Beurs gesloten -
London S.E.
15:41:26 29-01-2021
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
136,1
CHF
|
+6,20%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.787
|
31.940
|
26.540
|
26.756
|
25.433
|
23.690
|
-
|
-
|
Bedrijfswaarde
1 |
38.390
|
39.264
|
33.130
|
32.077
|
30.785
|
28.029
|
26.723
|
26.284
|
K/w-verhouding
|
27,4
x
|
-230
x
|
66,5
x
|
116
x
|
24,9
x
|
23,6
x
|
20,4
x
|
17,6
x
|
Dividendrendement
|
0,64%
|
0,62%
|
0,76%
|
0,75%
|
0,79%
|
0,84%
|
0,85%
|
0,9%
|
Marktkapitalisatie/omzet
|
3,86
x
|
4,55
x
|
3,39
x
|
3,86
x
|
3,44
x
|
3,05
x
|
2,92
x
|
2,8
x
|
Bedrijfswaarde/omzet
|
4,81
x
|
5,59
x
|
4,23
x
|
4,62
x
|
4,16
x
|
3,61
x
|
3,29
x
|
3,11
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
19,2
x
|
13,3
x
|
14
x
|
12,4
x
|
10,5
x
|
9,48
x
|
9,42
x
|
Bedrijfswaarde/FCF
|
36,1
x
|
49,4
x
|
32,3
x
|
35,2
x
|
31,5
x
|
26,5
x
|
18,7
x
|
16,3
x
|
FCF Yield
|
2,77%
|
2,03%
|
3,1%
|
2,84%
|
3,18%
|
3,78%
|
5,35%
|
6,13%
|
Price to Book
|
2,49
x
|
2,62
x
|
2,1
x
|
2,22
x
|
2
x
|
1,72
x
|
1,54
x
|
1,43
x
|
Aantal aandelen (in duizenden)
|
205.684
|
207.278
|
208.909
|
209.852
|
208.981
|
205.728
|
-
|
-
|
Referentieprijs
2 |
149,7
|
154,1
|
127,0
|
127,5
|
121,7
|
115,2
|
115,2
|
115,2
|
Datum van publicatie
|
4/02/20
|
5/02/21
|
7/02/22
|
3/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.982
|
7.024
|
7.836
|
6.940
|
7.394
|
7.761
|
8.118
|
8.460
|
EBITDA
1 |
2.610
|
2.044
|
2.487
|
2.293
|
2.477
|
2.670
|
2.819
|
2.790
|
Bedrijfsresultaat (EBIT)
1 |
2.188
|
1.609
|
2.035
|
1.894
|
2.087
|
2.244
|
2.379
|
2.518
|
Operationele Marge
|
27,42%
|
22,91%
|
25,97%
|
27,29%
|
28,22%
|
28,91%
|
29,31%
|
29,76%
|
Resultaat voor belastingen (EBT)
1 |
905,8
|
-274,4
|
418,4
|
403,5
|
1.067
|
1.207
|
1.435
|
-
|
Nettowinst (verlies)
1 |
1.132
|
-138,9
|
401,6
|
231,4
|
1.024
|
985,8
|
1.186
|
1.328
|
Nettomarge
|
14,18%
|
-1,98%
|
5,12%
|
3,33%
|
13,85%
|
12,7%
|
14,61%
|
15,7%
|
WPA
2 |
5,470
|
-0,6700
|
1,910
|
1,100
|
4,880
|
4,874
|
5,656
|
6,538
|
Free Cash Flow
1 |
1.063
|
795,3
|
1.025
|
910
|
978,8
|
1.059
|
1.431
|
1.612
|
FCF-marge
|
13,31%
|
11,32%
|
13,09%
|
13,11%
|
13,24%
|
13,64%
|
17,62%
|
19,05%
|
Kasstroomconversie (ebitda)
|
40,72%
|
38,91%
|
41,23%
|
39,68%
|
39,51%
|
39,64%
|
50,75%
|
57,78%
|
Kasstroomconversie (nettowinst)
|
93,92%
|
-
|
255,33%
|
393,26%
|
95,59%
|
107,39%
|
120,66%
|
121,39%
|
Dividend per aandeel
2 |
0,9600
|
0,9600
|
0,9600
|
0,9600
|
0,9600
|
0,9641
|
0,9744
|
1,032
|
Datum van publicatie
|
4/02/20
|
5/02/21
|
7/02/22
|
3/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
2.038
|
1.663
|
1.782
|
1.670
|
1.825
|
1.831
|
1.870
|
1.754
|
1.940
|
1.889
|
1.942
|
1.865
|
2.066
|
1.980
|
2.034
|
EBITDA
1 |
642,2
|
542,2
|
597,9
|
748
|
613,9
|
618,7
|
613,6
|
560
|
684,8
|
635,9
|
658,3
|
623
|
734,5
|
673,9
|
701,7
|
Bedrijfsresultaat (EBIT)
1 |
527
|
439,2
|
498,2
|
439,5
|
516,9
|
520,3
|
514,3
|
463,8
|
588,5
|
539,4
|
553
|
521,9
|
629,4
|
567,5
|
588,7
|
Operationele Marge
|
25,86%
|
26,41%
|
27,96%
|
26,32%
|
28,32%
|
28,42%
|
27,51%
|
26,45%
|
30,33%
|
28,55%
|
28,47%
|
27,98%
|
30,47%
|
28,66%
|
28,95%
|
Resultaat voor belastingen (EBT)
1 |
-138,7
|
101,2
|
199,5
|
478,3
|
-74,8
|
286,8
|
276,8
|
219,2
|
284,4
|
215,1
|
317,5
|
280,8
|
393,7
|
308,8
|
362,1
|
Nettowinst (verlies)
1 |
-84
|
14,2
|
153,7
|
361,9
|
-130,5
|
232,5
|
209,6
|
162,7
|
419,2
|
172,4
|
259,6
|
232,7
|
320,3
|
290,9
|
308,8
|
Nettomarge
|
-4,12%
|
0,85%
|
8,63%
|
21,67%
|
-7,15%
|
12,7%
|
11,21%
|
9,28%
|
21,61%
|
9,13%
|
13,37%
|
12,47%
|
15,5%
|
14,69%
|
15,19%
|
WPA
2 |
-0,4000
|
0,0700
|
0,7300
|
1,720
|
-0,6200
|
1,110
|
1,000
|
0,7700
|
2,010
|
0,8400
|
1,237
|
1,131
|
1,557
|
1,325
|
1,478
|
Dividend per aandeel
2 |
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
-
|
0,2400
|
-
|
0,2436
|
0,2431
|
0,2432
|
0,2491
|
0,2488
|
Datum van publicatie
|
7/02/22
|
3/05/22
|
2/08/22
|
2/11/22
|
3/02/23
|
2/05/23
|
1/08/23
|
7/11/23
|
8/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.604
|
7.324
|
6.590
|
5.321
|
5.352
|
4.339
|
3.034
|
2.595
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,913
x
|
3,583
x
|
2,65
x
|
2,32
x
|
2,161
x
|
1,625
x
|
1,076
x
|
0,9301
x
|
Free Cash Flow
1 |
1.063
|
795
|
1.025
|
910
|
979
|
1.059
|
1.431
|
1.612
|
ROE (netto-inkomsten/eigen vermogen)
|
13,7%
|
9,61%
|
12,5%
|
11,7%
|
12,9%
|
12,9%
|
12,9%
|
15,2%
|
ROA (netto-inkomsten/totale activa)
|
6,67%
|
4,82%
|
6,48%
|
6,51%
|
7,44%
|
7,72%
|
8,15%
|
12,7%
|
Totale activa
1 |
16.965
|
-2.883
|
6.202
|
3.555
|
13.756
|
12.764
|
14.545
|
10.496
|
Nettoactief per aandeel
2 |
60,10
|
58,70
|
60,60
|
57,50
|
60,70
|
66,90
|
74,50
|
80,40
|
Cashflow per aandeel
2 |
7,670
|
5,820
|
7,130
|
6,450
|
7,540
|
9,850
|
11,10
|
14,10
|
Capex
1 |
523
|
409
|
474
|
446
|
603
|
579
|
599
|
617
|
Capex/omzet
|
6,55%
|
5,83%
|
6,05%
|
6,43%
|
8,15%
|
7,46%
|
7,37%
|
7,29%
|
Datum van publicatie
|
4/02/20
|
5/02/21
|
7/02/22
|
3/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
115,2
USD Gemiddelde koersdoel
136,4
USD Spread / Gemiddelde doel +18,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,16% | 178 mld. | | -1,23% | 107 mld. | | -4,86% | 67,04 mld. | | -4,28% | 47,23 mld. | | +10,32% | 44,62 mld. | | +8,14% | 42,5 mld. | | +15,76% | 29,99 mld. | | +15,53% | 25,22 mld. | | -5,88% | 24,14 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|