Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
96,13
USD
|
-1,42%
|
|
+3,15%
|
+27,21%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.951
|
4.213
|
8.751
|
5.275
|
7.674
|
9.535
|
-
|
-
|
Bedrijfswaarde
1 |
18.440
|
17.486
|
22.033
|
19.496
|
21.448
|
20.941
|
20.722
|
20.354
|
K/w-verhouding
|
-17
x
|
10,6
x
|
9,7
x
|
12,9
x
|
13,2
x
|
6,58
x
|
15,5
x
|
13,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,21
x
|
0,24
x
|
0,45
x
|
0,28
x
|
0,37
x
|
0,47
x
|
0,45
x
|
0,43
x
|
Bedrijfswaarde/omzet
|
1
x
|
0,99
x
|
1,13
x
|
1,02
x
|
1,04
x
|
1,03
x
|
0,97
x
|
0,91
x
|
Bedrijfswaarde/EBITDA
|
6,81
x
|
5,56
x
|
6,33
x
|
5,62
x
|
6,06
x
|
6,16
x
|
5,77
x
|
5,31
x
|
Bedrijfswaarde/FCF
|
32,8
x
|
6,1
x
|
24,2
x
|
60,7
x
|
13,2
x
|
10,2
x
|
12,2
x
|
13,6
x
|
FCF Yield
|
3,05%
|
16,4%
|
4,13%
|
1,65%
|
7,57%
|
9,81%
|
8,23%
|
7,36%
|
Price to Book
|
-10,7
x
|
151
x
|
8,52
x
|
2,03
x
|
2,42
x
|
2,59
x
|
2,17
x
|
1,82
x
|
Aantal aandelen (in duizenden)
|
103.895
|
105.517
|
107.126
|
108.123
|
101.552
|
99.186
|
-
|
-
|
Referentieprijs
2 |
38,03
|
39,93
|
81,69
|
48,79
|
75,57
|
96,13
|
96,13
|
96,13
|
Datum van publicatie
|
24/02/20
|
9/02/21
|
7/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.479
|
17.640
|
19.485
|
19.174
|
20.548
|
20.332
|
21.256
|
22.385
|
EBITDA
1 |
2.706
|
3.146
|
3.483
|
3.469
|
3.541
|
3.399
|
3.589
|
3.831
|
Bedrijfsresultaat (EBIT)
1 |
1.856
|
2.289
|
2.628
|
2.628
|
2.671
|
2.561
|
2.734
|
3.011
|
Operationele Marge
|
10,04%
|
12,98%
|
13,49%
|
13,71%
|
13%
|
12,6%
|
12,86%
|
13,45%
|
Resultaat voor belastingen (EBT)
1 |
296
|
671
|
1.888
|
1.344
|
1.617
|
2.463
|
1.721
|
1.809
|
Nettowinst (verlies)
1 |
-232
|
399
|
914
|
411
|
611
|
2.170
|
601,6
|
727
|
Nettomarge
|
-1,26%
|
2,26%
|
4,69%
|
2,14%
|
2,97%
|
10,67%
|
2,83%
|
3,25%
|
WPA
2 |
-2,240
|
3,750
|
8,420
|
3,790
|
5,710
|
14,60
|
6,194
|
6,932
|
Free Cash Flow
1 |
563
|
2.867
|
910
|
321
|
1.623
|
2.055
|
1.705
|
1.498
|
FCF-marge
|
3,05%
|
16,25%
|
4,67%
|
1,67%
|
7,9%
|
10,11%
|
8,02%
|
6,69%
|
Kasstroomconversie (ebitda)
|
20,81%
|
91,13%
|
26,13%
|
9,25%
|
45,83%
|
60,46%
|
47,5%
|
39,11%
|
Kasstroomconversie (nettowinst)
|
-
|
718,55%
|
99,56%
|
78,1%
|
265,63%
|
94,72%
|
283,41%
|
206,05%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/20
|
9/02/21
|
7/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
4.894
|
4.856
|
4.745
|
4.638
|
4.801
|
4.990
|
5.021
|
5.082
|
5.066
|
5.379
|
5.155
|
4.978
|
4.955
|
5.217
|
5.191
|
EBITDA
1 |
855
|
1.017
|
888
|
843
|
841
|
897
|
832
|
843
|
854
|
1.012
|
828
|
817,7
|
819,2
|
939,5
|
867,1
|
Bedrijfsresultaat (EBIT)
1 |
646
|
816
|
685
|
627
|
632
|
684
|
615
|
630
|
630
|
796
|
618,5
|
612,5
|
609,3
|
722,9
|
662,9
|
Operationele Marge
|
13,2%
|
16,8%
|
14,44%
|
13,52%
|
13,16%
|
13,71%
|
12,25%
|
12,4%
|
12,44%
|
14,8%
|
12%
|
12,3%
|
12,3%
|
13,86%
|
12,77%
|
Resultaat voor belastingen (EBT)
1 |
774
|
528
|
378
|
265
|
380
|
321
|
380
|
373
|
345
|
519
|
392
|
395
|
407,7
|
502,3
|
427
|
Nettowinst (verlies)
1 |
448
|
249
|
140
|
38
|
131
|
102
|
143
|
123
|
101
|
244
|
1.822
|
137,3
|
136
|
209
|
163
|
Nettomarge
|
9,15%
|
5,13%
|
2,95%
|
0,82%
|
2,73%
|
2,04%
|
2,85%
|
2,42%
|
1,99%
|
4,54%
|
35,36%
|
2,76%
|
2,74%
|
4,01%
|
3,14%
|
WPA
2 |
4,120
|
2,290
|
1,280
|
0,3500
|
1,160
|
0,9200
|
1,320
|
1,150
|
0,9400
|
2,300
|
7,846
|
1,344
|
1,360
|
1,876
|
1,628
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/10/21
|
7/02/22
|
20/04/22
|
21/07/22
|
20/10/22
|
9/02/23
|
25/04/23
|
31/07/23
|
30/10/23
|
8/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
14.489
|
13.273
|
13.282
|
14.221
|
13.774
|
11.406
|
11.188
|
10.819
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,354
x
|
4,219
x
|
3,813
x
|
4,099
x
|
3,89
x
|
3,356
x
|
3,117
x
|
2,824
x
|
Free Cash Flow
1 |
563
|
2.867
|
910
|
321
|
1.623
|
2.055
|
1.705
|
1.498
|
ROE (netto-inkomsten/eigen vermogen)
|
6,98%
|
31,5%
|
173%
|
68,6%
|
44,4%
|
24,5%
|
17,4%
|
19,7%
|
ROA (netto-inkomsten/totale activa)
|
1,23%
|
3,34%
|
3,34%
|
2,72%
|
2,2%
|
3,85%
|
2,2%
|
2,58%
|
Totale activa
1 |
-18.891
|
11.958
|
27.342
|
15.118
|
27.734
|
56.410
|
27.382
|
28.165
|
Nettoactief per aandeel
2 |
-3,560
|
0,2600
|
9,590
|
24,00
|
31,20
|
37,10
|
44,30
|
52,70
|
Cashflow per aandeel
2 |
11,90
|
32,10
|
14,40
|
9,800
|
22,70
|
18,70
|
17,70
|
18,80
|
Capex
1 |
670
|
540
|
658
|
762
|
751
|
812
|
825
|
859
|
Capex/omzet
|
3,63%
|
3,06%
|
3,38%
|
3,97%
|
3,65%
|
3,99%
|
3,88%
|
3,84%
|
Datum van publicatie
|
24/02/20
|
9/02/21
|
7/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
96,13
USD Gemiddelde koersdoel
111,7
USD Spread / Gemiddelde doel +16,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +27,21% | 9,53 mld. | | -14,92% | 84,68 mld. | | +13,30% | 81,12 mld. | | +10,92% | 29,4 mld. | | -12,71% | 16,73 mld. | | -3,06% | 16,36 mld. | | -2,63% | 14,92 mld. | | -3,97% | 11,66 mld. | | -1,42% | 11,72 mld. | | -31,75% | 11,77 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|