Vertraagde tijd
Sao Paulo
21:07:47 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
63,23
BRL
|
-1,30%
|
|
-0,75%
|
+17,83%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
130.270
|
184.605
|
262.925
|
216.998
|
205.083
|
227.942
|
-
|
-
|
Bedrijfswaarde
1 |
145.623
|
196.015
|
293.318
|
242.962
|
231.923
|
251.933
|
247.126
|
241.658
|
K/w-verhouding
|
35,4
x
|
29,2
x
|
34,3
x
|
31,2
x
|
34,4
x
|
37,6
x
|
32,2
x
|
27,6
x
|
Dividendrendement
|
0,23%
|
0,19%
|
0,16%
|
0,22%
|
-
|
0,25%
|
0,27%
|
0,3%
|
Marktkapitalisatie/omzet
|
5,1
x
|
5,73
x
|
6,71
x
|
4,83
x
|
4,79
x
|
5,3
x
|
4,95
x
|
4,61
x
|
Bedrijfswaarde/omzet
|
5,7
x
|
6,08
x
|
7,48
x
|
5,41
x
|
5,41
x
|
5,86
x
|
5,36
x
|
4,88
x
|
Bedrijfswaarde/EBITDA
|
22,3
x
|
19,2
x
|
22,6
x
|
20,3
x
|
21,3
x
|
23,3
x
|
20,8
x
|
18,5
x
|
Bedrijfswaarde/FCF
|
36
x
|
28,8
x
|
41,8
x
|
35
x
|
33,5
x
|
35,2
x
|
31,3
x
|
28,1
x
|
FCF Yield
|
2,78%
|
3,48%
|
2,39%
|
2,85%
|
2,99%
|
2,84%
|
3,2%
|
3,56%
|
Price to Book
|
4,38
x
|
5,39
x
|
6,45
x
|
4,89
x
|
-
|
4,64
x
|
4,44
x
|
3,8
x
|
Aantal aandelen (in duizenden)
|
400.991
|
396.335
|
394.048
|
394.048
|
386.372
|
381.716
|
-
|
-
|
Referentieprijs
2 |
324,9
|
465,8
|
667,2
|
550,7
|
530,8
|
597,2
|
597,2
|
597,2
|
Datum van publicatie
|
30/01/20
|
1/02/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.542
|
32.218
|
39.211
|
44.915
|
42.857
|
43.007
|
46.078
|
49.471
|
EBITDA
1 |
6.537
|
10.214
|
12.969
|
11.971
|
10.878
|
10.799
|
11.857
|
13.057
|
Bedrijfsresultaat (EBIT)
1 |
5.973
|
9.556
|
12.138
|
10.985
|
9.810
|
9.726
|
10.726
|
11.741
|
Operationele Marge
|
23,39%
|
29,66%
|
30,96%
|
24,46%
|
22,89%
|
22,61%
|
23,28%
|
23,73%
|
Resultaat voor belastingen (EBT)
1 |
4.070
|
7.225
|
8.841
|
7.835
|
6.298
|
7.233
|
7.887
|
9.364
|
Nettowinst (verlies)
1 |
3.696
|
6.375
|
7.725
|
6.950
|
5.995
|
6.146
|
6.971
|
8.044
|
Nettomarge
|
14,47%
|
19,79%
|
19,7%
|
15,47%
|
13,99%
|
14,29%
|
15,13%
|
16,26%
|
WPA
2 |
9,170
|
15,96
|
19,46
|
17,63
|
15,45
|
15,89
|
18,55
|
21,65
|
Free Cash Flow
1 |
4.047
|
6.815
|
7.020
|
6.935
|
6.927
|
7.148
|
7.902
|
8.612
|
FCF-marge
|
15,84%
|
21,15%
|
17,9%
|
15,44%
|
16,16%
|
16,62%
|
17,15%
|
17,41%
|
Kasstroomconversie (ebitda)
|
61,91%
|
66,72%
|
54,13%
|
57,93%
|
63,68%
|
66,19%
|
66,65%
|
65,95%
|
Kasstroomconversie (nettowinst)
|
109,5%
|
106,9%
|
90,87%
|
99,78%
|
115,55%
|
116,3%
|
113,35%
|
107,06%
|
Dividend per aandeel
2 |
0,7600
|
0,8800
|
1,040
|
1,200
|
-
|
1,494
|
1,627
|
1,800
|
Datum van publicatie
|
30/01/20
|
1/02/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
10.702
|
11.818
|
10.970
|
10.677
|
11.450
|
10.710
|
10.687
|
10.574
|
10.886
|
10.345
|
10.521
|
10.728
|
11.377
|
11.119
|
11.334
|
EBITDA
1 |
3.378
|
3.700
|
2.841
|
2.614
|
2.816
|
2.583
|
2.640
|
2.829
|
2.826
|
2.564
|
2.550
|
2.704
|
2.945
|
2.789
|
2.846
|
Bedrijfsresultaat (EBIT)
1 |
3.161
|
3.450
|
2.605
|
2.370
|
2.560
|
2.330
|
2.370
|
2.560
|
2.550
|
2.278
|
2.304
|
2.453
|
2.696
|
2.521
|
2.590
|
Operationele Marge
|
29,54%
|
29,19%
|
23,75%
|
22,2%
|
22,36%
|
21,76%
|
22,18%
|
24,21%
|
23,42%
|
22,02%
|
21,9%
|
22,87%
|
23,69%
|
22,68%
|
22,85%
|
Resultaat voor belastingen (EBT)
1 |
1.862
|
2.540
|
1.917
|
1.601
|
1.777
|
1.363
|
1.430
|
1.765
|
1.740
|
1.589
|
1.606
|
1.759
|
1.910
|
1.696
|
1.782
|
Nettowinst (verlies)
1 |
1.658
|
2.215
|
1.664
|
1.495
|
1.576
|
1.289
|
1.361
|
1.715
|
1.630
|
1.328
|
1.441
|
1.565
|
1.755
|
1.574
|
1.654
|
Nettomarge
|
15,49%
|
18,74%
|
15,17%
|
14%
|
13,76%
|
12,04%
|
12,74%
|
16,22%
|
14,97%
|
12,84%
|
13,7%
|
14,59%
|
15,42%
|
14,15%
|
14,59%
|
WPA
2 |
4,170
|
5,610
|
4,220
|
3,790
|
4,010
|
3,320
|
3,510
|
4,420
|
4,200
|
3,460
|
3,727
|
4,043
|
4,517
|
4,260
|
4,480
|
Dividend per aandeel
2 |
0,2600
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3500
|
0,3500
|
0,3500
|
-
|
-
|
0,3870
|
0,3871
|
0,3871
|
0,3955
|
0,4215
|
Datum van publicatie
|
2/02/22
|
28/04/22
|
28/07/22
|
26/10/22
|
1/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
31/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.353
|
11.410
|
30.393
|
25.964
|
26.840
|
23.991
|
19.184
|
13.716
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,349
x
|
1,117
x
|
2,344
x
|
2,169
x
|
2,467
x
|
2,222
x
|
1,618
x
|
1,05
x
|
Free Cash Flow
1 |
4.047
|
6.815
|
7.020
|
6.935
|
6.927
|
7.148
|
7.902
|
8.612
|
ROE (netto-inkomsten/eigen vermogen)
|
17,4%
|
24,3%
|
26,5%
|
21,6%
|
18,4%
|
17,3%
|
18,2%
|
17,5%
|
ROA (netto-inkomsten/totale activa)
|
8,7%
|
12,3%
|
9,43%
|
9,52%
|
8,54%
|
8,2%
|
9,09%
|
9,87%
|
Totale activa
1 |
42.502
|
52.009
|
81.921
|
73.003
|
70.200
|
75.001
|
76.703
|
81.525
|
Nettoactief per aandeel
2 |
74,20
|
86,50
|
103,0
|
113,0
|
-
|
129,0
|
134,0
|
157,0
|
Cashflow per aandeel
2 |
12,30
|
20,80
|
24,00
|
23,20
|
21,70
|
21,60
|
27,70
|
30,60
|
Capex
1 |
926
|
1.474
|
2.523
|
2.243
|
1.479
|
1.532
|
1.650
|
1.728
|
Capex/omzet
|
3,63%
|
4,58%
|
6,43%
|
4,99%
|
3,45%
|
3,56%
|
3,58%
|
3,49%
|
Datum van publicatie
|
30/01/20
|
1/02/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
597,2
USD Gemiddelde koersdoel
627,3
USD Spread / Gemiddelde doel +5,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,80% | 196 mld. | | +18,08% | 141 mld. | | +28,76% | 110 mld. | | +0,53% | 65,88 mld. | | +16,94% | 54,3 mld. | | +6,33% | 52,39 mld. | | +11,05% | 45,22 mld. | | +5,70% | 37,12 mld. | | +27,05% | 32,32 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|