Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
94,34
USD
|
+0,36%
|
|
+3,31%
|
+4,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
33.186
|
26.966
|
37.333
|
30.974
|
49.906
|
55.759
|
-
|
-
|
Bedrijfswaarde
1 |
48.189
|
39.162
|
51.195
|
44.890
|
63.648
|
71.438
|
71.639
|
73.075
|
K/w-verhouding
|
26,8
x
|
27,7
x
|
110
x
|
219
x
|
137
x
|
76,6
x
|
56,2
x
|
49
x
|
Dividendrendement
|
4,26%
|
4,18%
|
2,84%
|
3,72%
|
2,71%
|
2,64%
|
2,79%
|
2,99%
|
Marktkapitalisatie/omzet
|
6,48
x
|
5,85
x
|
7,87
x
|
5,29
x
|
7,52
x
|
7,26
x
|
6,72
x
|
6,34
x
|
Bedrijfswaarde/omzet
|
9,41
x
|
8,5
x
|
10,8
x
|
7,66
x
|
9,59
x
|
9,31
x
|
8,63
x
|
8,31
x
|
Bedrijfswaarde/EBITDA
|
20,9
x
|
20,8
x
|
27,8
x
|
20,9
x
|
25,3
x
|
24,7
x
|
21,7
x
|
20,3
x
|
Bedrijfswaarde/FCF
|
54,5
x
|
42,6
x
|
89,1
x
|
-
|
-
|
86,9
x
|
48,8
x
|
37,7
x
|
FCF Yield
|
1,83%
|
2,35%
|
1,12%
|
-
|
-
|
1,15%
|
2,05%
|
2,65%
|
Price to Book
|
2,16
x
|
1,69
x
|
2,18
x
|
1,58
x
|
2,02
x
|
2,12
x
|
1,98
x
|
2,14
x
|
Aantal aandelen (in duizenden)
|
405.800
|
417.305
|
435.275
|
472.521
|
553.469
|
591.047
|
-
|
-
|
Referentieprijs
2 |
81,78
|
64,62
|
85,77
|
65,55
|
90,17
|
94,34
|
94,34
|
94,34
|
Datum van publicatie
|
12/02/20
|
9/02/21
|
15/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.121
|
4.606
|
4.742
|
5.861
|
6.638
|
7.675
|
8.301
|
8.792
|
EBITDA
1 |
2.305
|
1.880
|
1.841
|
2.151
|
2.511
|
2.897
|
3.296
|
3.598
|
Bedrijfsresultaat (EBIT)
1 |
1.278
|
841,3
|
803,3
|
841,1
|
1.110
|
1.208
|
1.537
|
1.717
|
Operationele Marge
|
24,95%
|
18,27%
|
16,94%
|
14,35%
|
16,72%
|
15,74%
|
18,52%
|
19,53%
|
Resultaat voor belastingen (EBT)
1 |
542,9
|
-31,55
|
170,8
|
173,1
|
350
|
746,2
|
1.024
|
1.334
|
Nettowinst (verlies)
1 |
1.232
|
978,8
|
336,1
|
141,2
|
340,1
|
677,9
|
943,5
|
1.075
|
Nettomarge
|
24,06%
|
21,25%
|
7,09%
|
2,41%
|
5,12%
|
8,83%
|
11,37%
|
12,23%
|
WPA
2 |
3,050
|
2,330
|
0,7800
|
0,3000
|
0,6600
|
1,231
|
1,678
|
1,925
|
Free Cash Flow
1 |
883,7
|
918,4
|
574,8
|
-
|
-
|
821,9
|
1.467
|
1.938
|
FCF-marge
|
17,25%
|
19,94%
|
12,12%
|
-
|
-
|
10,71%
|
17,67%
|
22,04%
|
Kasstroomconversie (ebitda)
|
38,34%
|
48,86%
|
31,22%
|
-
|
-
|
28,38%
|
44,5%
|
53,85%
|
Kasstroomconversie (nettowinst)
|
71,7%
|
93,83%
|
170,99%
|
-
|
-
|
121,26%
|
155,48%
|
180,26%
|
Dividend per aandeel
2 |
3,480
|
2,700
|
2,440
|
2,440
|
2,440
|
2,488
|
2,632
|
2,820
|
Datum van publicatie
|
12/02/20
|
9/02/21
|
15/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
1.240
|
1.309
|
1.396
|
1.473
|
1.474
|
1.519
|
1.561
|
1.665
|
1.662
|
1.750
|
1.863
|
1.930
|
1.994
|
2.041
|
2.131
|
EBITDA
1 |
478,1
|
491
|
504,3
|
581,9
|
526,9
|
538,4
|
558,6
|
662,5
|
620,6
|
669,4
|
688,6
|
722
|
749,7
|
768,2
|
769,4
|
Bedrijfsresultaat (EBIT)
1 |
210,4
|
206,5
|
200,2
|
271,6
|
173,2
|
196,1
|
219,5
|
320,6
|
281,3
|
288,6
|
302,7
|
326
|
339,8
|
356,9
|
-
|
Operationele Marge
|
16,97%
|
15,77%
|
14,35%
|
18,44%
|
11,75%
|
12,91%
|
14,06%
|
19,25%
|
16,93%
|
16,5%
|
16,25%
|
16,89%
|
17,04%
|
17,49%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
38
|
152,3
|
72,24
|
87,46
|
155,9
|
179
|
191
|
209,5
|
221,4
|
Nettowinst (verlies)
1 |
179,7
|
58,67
|
61,92
|
89,78
|
-6,767
|
-3,728
|
25,67
|
103
|
127,5
|
83,91
|
134,8
|
166
|
181,6
|
193,7
|
192
|
Nettomarge
|
14,49%
|
4,48%
|
4,44%
|
6,1%
|
-0,46%
|
-0,25%
|
1,64%
|
6,19%
|
7,67%
|
4,8%
|
7,24%
|
8,6%
|
9,11%
|
9,49%
|
9,01%
|
WPA
2 |
0,4200
|
0,1300
|
0,1400
|
0,2000
|
-0,0100
|
-0,0100
|
0,0500
|
0,2000
|
0,2400
|
0,1500
|
0,2527
|
0,2986
|
0,3309
|
0,3470
|
0,3500
|
Dividend per aandeel
2 |
0,6100
|
0,6100
|
0,6100
|
0,6100
|
0,6100
|
0,6100
|
-
|
0,6100
|
0,6100
|
0,6100
|
0,6100
|
0,6117
|
0,6133
|
0,6183
|
0,6533
|
Datum van publicatie
|
4/11/21
|
15/02/22
|
10/05/22
|
9/08/22
|
7/11/22
|
15/02/23
|
2/05/23
|
31/07/23
|
30/10/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.003
|
12.196
|
13.862
|
13.916
|
13.742
|
15.679
|
15.880
|
17.316
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,51
x
|
6,488
x
|
7,53
x
|
6,468
x
|
5,472
x
|
5,413
x
|
4,817
x
|
4,812
x
|
Free Cash Flow
1 |
884
|
918
|
575
|
-
|
-
|
822
|
1.467
|
1.938
|
ROE (netto-inkomsten/eigen vermogen)
|
8,17%
|
6,21%
|
2%
|
0,74%
|
1,49%
|
2,69%
|
3,62%
|
4,28%
|
ROA (netto-inkomsten/totale activa)
|
3,87%
|
2,97%
|
1%
|
0,39%
|
0,83%
|
1,65%
|
2,4%
|
3%
|
Totale activa
1 |
31.861
|
32.932
|
33.698
|
36.405
|
40.951
|
41.195
|
39.355
|
35.833
|
Nettoactief per aandeel
2 |
37,90
|
38,30
|
39,40
|
41,40
|
44,70
|
44,60
|
47,60
|
44,10
|
Cashflow per aandeel
2 |
3,800
|
3,270
|
2,990
|
2,860
|
3,090
|
3,830
|
4,550
|
5,030
|
Capex
1 |
652
|
446
|
701
|
1.108
|
1.533
|
1.323
|
1.078
|
932
|
Capex/omzet
|
12,74%
|
9,69%
|
14,77%
|
18,9%
|
23,09%
|
17,23%
|
12,99%
|
10,61%
|
Datum van publicatie
|
12/02/20
|
9/02/21
|
15/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
94,34
USD Gemiddelde koersdoel
103,8
USD Spread / Gemiddelde doel +10,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,62% | 55,76 mld. | | -11,72% | 17,72 mld. | | -5,05% | 13,23 mld. | | +1,40% | 7,68 mld. | | -17,93% | 5,39 mld. | | +8,62% | 3,28 mld. | | -2,31% | 3,23 mld. | | -5,42% | 3,06 mld. | | +12,61% | 2,73 mld. | | -13,17% | 2,43 mld. |
gezondheidszorg vastgoed
|