Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
330
USD
|
+0,31%
|
|
+0,30%
|
+73,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.350
|
3.553
|
6.296
|
7.431
|
7.031
|
12.378
|
-
|
-
|
Bedrijfswaarde
1 |
1.168
|
3.368
|
6.112
|
7.151
|
6.772
|
11.868
|
11.561
|
11.175
|
K/w-verhouding
|
-20,5
x
|
-52,1
x
|
-686
x
|
36,1
x
|
49,5
x
|
68,3
x
|
53,7
x
|
44,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
31,4
x
|
52,4
x
|
26,5
x
|
15,2
x
|
9,63
x
|
13,4
x
|
10,9
x
|
9,04
x
|
Bedrijfswaarde/omzet
|
27,2
x
|
49,7
x
|
25,8
x
|
14,6
x
|
9,27
x
|
12,9
x
|
10,2
x
|
8,16
x
|
Bedrijfswaarde/EBITDA
|
-24,9
x
|
-63
x
|
204
x
|
41,1
x
|
27,9
x
|
45,2
x
|
33
x
|
26,2
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
2.353
x
|
-
|
40,9
x
|
52,5
x
|
53,8
x
|
35,1
x
|
FCF Yield
|
-
|
-
|
0,04%
|
-
|
2,44%
|
1,91%
|
1,86%
|
2,85%
|
Price to Book
|
7,17
x
|
15,9
x
|
25,9
x
|
14,6
x
|
10,5
x
|
13,1
x
|
9,68
x
|
7,62
x
|
Aantal aandelen (in duizenden)
|
30.738
|
34.260
|
35.304
|
36.142
|
36.897
|
37.508
|
-
|
-
|
Referentieprijs
2 |
43,92
|
103,7
|
178,3
|
205,6
|
190,6
|
330,0
|
330,0
|
330,0
|
Datum van publicatie
|
13/02/20
|
17/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
42,93
|
67,79
|
237,1
|
489,7
|
730,2
|
920,9
|
1.133
|
1.369
|
EBITDA
1 |
-46,86
|
-53,45
|
29,96
|
173,9
|
242,7
|
262,8
|
350,3
|
427
|
Bedrijfsresultaat (EBIT)
1 |
-51,84
|
-65,66
|
-0,871
|
124,1
|
159,1
|
212,2
|
291,4
|
380,3
|
Operationele Marge
|
-120,76%
|
-96,86%
|
-0,37%
|
25,35%
|
21,79%
|
23,05%
|
25,73%
|
27,77%
|
Resultaat voor belastingen (EBT)
1 |
-51,05
|
-65,62
|
-8,835
|
120,8
|
174,3
|
234,3
|
308,3
|
386,9
|
Nettowinst (verlies)
1 |
-51,11
|
-65,7
|
-9,136
|
216
|
147,3
|
187,2
|
243,4
|
302
|
Nettomarge
|
-119,06%
|
-96,92%
|
-3,85%
|
44,1%
|
20,17%
|
20,32%
|
21,49%
|
22,05%
|
WPA
2 |
-2,140
|
-1,990
|
-0,2600
|
5,700
|
3,850
|
4,833
|
6,142
|
7,362
|
Free Cash Flow
1 |
-
|
-
|
2,597
|
-
|
165,5
|
226,1
|
215
|
318
|
FCF-marge
|
-
|
-
|
1,1%
|
-
|
22,66%
|
24,55%
|
18,98%
|
23,22%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
8,67%
|
-
|
68,18%
|
86,04%
|
61,38%
|
74,47%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
112,34%
|
120,81%
|
88,33%
|
105,31%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
17/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
65,16
|
84,18
|
93,63
|
120,7
|
131,3
|
144
|
161,1
|
180,2
|
186
|
203
|
207,6
|
226,6
|
232
|
253,9
|
255,4
|
EBITDA
1 |
3,901
|
23,08
|
25,84
|
41,69
|
49,75
|
56,6
|
57,49
|
50,91
|
65,04
|
68,17
|
53,86
|
65,19
|
69,77
|
79,82
|
76,5
|
Bedrijfsresultaat (EBIT)
1 |
2,813
|
13,98
|
15,37
|
29,58
|
36,76
|
42,42
|
39,81
|
32,37
|
43,62
|
43,28
|
39,36
|
50,66
|
53,78
|
64,41
|
58,38
|
Operationele Marge
|
4,32%
|
16,61%
|
16,42%
|
24,49%
|
27,99%
|
29,46%
|
24,72%
|
17,97%
|
23,45%
|
21,32%
|
18,96%
|
22,35%
|
23,18%
|
25,37%
|
22,86%
|
Resultaat voor belastingen (EBT)
1 |
2,026
|
13,05
|
14,72
|
26,34
|
35,12
|
44,65
|
40,74
|
33
|
45,08
|
55,46
|
48,13
|
58,44
|
60,64
|
71,73
|
65,33
|
Nettowinst (verlies)
1 |
1,948
|
12,94
|
14,52
|
25,56
|
35
|
140,9
|
39,12
|
28,86
|
34,99
|
44,3
|
37,39
|
46,29
|
48,95
|
57,56
|
54,56
|
Nettomarge
|
2,99%
|
15,37%
|
15,51%
|
21,17%
|
26,65%
|
97,84%
|
24,29%
|
16,02%
|
18,81%
|
21,83%
|
18,01%
|
20,42%
|
21,1%
|
22,67%
|
21,37%
|
WPA
2 |
0,0500
|
0,3400
|
0,3900
|
0,6800
|
0,9200
|
3,710
|
1,030
|
0,7600
|
0,9200
|
1,160
|
0,9714
|
1,198
|
1,261
|
1,477
|
1,414
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/21
|
17/02/22
|
9/05/22
|
8/08/22
|
7/11/22
|
16/02/23
|
8/05/23
|
7/08/23
|
6/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
182
|
186
|
184
|
280
|
259
|
509
|
817
|
1.202
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
2,6
|
-
|
165
|
226
|
215
|
318
|
ROE (netto-inkomsten/eigen vermogen)
|
-146%
|
-31,4%
|
-3,91%
|
57,4%
|
25%
|
26,2%
|
21,4%
|
19,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
43,6%
|
13,3%
|
9,17%
|
10,1%
|
10,5%
|
Totale activa
1 |
-
|
-
|
-
|
495,9
|
1.106
|
2.040
|
2.406
|
2.883
|
Nettoactief per aandeel
2 |
6,130
|
6,530
|
6,890
|
14,10
|
18,10
|
25,20
|
34,10
|
43,30
|
Cashflow per aandeel
2 |
-2,010
|
-2,150
|
-
|
3,110
|
5,130
|
5,480
|
1,120
|
6,450
|
Capex
1 |
-
|
-
|
-
|
25,1
|
30,6
|
38,4
|
45,3
|
47,5
|
Capex/omzet
|
-
|
-
|
-
|
5,13%
|
4,19%
|
4,17%
|
4%
|
3,47%
|
Datum van publicatie
|
13/02/20
|
17/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
330
USD Gemiddelde koersdoel
294,3
USD Spread / Gemiddelde doel -10,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +73,17% | 12,38 mld. | | -18,74% | 7,92 mld. | | +16,15% | 7,2 mld. | | +4,81% | 5,84 mld. | | +5,99% | 5,01 mld. | | +27,07% | 4,53 mld. | | -21,67% | 3,88 mld. | | -40,82% | 2,23 mld. | | +1,49% | 2,02 mld. | | +5,07% | 1,88 mld. |
Medische apparatuur
|