Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
107,1
USD
|
+0,09%
|
|
+2,52%
|
-2,73%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.704
|
3.682
|
5.004
|
4.458
|
6.500
|
6.340
|
-
|
-
|
Bedrijfswaarde
1 |
6.902
|
6.283
|
7.800
|
6.987
|
9.285
|
8.951
|
9.058
|
6.340
|
K/w-verhouding
|
30,8
x
|
-8,93
x
|
-28,6
x
|
35,1
x
|
20,5
x
|
25,1
x
|
20,5
x
|
-
|
Dividendrendement
|
4,15%
|
1,4%
|
-
|
0,43%
|
3,5%
|
3,99%
|
4,13%
|
4,11%
|
Marktkapitalisatie/omzet
|
2,93
x
|
7,02
x
|
5,33
x
|
2,47
x
|
3,01
x
|
2,7
x
|
2,58
x
|
-
|
Bedrijfswaarde/omzet
|
4,3
x
|
12
x
|
8,3
x
|
3,87
x
|
4,3
x
|
3,81
x
|
3,69
x
|
-
|
Bedrijfswaarde/EBITDA
|
14,4
x
|
-142
x
|
43,7
x
|
12,6
x
|
13,4
x
|
11,8
x
|
11,2
x
|
-
|
Bedrijfswaarde/FCF
|
34,1
x
|
-19,2
x
|
231
x
|
21,1
x
|
-
|
-53,3
x
|
-51,5
x
|
-
|
FCF Yield
|
2,93%
|
-5,2%
|
0,43%
|
4,73%
|
-
|
-1,88%
|
-1,94%
|
-
|
Price to Book
|
7,3
x
|
18,1
x
|
-227
x
|
46,8
x
|
11,4
x
|
13,4
x
|
12,8
x
|
-
|
Aantal aandelen (in duizenden)
|
54.285
|
54.333
|
54.419
|
54.515
|
59.060
|
59.222
|
-
|
-
|
Referentieprijs
2 |
86,66
|
67,76
|
91,96
|
81,78
|
110,1
|
107,1
|
107,1
|
107,1
|
Datum van publicatie
|
25/02/20
|
26/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.605
|
524,5
|
939,4
|
1.806
|
2.158
|
2.351
|
2.456
|
-
|
EBITDA
1 |
479,4
|
-44,27
|
178,4
|
555,9
|
690,7
|
760,8
|
809,3
|
-
|
Bedrijfsresultaat (EBIT)
1 |
267,5
|
-303,8
|
-58,68
|
327,2
|
453,7
|
508
|
564,9
|
515,9
|
Operationele Marge
|
16,67%
|
-57,93%
|
-6,25%
|
18,11%
|
21,02%
|
21,6%
|
23%
|
-
|
Resultaat voor belastingen (EBT)
1 |
146,8
|
-433,7
|
-189,8
|
173,7
|
248,1
|
289,9
|
338,6
|
323,6
|
Nettowinst (verlies)
1 |
145,8
|
-417,4
|
-177
|
129
|
311,2
|
269,5
|
321,3
|
321,6
|
Nettomarge
|
9,09%
|
-79,58%
|
-18,84%
|
7,14%
|
14,42%
|
11,46%
|
13,08%
|
-
|
WPA
2 |
2,810
|
-7,590
|
-3,210
|
2,330
|
5,360
|
4,268
|
5,233
|
-
|
Free Cash Flow
1 |
202,1
|
-327
|
33,83
|
330,4
|
-
|
-168
|
-176
|
-
|
FCF-marge
|
12,6%
|
-62,35%
|
3,6%
|
18,3%
|
-
|
-7,14%
|
-7,16%
|
-
|
Kasstroomconversie (ebitda)
|
42,17%
|
-
|
18,97%
|
59,44%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
138,65%
|
-
|
-
|
256,15%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,600
|
0,9500
|
-
|
0,3500
|
3,850
|
4,267
|
4,417
|
4,400
|
Datum van publicatie
|
25/02/20
|
26/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
306,9
|
377,4
|
299,1
|
470,2
|
467,8
|
568,9
|
491,7
|
504,8
|
528,5
|
633,1
|
532,5
|
595,8
|
563,2
|
662,7
|
565,8
|
EBITDA
1 |
85,99
|
85,64
|
68,99
|
167,6
|
151,1
|
168,1
|
157,7
|
174,7
|
170,9
|
187,5
|
164,8
|
212,2
|
183,3
|
200,3
|
182
|
Bedrijfsresultaat (EBIT)
1 |
25,7
|
26,13
|
7,874
|
106
|
97
|
116,3
|
105,6
|
122,2
|
101,9
|
123,9
|
101,6
|
148,3
|
121,6
|
133,5
|
116,4
|
Operationele Marge
|
8,37%
|
6,92%
|
2,63%
|
22,54%
|
20,74%
|
20,44%
|
21,49%
|
24,21%
|
19,28%
|
19,57%
|
19,09%
|
24,89%
|
21,59%
|
20,15%
|
20,58%
|
Resultaat voor belastingen (EBT)
1 |
-7,544
|
-7,707
|
-24,86
|
68,56
|
57,63
|
72,4
|
62,63
|
73,69
|
42,94
|
68,84
|
45,52
|
94,29
|
68,52
|
76,79
|
64,64
|
Nettowinst (verlies)
1 |
-8,546
|
-5,98
|
-24,62
|
50,28
|
45,24
|
58,09
|
61,32
|
66,54
|
41,23
|
142,1
|
44,22
|
89,31
|
63,3
|
73,53
|
61,75
|
Nettomarge
|
-2,78%
|
-1,58%
|
-8,23%
|
10,69%
|
9,67%
|
10,21%
|
12,47%
|
13,18%
|
7,8%
|
22,45%
|
8,3%
|
14,99%
|
11,24%
|
11,09%
|
10,91%
|
WPA
2 |
-0,1600
|
-0,1100
|
-0,4500
|
0,9100
|
0,7900
|
1,030
|
1,020
|
1,150
|
0,6400
|
2,370
|
0,6486
|
1,405
|
0,9576
|
1,262
|
0,9700
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,2500
|
0,7500
|
1,000
|
1,000
|
1,100
|
1,100
|
1,100
|
1,100
|
1,100
|
-
|
Datum van publicatie
|
1/11/21
|
24/02/22
|
2/05/22
|
1/08/22
|
31/10/22
|
23/02/23
|
3/05/23
|
3/08/23
|
6/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.198
|
2.601
|
2.796
|
2.528
|
2.785
|
2.611
|
2.717
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,584
x
|
-58,76
x
|
15,68
x
|
4,549
x
|
4,032
x
|
3,432
x
|
3,358
x
|
-
|
Free Cash Flow
1 |
202
|
-327
|
33,8
|
330
|
-
|
-168
|
-176
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
26,2%
|
-96,6%
|
-179%
|
351%
|
102%
|
69,3%
|
64,6%
|
-
|
ROA (netto-inkomsten/totale activa)
|
3,67%
|
-10,9%
|
-4,96%
|
3,39%
|
6,74%
|
7,68%
|
9,32%
|
-
|
Totale activa
1 |
3.971
|
3.822
|
3.569
|
3.811
|
4.615
|
3.511
|
3.449
|
-
|
Nettoactief per aandeel
2 |
11,90
|
3,740
|
-0,4100
|
1,750
|
9,640
|
7,970
|
8,360
|
-
|
Cashflow per aandeel
2 |
6,820
|
-2,940
|
2,020
|
7,580
|
9,590
|
13,70
|
13,70
|
-
|
Capex
1 |
153
|
165
|
77,4
|
89,5
|
207
|
93,6
|
96,8
|
-
|
Capex/omzet
|
9,51%
|
31,55%
|
8,24%
|
4,96%
|
9,58%
|
3,98%
|
3,94%
|
-
|
Datum van publicatie
|
25/02/20
|
26/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
107,1
USD Gemiddelde koersdoel
130
USD Spread / Gemiddelde doel +21,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,73% | 6,34 mld. | | -10,70% | 29,7 mld. | | -3,13% | 13,27 mld. | | -13,96% | 11,53 mld. | | -9,69% | 3,64 mld. | | +8,30% | 3,49 mld. | | -9,09% | 2,5 mld. | | +19,51% | 2,44 mld. | | -8,54% | 2,37 mld. | | -4,01% | 2,1 mld. |
ziekenhuizen vastgoed
|