Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,04
USD
|
-1,42%
|
|
-2,02%
|
-13,82%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.307
|
3.672
|
4.553
|
2.893
|
3.563
|
3.079
|
-
|
-
|
Bedrijfswaarde
1 |
2.227
|
3.672
|
4.434
|
2.773
|
3.563
|
2.816
|
2.598
|
2.327
|
K/w-verhouding
|
-67
x
|
90,2
x
|
76,3
x
|
104
x
|
60
x
|
46,9
x
|
31,7
x
|
27,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
10
x
|
10,6
x
|
9,1
x
|
3,68
x
|
3,27
x
|
2,37
x
|
1,97
x
|
1,65
x
|
Bedrijfswaarde/omzet
|
9,69
x
|
10,6
x
|
8,86
x
|
3,52
x
|
3,27
x
|
2,17
x
|
1,66
x
|
1,24
x
|
Bedrijfswaarde/EBITDA
|
121
x
|
113
x
|
65,8
x
|
22,1
x
|
19
x
|
12,4
x
|
9,36
x
|
6,95
x
|
Bedrijfswaarde/FCF
|
-496
x
|
104
x
|
185
x
|
35,9
x
|
-
|
16,3
x
|
11,8
x
|
8,3
x
|
FCF Yield
|
-0,2%
|
0,96%
|
0,54%
|
2,78%
|
-
|
6,12%
|
8,45%
|
12,1%
|
Price to Book
|
20,2
x
|
-
|
18,2
x
|
8,26
x
|
-
|
4,4
x
|
3,41
x
|
2,7
x
|
Aantal aandelen (in duizenden)
|
84.046
|
86.634
|
90.430
|
92.883
|
95.836
|
96.110
|
-
|
-
|
Referentieprijs
2 |
27,45
|
42,39
|
50,35
|
31,15
|
37,18
|
32,04
|
32,04
|
32,04
|
Datum van publicatie
|
5/03/20
|
24/02/21
|
28/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
229,7
|
344,9
|
500,6
|
786,9
|
1.089
|
1.299
|
1.565
|
1.872
|
EBITDA
1 |
18,34
|
32,39
|
67,35
|
125,7
|
187,1
|
227,1
|
277,6
|
334,6
|
Bedrijfsresultaat (EBIT)
1 |
16,21
|
8,348
|
32,34
|
23,34
|
62,18
|
223,8
|
275,5
|
339,1
|
Operationele Marge
|
7,06%
|
2,42%
|
6,46%
|
2,97%
|
5,71%
|
17,23%
|
17,6%
|
18,12%
|
Resultaat voor belastingen (EBT)
1 |
-
|
8,679
|
32,44
|
24,44
|
70,69
|
95,58
|
141,8
|
170,6
|
Nettowinst (verlies)
1 |
-8,569
|
46,46
|
65,77
|
30,36
|
62,04
|
70,32
|
104,5
|
126,7
|
Nettomarge
|
-3,73%
|
13,47%
|
13,14%
|
3,86%
|
5,7%
|
5,41%
|
6,68%
|
6,77%
|
WPA
2 |
-0,4100
|
0,4700
|
0,6600
|
0,3000
|
0,6200
|
0,6828
|
1,012
|
1,167
|
Free Cash Flow
1 |
-4,49
|
35,17
|
23,91
|
77,15
|
-
|
172,3
|
219,6
|
280,4
|
FCF-marge
|
-1,95%
|
10,2%
|
4,78%
|
9,8%
|
-
|
13,27%
|
14,03%
|
14,98%
|
Kasstroomconversie (ebitda)
|
-
|
108,56%
|
35,5%
|
61,38%
|
-
|
75,89%
|
79,08%
|
83,81%
|
Kasstroomconversie (nettowinst)
|
-
|
75,69%
|
36,35%
|
254,15%
|
-
|
245,08%
|
210,09%
|
221,37%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/03/20
|
24/02/21
|
28/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
122,3
|
127,6
|
172,2
|
195
|
205,4
|
214,3
|
258,4
|
279,4
|
280,9
|
269,9
|
289,1
|
334,8
|
339,9
|
333,6
|
365
|
EBITDA
1 |
16,48
|
15,14
|
24,81
|
32,88
|
34,96
|
33,05
|
46,36
|
47,46
|
50,02
|
43,23
|
49,6
|
58,97
|
61,61
|
56,28
|
65,01
|
Bedrijfsresultaat (EBIT)
1 |
9,065
|
-0,188
|
-0,058
|
8,838
|
11,26
|
3,306
|
45,82
|
46,94
|
49,44
|
13,8
|
48,91
|
59,05
|
61,03
|
54,85
|
64,14
|
Operationele Marge
|
7,41%
|
-0,15%
|
-0,03%
|
4,53%
|
5,48%
|
1,54%
|
17,73%
|
16,8%
|
17,6%
|
5,11%
|
16,92%
|
17,64%
|
17,96%
|
16,44%
|
17,57%
|
Resultaat voor belastingen (EBT)
1 |
9,117
|
-0,398
|
-0,142
|
8,903
|
11,54
|
4,141
|
16,33
|
17,17
|
20,93
|
16,26
|
17,44
|
25,29
|
27,99
|
24,26
|
32,41
|
Nettowinst (verlies)
1 |
16,8
|
15,08
|
4,971
|
8,768
|
13,21
|
3,408
|
17,68
|
14,99
|
15,9
|
13,47
|
12,97
|
18,78
|
21
|
17,75
|
24,7
|
Nettomarge
|
13,74%
|
11,82%
|
2,89%
|
4,5%
|
6,43%
|
1,59%
|
6,84%
|
5,37%
|
5,66%
|
4,99%
|
4,49%
|
5,61%
|
6,18%
|
5,32%
|
6,77%
|
WPA
2 |
0,1700
|
0,1500
|
0,0500
|
0,0900
|
0,1300
|
0,0300
|
0,1800
|
0,1500
|
0,1600
|
0,1300
|
0,1265
|
0,1844
|
0,2021
|
0,1722
|
0,2400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
28/02/22
|
5/05/22
|
5/08/22
|
3/11/22
|
27/02/23
|
8/05/23
|
3/08/23
|
7/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
80,4
|
-
|
119
|
120
|
-
|
263
|
481
|
752
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-4,49
|
35,2
|
23,9
|
77,2
|
-
|
172
|
220
|
280
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
12,7%
|
31,4%
|
9,66%
|
-
|
17,5%
|
21,7%
|
20%
|
ROA (netto-inkomsten/totale activa)
|
10%
|
-
|
21,5%
|
29,1%
|
-
|
18,2%
|
16,8%
|
15,8%
|
Totale activa
1 |
-85,52
|
-
|
306
|
104,3
|
-
|
386,9
|
623,1
|
802,2
|
Nettoactief per aandeel
2 |
1,360
|
-
|
2,760
|
3,770
|
-
|
7,280
|
9,400
|
11,90
|
Cashflow per aandeel
2 |
-0,0700
|
0,3700
|
0,2600
|
0,8000
|
-
|
1,850
|
2,150
|
-
|
Capex
1 |
2,96
|
-
|
2,13
|
3,24
|
-
|
3,3
|
4,1
|
5,3
|
Capex/omzet
|
1,29%
|
-
|
0,43%
|
0,41%
|
-
|
0,25%
|
0,26%
|
0,28%
|
Datum van publicatie
|
5/03/20
|
24/02/21
|
28/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
32,04
USD Gemiddelde koersdoel
46,9
USD Spread / Gemiddelde doel +46,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,82% | 3,08 mld. | | -5,91% | 456 mld. | | +13,93% | 125 mld. | | +18,37% | 101 mld. | | -0,28% | 39,69 mld. | | -33,18% | 36,86 mld. | | -5,28% | 20,05 mld. | | -28,58% | 337 mln. |
Beheerde gezondheidszorg - Andere
|