Geschatte realtime
Tradegate
14:21:01 18-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
251
EUR
|
+2,85%
|
|
+2,13%
|
-25,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.508
|
23.546
|
37.429
|
24.078
|
20.462
|
15.193
|
-
|
-
|
Bedrijfswaarde
1 |
13.519
|
25.430
|
39.161
|
26.454
|
25.394
|
19.133
|
18.896
|
18.511
|
K/w-verhouding
|
83
x
|
104
x
|
127
x
|
37,2
x
|
111
x
|
68,9
x
|
47,4
x
|
36,5
x
|
Dividendrendement
|
0,37%
|
0,21%
|
0,21%
|
0,39%
|
0,22%
|
0,36%
|
0,44%
|
0,55%
|
Marktkapitalisatie/omzet
|
6,85
x
|
10,1
x
|
10,9
x
|
5,77
x
|
6,03
x
|
4,31
x
|
3,88
x
|
3,46
x
|
Bedrijfswaarde/omzet
|
7,4
x
|
10,9
x
|
11,4
x
|
6,34
x
|
7,48
x
|
5,42
x
|
4,82
x
|
4,22
x
|
Bedrijfswaarde/EBITDA
|
27,3
x
|
36,7
x
|
33,3
x
|
18,8
x
|
26,4
x
|
18,4
x
|
15,4
x
|
12,9
x
|
Bedrijfswaarde/FCF
|
89,2
x
|
93,7
x
|
85,4
x
|
125
x
|
86,4
x
|
60,2
x
|
40,9
x
|
30,9
x
|
FCF Yield
|
1,12%
|
1,07%
|
1,17%
|
0,8%
|
1,16%
|
1,66%
|
2,44%
|
3,23%
|
Price to Book
|
16,1
x
|
22,4
x
|
32,3
x
|
13,9
x
|
11
x
|
5,65
x
|
5,15
x
|
4,59
x
|
Aantal aandelen (in duizenden)
|
68.388
|
68.388
|
68.416
|
68.416
|
68.416
|
69.029
|
-
|
-
|
Referentieprijs
2 |
190,8
|
343,6
|
595,2
|
369,4
|
333,2
|
243,6
|
243,6
|
243,6
|
Datum van publicatie
|
28/01/20
|
27/01/21
|
27/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.827
|
2.336
|
3.449
|
4.175
|
3.396
|
3.529
|
3.920
|
4.386
|
EBITDA
1 |
495,8
|
692,2
|
1.175
|
1.410
|
962,7
|
1.037
|
1.229
|
1.437
|
Bedrijfsresultaat (EBIT)
1 |
398,3
|
456,1
|
903,2
|
1.065
|
503,9
|
656,5
|
824,3
|
994,4
|
Operationele Marge
|
21,8%
|
19,53%
|
26,18%
|
25,51%
|
14,84%
|
18,6%
|
21,03%
|
22,67%
|
Resultaat voor belastingen (EBT)
1 |
303,2
|
446,7
|
668,4
|
1.182
|
385,9
|
466
|
704,2
|
895,8
|
Nettowinst (verlies)
1 |
156,7
|
226,3
|
318,9
|
678,1
|
205,2
|
240,7
|
368
|
458,6
|
Nettomarge
|
8,58%
|
9,69%
|
9,25%
|
16,24%
|
6,04%
|
6,82%
|
9,39%
|
10,46%
|
WPA
2 |
2,300
|
3,310
|
4,670
|
9,920
|
3,000
|
3,538
|
5,134
|
6,678
|
Free Cash Flow
1 |
151,6
|
271,3
|
458,6
|
211,6
|
293,9
|
318,1
|
461,8
|
598,2
|
FCF-marge
|
8,3%
|
11,61%
|
13,3%
|
5,07%
|
8,66%
|
9,01%
|
11,78%
|
13,64%
|
Kasstroomconversie (ebitda)
|
30,58%
|
39,19%
|
39,03%
|
15%
|
30,53%
|
30,66%
|
37,58%
|
41,63%
|
Kasstroomconversie (nettowinst)
|
96,76%
|
119,89%
|
143,83%
|
31,2%
|
143,23%
|
132,14%
|
125,49%
|
130,42%
|
Dividend per aandeel
2 |
0,7100
|
0,7100
|
1,260
|
1,440
|
0,7400
|
0,8667
|
1,081
|
1,328
|
Datum van publicatie
|
28/01/20
|
27/01/21
|
27/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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
|
2025 Q2
|
---|
Omzet
1 |
1.057
|
922,3
|
1.025
|
1.036
|
2.060
|
1.053
|
1.062
|
903,2
|
831,8
|
810,7
|
849,8
|
819,6
|
845,3
|
868,8
|
927,2
|
-
|
-
|
EBITDA
1 |
293,5
|
308,6
|
349
|
348,5
|
697,5
|
354
|
358,9
|
271,9
|
245,1
|
216,7
|
229,3
|
234,4
|
223,2
|
241,1
|
269,8
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
214,4
|
230,6
|
278,7
|
276
|
-
|
272,4
|
237,6
|
178,5
|
125,4
|
80
|
120
|
122,3
|
143,1
|
164,5
|
191,7
|
-
|
-
|
Operationele Marge
|
20,29%
|
25%
|
27,2%
|
26,65%
|
-
|
25,88%
|
22,38%
|
19,76%
|
15,08%
|
9,87%
|
14,12%
|
14,92%
|
16,93%
|
18,93%
|
20,67%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
168
|
69,22
|
350,6
|
297,2
|
-
|
-
|
252
|
166,3
|
156,7
|
22
|
40,8
|
73,1
|
147,6
|
166,2
|
182
|
-
|
-
|
Nettowinst (verlies)
1 |
81,1
|
23,49
|
205,6
|
165,8
|
-
|
154,2
|
152,4
|
-
|
-
|
8,6
|
8,4
|
36,7
|
47,68
|
55,22
|
75,72
|
-
|
-
|
Nettomarge
|
7,67%
|
2,55%
|
20,06%
|
16,01%
|
-
|
14,65%
|
14,35%
|
-
|
-
|
1,06%
|
0,99%
|
4,48%
|
5,64%
|
6,36%
|
8,17%
|
-
|
-
|
WPA
2 |
1,190
|
0,3500
|
3,010
|
2,420
|
-
|
2,250
|
2,230
|
1,370
|
1,390
|
0,1300
|
0,1100
|
0,5400
|
0,7047
|
0,8313
|
1,079
|
-
|
-
|
Dividend per aandeel
2 |
-
|
1,260
|
-
|
-
|
-
|
-
|
1,440
|
-
|
1,440
|
-
|
0,7400
|
-
|
0,2205
|
0,2205
|
0,2205
|
0,2340
|
0,2340
|
Datum van publicatie
|
21/07/20
|
27/01/22
|
21/04/22
|
21/07/22
|
21/07/22
|
19/10/22
|
26/01/23
|
20/04/23
|
21/07/23
|
19/10/23
|
26/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.011
|
1.884
|
1.733
|
2.375
|
4.932
|
3.940
|
3.703
|
3.318
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,04
x
|
2,721
x
|
1,475
x
|
1,684
x
|
5,123
x
|
3,798
x
|
3,013
x
|
2,309
x
|
Free Cash Flow
1 |
152
|
271
|
459
|
212
|
294
|
318
|
462
|
598
|
ROE (netto-inkomsten/eigen vermogen)
|
27%
|
29,9%
|
48,3%
|
40,3%
|
16,7%
|
12,3%
|
12,6%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
7,79%
|
5,98%
|
6,26%
|
10,3%
|
4,05%
|
2,15%
|
3,18%
|
4,15%
|
Totale activa
1 |
2.011
|
3.783
|
5.091
|
6.557
|
5.072
|
11.213
|
11.577
|
11.049
|
Nettoactief per aandeel
2 |
11,90
|
15,30
|
18,40
|
26,60
|
30,20
|
43,10
|
47,30
|
53,00
|
Cashflow per aandeel
2 |
5,520
|
7,480
|
25,30
|
10,70
|
12,50
|
11,80
|
12,70
|
13,00
|
Capex
1 |
226
|
240
|
407
|
523
|
560
|
446
|
426
|
408
|
Capex/omzet
|
12,35%
|
10,29%
|
11,8%
|
12,52%
|
16,48%
|
12,63%
|
10,88%
|
9,3%
|
Datum van publicatie
|
28/01/20
|
27/01/21
|
27/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
243,6
EUR Gemiddelde koersdoel
309
EUR Spread / Gemiddelde doel +26,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -52,71% | 2,33 mld. | | +14,25% | 1,82 mld. | | -15,87% | 1,4 mld. | | +41,14% | 1,47 mld. | | +7,44% | 843 mln. | | -29,23% | 814 mln. | | -37,71% | 711 mln. | | -28,00% | 603 mln. | | +32,78% | 618 mln. |
Medisch diagnose- & testmateriaal
|