Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
166,6
USD
|
+0,56%
|
|
+6,01%
|
-7,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.815
|
10.414
|
14.643
|
9.401
|
10.039
|
9.302
|
-
|
-
|
Bedrijfswaarde
1 |
4.520
|
9.972
|
14.405
|
9.062
|
9.357
|
9.025
|
8.915
|
8.894
|
K/w-verhouding
|
210
x
|
173
x
|
118
x
|
52,3
x
|
243
x
|
314
x
|
112
x
|
81,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
17,8
x
|
28,4
x
|
21,8
x
|
11,7
x
|
15,7
x
|
14,6
x
|
12,6
x
|
10,8
x
|
Bedrijfswaarde/omzet
|
16,7
x
|
27,2
x
|
21,5
x
|
11,3
x
|
14,6
x
|
14,2
x
|
12,1
x
|
10,3
x
|
Bedrijfswaarde/EBITDA
|
63,5
x
|
92,5
x
|
62,5
x
|
36,7
x
|
73,1
x
|
76,6
x
|
51,9
x
|
41
x
|
Bedrijfswaarde/FCF
|
104
x
|
248
x
|
277
x
|
104
x
|
120
x
|
144
x
|
81,5
x
|
59,1
x
|
FCF Yield
|
0,96%
|
0,4%
|
0,36%
|
0,96%
|
0,83%
|
0,69%
|
1,23%
|
1,69%
|
Price to Book
|
4,29
x
|
6,86
x
|
8,67
x
|
4,92
x
|
5,09
x
|
4,67
x
|
4,43
x
|
4,11
x
|
Aantal aandelen (in duizenden)
|
52.059
|
54.344
|
55.289
|
55.524
|
55.832
|
55.839
|
-
|
-
|
Referentieprijs
2 |
92,50
|
191,6
|
264,8
|
169,3
|
179,8
|
166,6
|
166,6
|
166,6
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
17/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
270,2
|
366,3
|
670,5
|
801,5
|
638,8
|
637,8
|
739,1
|
862,4
|
EBITDA
1 |
71,13
|
107,9
|
230,5
|
246,9
|
128
|
117,8
|
171,9
|
217
|
Bedrijfsresultaat (EBIT)
1 |
63,52
|
98,05
|
215,2
|
232,2
|
94,29
|
86,67
|
133,6
|
180,3
|
Operationele Marge
|
23,5%
|
26,77%
|
32,09%
|
28,97%
|
14,76%
|
13,59%
|
18,08%
|
20,9%
|
Resultaat voor belastingen (EBT)
1 |
26,15
|
59,22
|
153,5
|
219,1
|
64,13
|
38,24
|
115,5
|
154
|
Nettowinst (verlies)
1 |
21,41
|
59,93
|
128,3
|
186
|
41,58
|
43,55
|
88,78
|
136,5
|
Nettomarge
|
7,92%
|
16,36%
|
19,13%
|
23,2%
|
6,51%
|
6,83%
|
12,01%
|
15,83%
|
WPA
2 |
0,4400
|
1,110
|
2,240
|
3,240
|
0,7400
|
0,5300
|
1,486
|
2,040
|
Free Cash Flow
1 |
43,26
|
40,17
|
51,93
|
87,25
|
77,7
|
62,66
|
109,4
|
150,6
|
FCF-marge
|
16,01%
|
10,97%
|
7,74%
|
10,89%
|
12,16%
|
9,82%
|
14,81%
|
17,46%
|
Kasstroomconversie (ebitda)
|
60,83%
|
37,25%
|
22,52%
|
35,34%
|
60,72%
|
53,21%
|
63,66%
|
69,39%
|
Kasstroomconversie (nettowinst)
|
202,07%
|
67,03%
|
40,48%
|
46,92%
|
186,87%
|
143,89%
|
123,26%
|
110,3%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
17/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
178,2
|
186,5
|
206,4
|
207,6
|
200,7
|
186,8
|
182,7
|
159,2
|
141,2
|
155,7
|
150,1
|
153,7
|
161,5
|
170,4
|
173,4
|
EBITDA
1 |
60,52
|
61,6
|
72,21
|
67,69
|
57,95
|
49,06
|
48,86
|
38,45
|
14,46
|
26,19
|
24,3
|
27,46
|
30,97
|
35,04
|
36,38
|
Bedrijfsresultaat (EBIT)
1 |
56,96
|
55,91
|
67,37
|
65,56
|
58,15
|
41,13
|
40,85
|
29,45
|
5,167
|
18,82
|
16,49
|
19,66
|
23,09
|
27,44
|
28,05
|
Operationele Marge
|
31,96%
|
29,97%
|
32,64%
|
31,57%
|
28,97%
|
22,02%
|
22,37%
|
18,5%
|
3,66%
|
12,08%
|
10,99%
|
12,79%
|
14,3%
|
16,1%
|
16,18%
|
Resultaat voor belastingen (EBT)
1 |
41,23
|
34,85
|
58,93
|
59,76
|
47,47
|
52,99
|
36,09
|
25,16
|
11,64
|
-8,757
|
5,644
|
6,187
|
11,05
|
15,36
|
20,33
|
Nettowinst (verlies)
1 |
33,5
|
29,11
|
46,96
|
49,86
|
40,4
|
48,73
|
28,83
|
20,06
|
18,17
|
-25,49
|
6,538
|
7,867
|
10,77
|
13,16
|
19,55
|
Nettomarge
|
18,8%
|
15,61%
|
22,75%
|
24,01%
|
20,13%
|
26,09%
|
15,78%
|
12,61%
|
12,87%
|
-16,37%
|
4,36%
|
5,12%
|
6,67%
|
7,72%
|
11,27%
|
WPA
2 |
0,5800
|
0,5000
|
0,8100
|
0,8800
|
0,7100
|
0,8500
|
0,5100
|
0,3500
|
0,3200
|
-0,4600
|
0,0750
|
0,1000
|
0,1575
|
0,2000
|
0,2800
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/10/21
|
17/02/22
|
27/04/22
|
2/08/22
|
1/11/22
|
22/02/23
|
2/05/23
|
2/08/23
|
31/10/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
296
|
442
|
238
|
339
|
682
|
276
|
386
|
408
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
43,3
|
40,2
|
51,9
|
87,2
|
77,7
|
62,7
|
109
|
151
|
ROE (netto-inkomsten/eigen vermogen)
|
6,27%
|
6,88%
|
10,7%
|
10,3%
|
5,07%
|
3,32%
|
5,25%
|
5,89%
|
ROA (netto-inkomsten/totale activa)
|
4,83%
|
5,39%
|
8,23%
|
7,72%
|
3,68%
|
2,63%
|
4,36%
|
5,07%
|
Totale activa
1 |
443,3
|
1.111
|
1.560
|
2.408
|
1.130
|
1.655
|
2.034
|
2.692
|
Nettoactief per aandeel
2 |
21,50
|
27,90
|
30,60
|
34,40
|
35,30
|
35,70
|
37,60
|
40,50
|
Cashflow per aandeel
2 |
1,260
|
-
|
3,860
|
4,100
|
2,170
|
1,640
|
2,520
|
3,060
|
Capex
1 |
18,5
|
22,5
|
67,1
|
84,8
|
36,2
|
40,1
|
44
|
43,2
|
Capex/omzet
|
6,85%
|
6,13%
|
10,01%
|
10,58%
|
5,67%
|
6,28%
|
5,95%
|
5,01%
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
17/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
166,6
USD Gemiddelde koersdoel
210,9
USD Spread / Gemiddelde doel +26,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,35% | 9,3 mld. | | -2,31% | 187 mld. | | -3,20% | 106 mld. | | -5,04% | 66,9 mld. | | +0,20% | 49,45 mld. | | +17,29% | 48 mld. | | +4,06% | 40,84 mld. | | +2,36% | 26,25 mld. | | +2,07% | 26,48 mld. | | +12,96% | 24,62 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|