Beurs gesloten -
OTC Markets
20:46:14 09-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
176,2
USD
|
+0,69%
|
|
0,00%
|
-33,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.615
|
26.843
|
44.467
|
27.883
|
22.073
|
16.869
|
-
|
-
|
Bedrijfswaarde
1 |
13.723
|
27.370
|
44.869
|
28.912
|
25.638
|
19.136
|
19.037
|
18.712
|
K/w-verhouding
|
58,1
x
|
75,1
x
|
107
x
|
31,8
x
|
71,3
x
|
52,3
x
|
37,2
x
|
28,9
x
|
Dividendrendement
|
0,46%
|
0,23%
|
0,26%
|
0,48%
|
-
|
0,42%
|
0,52%
|
0,66%
|
Marktkapitalisatie/omzet
|
9,45
x
|
14,1
x
|
15,4
x
|
7,98
x
|
7,95
x
|
5,82
x
|
5,19
x
|
4,62
x
|
Bedrijfswaarde/omzet
|
9,53
x
|
14,3
x
|
15,5
x
|
8,28
x
|
9,24
x
|
6,61
x
|
5,86
x
|
5,12
x
|
Bedrijfswaarde/EBITDA
|
32,6
x
|
45,3
x
|
43,4
x
|
23,7
x
|
32,6
x
|
21,9
x
|
18,5
x
|
15,4
x
|
Bedrijfswaarde/FCF
|
78,8
x
|
106
x
|
121
x
|
159
x
|
-
|
52,6
x
|
59,5
x
|
43,2
x
|
FCF Yield
|
1,27%
|
0,94%
|
0,83%
|
0,63%
|
-
|
1,9%
|
1,68%
|
2,32%
|
Price to Book
|
11,7
x
|
18,4
x
|
26,9
x
|
11,4
x
|
-
|
4,11
x
|
3,76
x
|
3,39
x
|
Aantal aandelen (in duizenden)
|
92.180
|
92.180
|
92.179
|
92.177
|
92.163
|
97.311
|
-
|
-
|
Referentieprijs
2 |
147,7
|
291,2
|
482,4
|
302,5
|
239,5
|
173,4
|
173,4
|
173,4
|
Datum van publicatie
|
28/01/20
|
18/02/21
|
27/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.441
|
1.910
|
2.887
|
3.493
|
2.776
|
2.896
|
3.249
|
3.653
|
EBITDA
1 |
421,5
|
604,7
|
1.033
|
1.221
|
785,4
|
872,1
|
1.028
|
1.213
|
Bedrijfsresultaat (EBIT)
1 |
332
|
471,8
|
865,4
|
1.040
|
547,8
|
626,2
|
762,4
|
931,9
|
Operationele Marge
|
23,05%
|
24,7%
|
29,98%
|
29,77%
|
19,74%
|
21,62%
|
23,47%
|
25,51%
|
Resultaat voor belastingen (EBT)
1 |
317,6
|
482,6
|
646,7
|
1.130
|
401,1
|
471,1
|
667,3
|
849,2
|
Nettowinst (verlies)
1 |
234,6
|
357,8
|
414,4
|
876,1
|
309,7
|
301,8
|
417,1
|
535,3
|
Nettomarge
|
16,28%
|
18,73%
|
14,35%
|
25,08%
|
11,16%
|
10,42%
|
12,84%
|
14,66%
|
WPA
2 |
2,540
|
3,880
|
4,500
|
9,510
|
3,360
|
3,317
|
4,660
|
6,001
|
Free Cash Flow
1 |
174,2
|
257,7
|
372
|
181,7
|
-
|
364
|
320
|
433,5
|
FCF-marge
|
12,09%
|
13,49%
|
12,88%
|
5,2%
|
-
|
12,57%
|
9,85%
|
11,87%
|
Kasstroomconversie (ebitda)
|
41,32%
|
42,62%
|
36%
|
14,88%
|
-
|
41,74%
|
31,14%
|
35,74%
|
Kasstroomconversie (nettowinst)
|
74,24%
|
72,03%
|
89,76%
|
20,74%
|
-
|
120,63%
|
76,72%
|
80,98%
|
Dividend per aandeel
2 |
0,6800
|
0,6800
|
1,260
|
1,440
|
-
|
0,7232
|
0,9082
|
1,141
|
Datum van publicatie
|
28/01/20
|
18/02/21
|
27/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
-
|
-
|
1.352
|
757
|
779
|
-
|
862,5
|
861,8
|
878,4
|
890
|
726,1
|
675,7
|
666,9
|
706,8
|
666,9
|
704,7
|
1.382
|
729,6
|
787
|
-
|
EBITDA
1 |
-
|
-
|
487,4
|
278,1
|
267,9
|
-
|
303,7
|
303,3
|
304,9
|
309,5
|
220,1
|
195,6
|
178,3
|
191,4
|
191
|
196,2
|
387
|
220,7
|
237,7
|
-
|
Bedrijfsresultaat (EBIT)
1 |
164,8
|
265,3
|
-
|
238,7
|
221,4
|
451,3
|
263
|
260,6
|
262,7
|
253,4
|
171,5
|
145,2
|
76,9
|
154,2
|
120,6
|
161,9
|
-
|
179,9
|
196,7
|
-
|
Operationele Marge
|
-
|
-
|
-
|
31,53%
|
28,42%
|
-
|
30,49%
|
30,24%
|
29,91%
|
28,47%
|
23,62%
|
21,49%
|
11,53%
|
21,82%
|
18,08%
|
22,98%
|
-
|
24,65%
|
25%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
209,5
|
63,82
|
-
|
337,8
|
283,2
|
273,5
|
235,9
|
148,6
|
158,9
|
35,5
|
58,1
|
77
|
134,9
|
-
|
152,9
|
171,2
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
147,7
|
8,213
|
-
|
270,1
|
214,8
|
204,5
|
186,7
|
111,1
|
133,1
|
25,7
|
39,8
|
56,1
|
74,55
|
-
|
87,83
|
107,5
|
-
|
Nettomarge
|
-
|
-
|
-
|
19,51%
|
1,05%
|
-
|
31,32%
|
24,92%
|
23,28%
|
20,98%
|
15,3%
|
19,7%
|
3,85%
|
5,63%
|
8,41%
|
10,58%
|
-
|
12,04%
|
13,66%
|
-
|
WPA
2 |
-
|
-
|
-
|
1,600
|
0,0900
|
-
|
2,930
|
2,330
|
2,220
|
2,030
|
1,210
|
1,440
|
0,2800
|
0,4300
|
0,5800
|
0,7660
|
-
|
0,9024
|
1,104
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
1,260
|
-
|
-
|
-
|
-
|
1,440
|
-
|
-
|
-
|
-
|
0,2393
|
0,2184
|
-
|
0,2184
|
0,2184
|
0,2613
|
Datum van publicatie
|
28/01/20
|
18/02/21
|
21/07/21
|
20/10/21
|
27/01/22
|
27/01/22
|
21/04/22
|
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 |
108
|
527
|
402
|
1.029
|
3.565
|
2.268
|
2.168
|
1.843
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,2555
x
|
0,8715
x
|
0,3889
x
|
0,8421
x
|
4,539
x
|
2,6
x
|
2,11
x
|
1,52
x
|
Free Cash Flow
1 |
174
|
258
|
372
|
182
|
-
|
364
|
320
|
434
|
ROE (netto-inkomsten/eigen vermogen)
|
21,4%
|
27,3%
|
26,8%
|
42,7%
|
-
|
12,8%
|
13,5%
|
15,1%
|
ROA (netto-inkomsten/totale activa)
|
13,8%
|
15,6%
|
12,2%
|
19,4%
|
-
|
5,29%
|
6,2%
|
7,34%
|
Totale activa
1 |
1.696
|
2.291
|
3.404
|
4.509
|
-
|
5.709
|
6.732
|
7.297
|
Nettoactief per aandeel
2 |
12,60
|
15,80
|
18,00
|
26,60
|
-
|
42,20
|
46,10
|
51,20
|
Cashflow per aandeel
2 |
3,360
|
4,520
|
7,550
|
6,640
|
-
|
5,540
|
6,310
|
7,850
|
Capex
1 |
136
|
159
|
324
|
431
|
474
|
371
|
340
|
362
|
Capex/omzet
|
9,44%
|
8,33%
|
11,22%
|
12,33%
|
17,06%
|
12,79%
|
10,45%
|
9,92%
|
Datum van publicatie
|
28/01/20
|
18/02/21
|
27/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
173,4
EUR Gemiddelde koersdoel
237,3
EUR Spread / Gemiddelde doel +36,91% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,90% | 182 mld. | | -1,36% | 104 mld. | | -4,01% | 67,64 mld. | | +9,30% | 46,44 mld. | | -7,64% | 45,58 mld. | | +9,63% | 44,34 mld. | | +13,63% | 29,44 mld. | | +20,29% | 26,8 mld. | | -7,12% | 23,82 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|