SIEMENS HEALTHINEERS AG Toevoegen aan een lijst
Financiën Siemens Healthineers AG
Aandelen
SHL
DE000SHL1006
Geavanceerde medische apparatuur & technologie
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 52,94 EUR | +1,22% |
|
+4,21% | +0,65% |
| 26/04 | Beursagenda: buitenlandse fondsen | AM |
| 24/04 | SIEMENS HEALTHINEERS : DZ Bank handhaaft het Neutraal advies | ZD |
Totale waarde
| Fiscaal tijdperk: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 36.067 | 41.088 | 63.053 | 49.516 | 53.731 | 59.070 | - | - |
| Bedrijfswaarde 1 | 39.241 | 45.979 | 74.121 | 61.565 | 68.749 | 70.772 | 69.408 | 67.597 |
| K/w-verhouding | 23 x | 27,4 x | 35,8 x | 24,5 x | 35,8 x | 28,9 x | 23 x | 19,1 x |
| Dividendrendement | 2,22% | 2,09% | 1,51% | 1,92% | 1,98% | 1,94% | 2,39% | 2,68% |
| Marktkapitalisatie/omzet | 2,48 x | 2,84 x | 3,5 x | 2,28 x | 2,48 x | 2,6 x | 2,43 x | 2,28 x |
| Bedrijfswaarde/omzet | 2,7 x | 3,18 x | 4,12 x | 2,84 x | 3,17 x | 3,11 x | 2,85 x | 2,6 x |
| Bedrijfswaarde/EBITDA | 13,4 x | 16,4 x | 20,5 x | 14,4 x | 18,6 x | 15,2 x | 12,9 x | 11,3 x |
| Bedrijfswaarde/FCF | 37,8 x | 33,5 x | 32,8 x | 37,3 x | 53,7 x | 27,1 x | 24,1 x | 20,4 x |
| FCF Yield | 2,65% | 2,98% | 3,05% | 2,68% | 1,86% | 3,69% | 4,15% | 4,91% |
| Price to Book | 3,69 x | 3,07 x | 3,79 x | 2,51 x | 2,96 x | 3,12 x | 2,9 x | 2,69 x |
| Aantal aandelen (in duizenden) | 999.223 | 1.072.798 | 1.122.335 | 1.118.252 | 1.119.394 | 1.115.788 | - | - |
| Referentieprijs 2 | 36,10 | 38,30 | 56,18 | 44,28 | 48,00 | 52,94 | 52,94 | 52,94 |
| Datum van publicatie | 4/11/19 | 2/11/20 | 4/11/21 | 9/11/22 | 8/11/23 | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 14.518 | 14.460 | 17.997 | 21.714 | 21.680 | 22.749 | 24.338 | 25.949 |
| EBITDA 1 | 2.920 | 2.796 | 3.612 | 4.269 | 3.692 | 4.648 | 5.380 | 5.963 |
| Bedrijfsresultaat (EBIT) 1 | 2.300 | 2.230 | 3.142 | 3.655 | 3.081 | 3.535 | 4.150 | 4.752 |
| Operationele Marge | 15,84% | 15,42% | 17,46% | 16,83% | 14,21% | 15,54% | 17,05% | 18,31% |
| Resultaat voor belastingen (EBT) 1 | 2.193 | 1.954 | 2.404 | 2.800 | 1.928 | 2.853 | 3.517 | 4.179 |
| Nettowinst (verlies) 1 | 1.567 | 1.411 | 1.727 | 2.038 | 1.509 | 2.050 | 2.576 | 3.114 |
| Nettomarge | 10,79% | 9,76% | 9,6% | 9,39% | 6,96% | 9,01% | 10,59% | 12% |
| WPA 2 | 1,570 | 1,400 | 1,570 | 1,810 | 1,340 | 1,832 | 2,299 | 2,771 |
| Free Cash Flow 1 | 1.038 | 1.371 | 2.259 | 1.652 | 1.281 | 2.610 | 2.882 | 3.317 |
| FCF-marge | 7,15% | 9,48% | 12,55% | 7,61% | 5,91% | 11,48% | 11,84% | 12,78% |
| Kasstroomconversie (ebitda) | 35,55% | 49,03% | 62,54% | 38,7% | 34,7% | 56,16% | 53,56% | 55,62% |
| Kasstroomconversie (nettowinst) | 66,24% | 97,17% | 130,8% | 81,06% | 84,89% | 127,32% | 111,85% | 106,53% |
| Dividend per aandeel 2 | 0,8000 | 0,8000 | 0,8500 | 0,8500 | 0,9500 | 1,025 | 1,265 | 1,419 |
| Datum van publicatie | 4/11/19 | 2/11/20 | 4/11/21 | 9/11/22 | 8/11/23 | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: September | 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 | 5.164 | 5.068 | 5.460 | 10.528 | 5.186 | 6.000 | 5.077 | 5.346 | 5.201 | 6.056 | 5.176 | 5.457 | 5.521 | 6.486 | - | - |
| EBITDA 1 | - | - | 1.116 | - | 938 | 1.211 | - | - | - | - | 885 | 1.037 | 1.091 | 1.366 | - | - |
| Bedrijfsresultaat (EBIT) 1 | 793 | 898 | 980 | 1.879 | 765 | 1.011 | 647 | 681 | 740 | 1.013 | 742 | 856,8 | 874,9 | 1.202 | - | - |
| Operationele Marge | 15,36% | 17,72% | 17,95% | 17,85% | 14,75% | 16,85% | 12,74% | 12,74% | 14,23% | 16,73% | 14,34% | 15,7% | 15,85% | 18,53% | - | - |
| Resultaat voor belastingen (EBT) 1 | - | 661 | - | - | - | - | - | - | - | - | 543 | 574,7 | 637,4 | 865,7 | - | - |
| Nettowinst (verlies) 1 | 462 | 466 | 579 | - | 363 | 630 | 421 | 105 | 451 | 537 | 431 | 538,3 | 544,2 | 644,1 | - | - |
| Nettomarge | 8,95% | 9,19% | 10,6% | - | 7% | 10,5% | 8,29% | 1,96% | 8,67% | 8,87% | 8,33% | 9,86% | 9,86% | 9,93% | - | - |
| WPA 2 | 0,4100 | 0,4100 | 0,5100 | - | 0,3200 | 0,5600 | 0,3800 | 0,4700 | 0,4000 | 0,4800 | 0,3800 | 0,4735 | 0,4787 | 0,5867 | - | - |
| Dividend per aandeel 2 | 0,8500 | - | - | - | - | 0,8500 | - | - | - | 0,9500 | - | - | - | 1,053 | - | - |
| Datum van publicatie | 4/11/21 | 3/02/22 | 4/05/22 | 4/05/22 | 3/08/22 | 9/11/22 | 2/02/23 | 16/05/23 | 2/08/23 | 8/11/23 | 1/02/24 | - | - | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
Balans
| Fiscaal tijdperk: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 3.174 | 4.891 | 11.068 | 12.049 | 15.018 | 11.702 | 10.338 | 8.527 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,087 x | 1,749 x | 3,064 x | 2,822 x | 4,068 x | 2,518 x | 1,921 x | 1,43 x |
| Free Cash Flow 1 | 1.038 | 1.371 | 2.259 | 1.652 | 1.281 | 2.610 | 2.882 | 3.317 |
| ROE (netto-inkomsten/eigen vermogen) | 17% | 14,3% | 15,5% | 14,3% | 12,8% | 13,2% | 14,8% | 15,7% |
| ROA (netto-inkomsten/totale activa) | 7,61% | 6,07% | 6,64% | 5,65% | 4,72% | 4,82% | 5,76% | 6,48% |
| Totale activa 1 | 20.594 | 23.262 | 26.009 | 36.049 | 32.002 | 42.566 | 44.760 | 48.082 |
| Nettoactief per aandeel 2 | 9,790 | 12,50 | 14,80 | 17,70 | 16,20 | 17,00 | 18,20 | 19,60 |
| Cashflow per aandeel 2 | 1,620 | 1,910 | 2,670 | 2,220 | 1,880 | 3,310 | 3,480 | 3,830 |
| Capex 1 | 579 | 557 | 674 | 852 | 838 | 922 | 957 | 1.030 |
| Capex/omzet | 3,99% | 3,85% | 3,75% | 3,92% | 3,87% | 4,05% | 3,93% | 3,97% |
| Datum van publicatie | 4/11/19 | 2/11/20 | 4/11/21 | 9/11/22 | 8/11/23 | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A-
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
20
Laatste slotkoers
52,94
EUR
Gemiddelde koersdoel
60,33
EUR
Spread / Gemiddelde doel
+13,96%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +0,65% | 63,06 mld. | |
| +8,07% | 219 mld. | |
| +6,59% | 183 mld. | |
| +11,26% | 133 mld. | |
| +26,57% | 108 mld. | |
| +13,35% | 52,02 mld. | |
| -0,62% | 48,2 mld. | |
| -0,93% | 40,37 mld. | |
| +11,54% | 39,35 mld. | |
| +26,76% | 32,03 mld. |
