Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
335,6
USD
|
-0,46%
|
|
+3,13%
|
+12,07%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
78.602
|
92.084
|
100.882
|
92.522
|
113.776
|
127.620
|
-
|
-
|
Bedrijfswaarde
1 |
84.408
|
102.290
|
110.335
|
102.451
|
121.655
|
135.375
|
132.973
|
130.360
|
K/w-verhouding
|
38,3
x
|
58,3
x
|
51,3
x
|
39,6
x
|
36,3
x
|
33,4
x
|
29,3
x
|
26,1
x
|
Dividendrendement
|
1,02%
|
0,96%
|
0,97%
|
1,16%
|
-
|
0,95%
|
1,03%
|
1,09%
|
Marktkapitalisatie/omzet
|
5,28
x
|
6,42
x
|
5,9
x
|
5,02
x
|
5,55
x
|
5,76
x
|
5,35
x
|
4,98
x
|
Bedrijfswaarde/omzet
|
5,67
x
|
7,13
x
|
6,45
x
|
5,55
x
|
5,93
x
|
6,11
x
|
5,58
x
|
5,09
x
|
Bedrijfswaarde/EBITDA
|
20
x
|
26,6
x
|
23,2
x
|
21,5
x
|
22,7
x
|
22,7
x
|
20
x
|
18,1
x
|
Bedrijfswaarde/FCF
|
54,7
x
|
36,7
x
|
40,3
x
|
50,3
x
|
39,2
x
|
38,8
x
|
32,3
x
|
28,8
x
|
FCF Yield
|
1,83%
|
2,73%
|
2,48%
|
1,99%
|
2,55%
|
2,58%
|
3,09%
|
3,48%
|
Price to Book
|
6,14
x
|
7,04
x
|
6,79
x
|
5,56
x
|
6,11
x
|
6,03
x
|
5,36
x
|
4,73
x
|
Aantal aandelen (in duizenden)
|
374.400
|
375.791
|
377.240
|
378.430
|
379.938
|
380.264
|
-
|
-
|
Referentieprijs
2 |
209,9
|
245,0
|
267,4
|
244,5
|
299,5
|
335,6
|
335,6
|
335,6
|
Datum van publicatie
|
28/01/20
|
27/01/21
|
27/01/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.884
|
14.351
|
17.108
|
18.449
|
20.498
|
22.174
|
23.835
|
25.608
|
EBITDA
1 |
4.222
|
3.839
|
4.753
|
4.755
|
5.348
|
5.972
|
6.641
|
7.201
|
Bedrijfsresultaat (EBIT)
1 |
3.908
|
3.499
|
4.382
|
4.384
|
4.955
|
5.574
|
6.210
|
6.788
|
Operationele Marge
|
26,26%
|
24,38%
|
25,61%
|
23,76%
|
24,17%
|
25,14%
|
26,05%
|
26,51%
|
Resultaat voor belastingen (EBT)
1 |
2.562
|
1.954
|
2.281
|
2.683
|
3.673
|
4.561
|
5.202
|
5.876
|
Nettowinst (verlies)
1 |
2.083
|
1.599
|
1.994
|
2.358
|
3.165
|
3.877
|
4.396
|
4.913
|
Nettomarge
|
13,99%
|
11,14%
|
11,66%
|
12,78%
|
15,44%
|
17,49%
|
18,44%
|
19,18%
|
WPA
2 |
5,480
|
4,200
|
5,210
|
6,170
|
8,250
|
10,04
|
11,47
|
12,88
|
Free Cash Flow
1 |
1.542
|
2.790
|
2.738
|
2.036
|
3.105
|
3.490
|
4.111
|
4.533
|
FCF-marge
|
10,36%
|
19,44%
|
16%
|
11,04%
|
15,15%
|
15,74%
|
17,25%
|
17,7%
|
Kasstroomconversie (ebitda)
|
36,52%
|
72,68%
|
57,61%
|
42,82%
|
58,06%
|
58,44%
|
61,89%
|
62,95%
|
Kasstroomconversie (nettowinst)
|
74,03%
|
174,48%
|
137,31%
|
86,34%
|
98,1%
|
90,01%
|
93,51%
|
92,28%
|
Dividend per aandeel
2 |
2,135
|
2,355
|
2,585
|
2,835
|
-
|
3,190
|
3,446
|
3,644
|
Datum van publicatie
|
28/01/20
|
27/01/21
|
27/01/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
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 |
4.160
|
4.701
|
4.275
|
4.493
|
4.479
|
5.202
|
4.778
|
4.996
|
4.909
|
5.815
|
5.105
|
5.392
|
5.345
|
6.333
|
5.484
|
EBITDA
1 |
1.149
|
1.378
|
1.026
|
1.156
|
1.092
|
1.481
|
1.102
|
1.314
|
1.247
|
1.685
|
1.223
|
1.453
|
1.430
|
1.902
|
1.383
|
Bedrijfsresultaat (EBIT)
1 |
1.058
|
1.285
|
934
|
1.063
|
1.001
|
1.386
|
1.006
|
1.216
|
1.149
|
1.584
|
1.121
|
1.345
|
1.322
|
1.799
|
1.281
|
Operationele Marge
|
25,43%
|
27,33%
|
21,85%
|
23,66%
|
22,35%
|
26,64%
|
21,05%
|
24,34%
|
23,41%
|
27,24%
|
21,96%
|
24,94%
|
24,74%
|
28,4%
|
23,35%
|
Resultaat voor belastingen (EBT)
1 |
495
|
757
|
386
|
720
|
816
|
761
|
679
|
899
|
869
|
1.226
|
892,7
|
1.108
|
1.074
|
1.626
|
1.034
|
Nettowinst (verlies)
1 |
438
|
662
|
323
|
656
|
816
|
563
|
592
|
738
|
692
|
1.143
|
761,1
|
943,3
|
935,9
|
1.352
|
942,5
|
Nettomarge
|
10,53%
|
14,08%
|
7,56%
|
14,6%
|
18,22%
|
10,82%
|
12,39%
|
14,77%
|
14,1%
|
19,66%
|
14,91%
|
17,5%
|
17,51%
|
21,34%
|
17,19%
|
WPA
2 |
1,140
|
1,730
|
0,8400
|
1,720
|
2,140
|
1,470
|
1,540
|
1,930
|
1,800
|
2,980
|
1,931
|
2,424
|
2,394
|
3,464
|
2,450
|
Dividend per aandeel
2 |
0,6300
|
0,6950
|
0,6950
|
0,6950
|
0,6950
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
-
|
0,7908
|
0,7933
|
0,7901
|
0,7926
|
0,8449
|
Datum van publicatie
|
28/10/21
|
27/01/22
|
28/04/22
|
26/07/22
|
31/10/22
|
31/01/23
|
1/05/23
|
3/08/23
|
2/11/23
|
30/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.806
|
10.206
|
9.453
|
9.929
|
7.879
|
7.755
|
5.353
|
2.740
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,375
x
|
2,659
x
|
1,989
x
|
2,088
x
|
1,473
x
|
1,299
x
|
0,806
x
|
0,3805
x
|
Free Cash Flow
1 |
1.542
|
2.790
|
2.738
|
2.036
|
3.105
|
3.490
|
4.111
|
4.533
|
ROE (netto-inkomsten/eigen vermogen)
|
25,6%
|
21,8%
|
24,8%
|
22,7%
|
23,1%
|
22,8%
|
22,1%
|
21,2%
|
ROA (netto-inkomsten/totale activa)
|
10,9%
|
8,77%
|
10,1%
|
9,99%
|
10,6%
|
10,7%
|
11,7%
|
12,3%
|
Totale activa
1 |
19.044
|
18.240
|
19.791
|
23.611
|
29.877
|
36.220
|
37.441
|
39.898
|
Nettoactief per aandeel
2 |
34,20
|
34,80
|
39,40
|
43,90
|
49,00
|
55,60
|
62,70
|
70,90
|
Cashflow per aandeel
2 |
5,770
|
8,620
|
8,540
|
6,870
|
9,590
|
11,80
|
13,30
|
14,50
|
Capex
1 |
649
|
487
|
525
|
588
|
575
|
669
|
707
|
758
|
Capex/omzet
|
4,36%
|
3,39%
|
3,07%
|
3,19%
|
2,81%
|
3,02%
|
2,96%
|
2,96%
|
Datum van publicatie
|
28/01/20
|
27/01/21
|
27/01/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
335,6
USD Gemiddelde koersdoel
365,7
USD Spread / Gemiddelde doel +8,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,07% | 128 mld. | | -9,04% | 10,65 mld. | | +0,91% | 8,82 mld. | | +16,72% | 7,19 mld. | | +25,15% | 4,99 mld. | | +7,17% | 3,4 mld. | | -1,36% | 3,03 mld. | | -8,73% | 2,14 mld. | | -10,15% | 2 mld. | | -22,81% | 1,79 mld. |
Medische hulpmiddelen & implantaten
|