|
Dividendrendement
|
-
|
-
|
2,18%
|
2,24%
|
3,04%
|
4,1%
|
4,23%
|
4,5%
|
Marktkapitalisatie/omzet
|
1,99
x
|
1,89
x
|
2,47
x
|
2,94
x
|
2,47
x
|
1,95
x
|
1,91
x
|
1,84
x
|
Bedrijfswaarde/omzet
|
1,9
x
|
1,88
x
|
2,67
x
|
3,19
x
|
2,71
x
|
2,09
x
|
2,05
x
|
2,25
x
|
Bedrijfswaarde/EBITDA
|
4,12
x
|
4,32
x
|
9,73
x
|
9,18
x
|
7,25
x
|
6,48
x
|
6,5
x
|
7,5
x
|
Bedrijfswaarde/FCF
|
5,61
x
|
9,56
x
|
14,5
x
|
12,8
x
|
10
x
|
11,4
x
|
9,89
x
|
8,97
x
|
FCF Yield
|
17,8%
|
10,5%
|
6,92%
|
7,79%
|
10%
|
8,77%
|
10,1%
|
11,1%
|
Price to Book
|
-5,74
x
|
30
x
|
1,91
x
|
1,77
x
|
1,42
x
|
1,18
x
|
1,09
x
|
1,03
x
|
Aantal aandelen (in duizenden)
|
61.827
|
71.574
|
122.269
|
117.987
|
119.078
|
119.818
|
-
|
-
|
Referentieprijs
2 |
39,11
|
34,28
|
34,79
|
35,68
|
27,66
|
21,16
|
21,16
|
21,16
|
Datum van publicatie
|
20/08/19
|
25/08/20
|
17/08/21
|
16/08/22
|
22/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.218
|
1.300
|
1.721
|
1.433
|
1.336
|
1.302
|
1.329
|
1.382
|
EBITDA
1 |
561
|
564
|
473,2
|
498,7
|
499,8
|
419,8
|
418,5
|
414,7
|
Bedrijfsresultaat (EBIT)
1 |
368,5
|
373,6
|
256,9
|
260,1
|
242,1
|
244,8
|
249,9
|
242,8
|
Operationele Marge
|
30,26%
|
28,75%
|
14,93%
|
18,15%
|
18,12%
|
18,81%
|
18,81%
|
17,57%
|
Resultaat voor belastingen (EBT)
1 |
368,1
|
383,7
|
250,6
|
326,9
|
250
|
256,1
|
254,8
|
244,2
|
Nettowinst (verlies)
1 |
109,1
|
436,8
|
260,8
|
265,9
|
175
|
175,7
|
178,4
|
195,4
|
Nettomarge
|
8,96%
|
33,61%
|
15,15%
|
18,55%
|
13,1%
|
13,5%
|
13,42%
|
14,14%
|
WPA
2 |
1,810
|
6,516
|
2,220
|
2,190
|
1,470
|
1,498
|
1,672
|
1,893
|
Free Cash Flow
1 |
412
|
255,1
|
318,5
|
356,8
|
362,2
|
238,4
|
275
|
346,6
|
FCF-marge
|
33,83%
|
19,63%
|
18,51%
|
24,9%
|
27,11%
|
18,32%
|
20,69%
|
25,09%
|
Kasstroomconversie (ebitda)
|
73,43%
|
45,23%
|
67,31%
|
71,55%
|
72,48%
|
56,8%
|
65,71%
|
83,57%
|
Kasstroomconversie (nettowinst)
|
377,52%
|
58,41%
|
122,12%
|
134,2%
|
206,96%
|
135,69%
|
154,18%
|
177,43%
|
Dividend per aandeel
2 |
-
|
-
|
0,7600
|
0,8000
|
0,8400
|
0,8673
|
0,8953
|
0,9512
|
Datum van publicatie
|
20/08/19
|
25/08/20
|
17/08/21
|
16/08/22
|
22/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
365,1
|
379,2
|
347,8
|
340,7
|
313,9
|
359,6
|
322,2
|
340,4
|
318,8
|
334,7
|
318,5
|
324,5
|
327,3
|
344,2
|
324,9
|
EBITDA
1 |
121,7
|
142
|
112,2
|
122,8
|
109,4
|
140,5
|
117,3
|
132,6
|
105,7
|
114,1
|
97,14
|
98,56
|
103,7
|
109,3
|
99,62
|
Bedrijfsresultaat (EBIT)
1 |
72,28
|
77,96
|
56,82
|
53,01
|
58,51
|
88,17
|
62,57
|
32,85
|
58,97
|
65,69
|
53,18
|
54,13
|
56,28
|
61,15
|
52,16
|
Operationele Marge
|
19,79%
|
20,56%
|
16,34%
|
15,56%
|
18,64%
|
24,52%
|
19,42%
|
9,65%
|
18,5%
|
19,62%
|
16,7%
|
16,68%
|
17,2%
|
17,77%
|
16,05%
|
Resultaat voor belastingen (EBT)
1 |
140,3
|
83,6
|
53,76
|
49,2
|
61,73
|
88,14
|
65,88
|
34,25
|
56,35
|
72,14
|
50,65
|
49,57
|
57,44
|
62,32
|
53,41
|
Nettowinst (verlies)
1 |
122
|
75,54
|
38,42
|
29,9
|
42,72
|
64,05
|
46,8
|
21,46
|
44,76
|
54,3
|
40,26
|
40,2
|
42,14
|
46,08
|
40,15
|
Nettomarge
|
33,41%
|
19,92%
|
11,04%
|
8,78%
|
13,61%
|
17,81%
|
14,52%
|
6,31%
|
14,04%
|
16,22%
|
12,64%
|
12,39%
|
12,88%
|
13,39%
|
12,36%
|
WPA
2 |
0,9700
|
0,6200
|
0,3200
|
0,2500
|
0,3600
|
0,5400
|
0,3900
|
0,1800
|
0,3700
|
0,4500
|
0,3183
|
0,3567
|
0,3950
|
0,4525
|
0,4100
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2100
|
0,2100
|
0,2100
|
0,2100
|
-
|
-
|
0,2152
|
0,2152
|
0,2258
|
0,2258
|
0,2258
|
Datum van publicatie
|
2/11/21
|
1/02/22
|
3/05/22
|
16/08/22
|
1/11/22
|
7/02/23
|
2/05/23
|
22/08/23
|
7/11/23
|
5/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
349
|
368
|
329
|
185
|
184
|
575
|
Nettokaspositie
1 |
107
|
15,1
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,7384
x
|
0,7383
x
|
0,6576
x
|
0,44
x
|
0,4392
x
|
1,385
x
|
Free Cash Flow
1 |
412
|
255
|
319
|
357
|
362
|
238
|
275
|
347
|
ROE (netto-inkomsten/eigen vermogen)
|
22,1%
|
19,1%
|
22%
|
13,5%
|
13,1%
|
10,8%
|
11,7%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
14,3%
|
12,2%
|
9,46%
|
8,8%
|
8,9%
|
7,13%
|
7,03%
|
7,4%
|
Totale activa
1 |
763,1
|
3.576
|
2.758
|
3.021
|
1.967
|
2.466
|
2.537
|
2.640
|
Nettoactief per aandeel
2 |
-6,820
|
1,140
|
18,20
|
20,10
|
19,50
|
17,90
|
19,50
|
20,60
|
Cashflow per aandeel
2 |
8,380
|
5,210
|
3,470
|
3,650
|
3,210
|
3,080
|
3,690
|
4,360
|
Capex
1 |
93,4
|
94,4
|
88,9
|
87,4
|
82,3
|
96,7
|
91,8
|
101
|
Capex/omzet
|
7,67%
|
7,26%
|
5,16%
|
6,1%
|
6,16%
|
7,43%
|
6,91%
|
7,28%
|
Datum van publicatie
|
20/08/19
|
25/08/20
|
17/08/21
|
16/08/22
|
22/08/23
|
-
|
-
|
-
|
Laatste slotkoers
21,16
USD Gemiddelde koersdoel
24,28
USD Spread / Gemiddelde doel +14,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,75% | 2,54 mld. | | -3,08% | 186 mld. | | -2,08% | 107 mld. | | -3,98% | 67,44 mld. | | +3,16% | 50,03 mld. | | +16,95% | 47,81 mld. | | +4,79% | 41,03 mld. | | +3,05% | 26,85 mld. | | +3,49% | 25,82 mld. | | -0,62% | 25,01 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|