Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
344,6
USD
|
+4,11%
|
|
+3,61%
|
+15,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
76.362
|
75.209
|
76.106
|
101.304
|
87.625
|
97.898
|
-
|
-
|
Bedrijfswaarde
1 |
109.150
|
97.946
|
104.695
|
126.473
|
110.733
|
120.965
|
117.417
|
113.320
|
K/w-verhouding
|
15,2
x
|
9,07
x
|
14,6
x
|
15,6
x
|
17,2
x
|
18,5
x
|
13,1
x
|
11,5
x
|
Dividendrendement
|
0,02%
|
0,02%
|
1,74%
|
1,35%
|
1,64%
|
1,62%
|
1,74%
|
1,89%
|
Marktkapitalisatie/omzet
|
0,54
x
|
0,47
x
|
0,44
x
|
0,56
x
|
0,45
x
|
0,42
x
|
0,4
x
|
0,37
x
|
Bedrijfswaarde/omzet
|
0,78
x
|
0,61
x
|
0,6
x
|
0,7
x
|
0,57
x
|
0,51
x
|
0,48
x
|
0,43
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
8,85
x
|
9,42
x
|
11
x
|
9,24
x
|
9,04
x
|
8,13
x
|
7,28
x
|
Bedrijfswaarde/FCF
|
12,9
x
|
10,6
x
|
17,3
x
|
17,2
x
|
10,8
x
|
10,4
x
|
10,4
x
|
9,57
x
|
FCF Yield
|
7,73%
|
9,45%
|
5,77%
|
5,82%
|
9,25%
|
9,57%
|
9,62%
|
10,4%
|
Price to Book
|
1,68
x
|
1,47
x
|
1,57
x
|
2,21
x
|
1,89
x
|
2,28
x
|
2,13
x
|
1,72
x
|
Aantal aandelen (in duizenden)
|
373.425
|
361.267
|
331.428
|
305.739
|
292.620
|
284.074
|
-
|
-
|
Referentieprijs
2 |
204,5
|
208,2
|
229,6
|
331,3
|
299,4
|
344,6
|
344,6
|
344,6
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
03-02-23
|
02-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
140.175
|
160.067
|
174.078
|
180.642
|
195.322
|
235.693
|
247.180
|
262.372
|
EBITDA
1 |
10.752
|
11.072
|
11.118
|
11.522
|
11.980
|
13.383
|
14.437
|
15.573
|
Bedrijfsresultaat (EBIT)
1 |
8.887
|
8.153
|
7.935
|
8.414
|
8.536
|
9.947
|
10.939
|
11.808
|
Operationele Marge
|
6,34%
|
5,09%
|
4,56%
|
4,66%
|
4,37%
|
4,22%
|
4,43%
|
4,5%
|
Resultaat voor belastingen (EBT)
1 |
6.570
|
10.868
|
6.782
|
8.353
|
5.513
|
6.587
|
9.435
|
10.351
|
Nettowinst (verlies)
1 |
5.104
|
8.458
|
5.365
|
6.668
|
5.164
|
5.000
|
7.138
|
7.828
|
Nettomarge
|
3,64%
|
5,28%
|
3,08%
|
3,69%
|
2,64%
|
2,12%
|
2,89%
|
2,98%
|
WPA
2 |
13,44
|
22,96
|
15,73
|
21,30
|
17,39
|
18,62
|
26,21
|
29,99
|
Free Cash Flow
1 |
8.435
|
9.256
|
6.037
|
7.361
|
10.240
|
11.579
|
11.295
|
11.837
|
FCF-marge
|
6,02%
|
5,78%
|
3,47%
|
4,07%
|
5,24%
|
4,91%
|
4,57%
|
4,51%
|
Kasstroomconversie (ebitda)
|
78,45%
|
83,6%
|
54,3%
|
63,89%
|
85,48%
|
86,52%
|
78,24%
|
76,01%
|
Kasstroomconversie (nettowinst)
|
165,26%
|
109,43%
|
112,53%
|
110,39%
|
198,3%
|
231,6%
|
158,23%
|
151,2%
|
Dividend per aandeel
2 |
0,0400
|
0,0400
|
4,000
|
4,480
|
4,920
|
5,586
|
5,980
|
6,500
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
03-02-23
|
02-02-24
|
-
|
-
|
-
|
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 |
45.676
|
44.005
|
45.480
|
45.280
|
45.743
|
46.479
|
48.616
|
49.048
|
51.149
|
57.247
|
58.320
|
59.107
|
61.035
|
59.824
|
60.883
|
EBITDA
1 |
2.530
|
3.022
|
3.140
|
2.867
|
2.445
|
2.684
|
2.976
|
3.220
|
3.133
|
2.992
|
3.091
|
3.552
|
3.562
|
3.094
|
3.351
|
Bedrijfsresultaat (EBIT)
1 |
1.537
|
2.167
|
2.381
|
2.141
|
1.725
|
2.015
|
2.221
|
2.454
|
2.060
|
2.256
|
2.250
|
2.691
|
2.721
|
2.429
|
2.595
|
Operationele Marge
|
3,37%
|
4,92%
|
5,24%
|
4,73%
|
3,77%
|
4,34%
|
4,57%
|
5%
|
4,03%
|
3,94%
|
3,86%
|
4,55%
|
4,46%
|
4,06%
|
4,26%
|
Resultaat voor belastingen (EBT)
1 |
1.312
|
1.549
|
1.985
|
3.491
|
1.328
|
1.601
|
1.884
|
1.840
|
188
|
79
|
1.849
|
2.270
|
2.285
|
2.038
|
2.250
|
Nettowinst (verlies)
1 |
1.116
|
1.183
|
1.559
|
2.757
|
1.169
|
1.267
|
1.460
|
1.408
|
1.029
|
-277
|
1.436
|
1.814
|
1.828
|
1.545
|
1.737
|
Nettomarge
|
2,44%
|
2,69%
|
3,43%
|
6,09%
|
2,56%
|
2,73%
|
3%
|
2,87%
|
2,01%
|
-0,48%
|
2,46%
|
3,07%
|
2,99%
|
2,58%
|
2,85%
|
WPA
2 |
3,390
|
3,680
|
4,900
|
8,970
|
3,830
|
4,240
|
4,920
|
4,740
|
3,490
|
-0,9700
|
5,225
|
6,547
|
6,673
|
5,508
|
6,308
|
Dividend per aandeel
2 |
1,000
|
1,120
|
1,120
|
1,120
|
1,120
|
1,230
|
1,230
|
1,230
|
1,230
|
1,400
|
1,375
|
1,375
|
1,375
|
1,440
|
1,440
|
Datum van publicatie
|
03-02-22
|
06-05-22
|
04-08-22
|
03-11-22
|
03-02-23
|
05-05-23
|
03-08-23
|
02-11-23
|
02-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
32.788
|
22.737
|
28.589
|
25.169
|
23.108
|
23.067
|
19.519
|
15.423
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,049
x
|
2,054
x
|
2,571
x
|
2,184
x
|
1,929
x
|
1,724
x
|
1,352
x
|
0,9903
x
|
Free Cash Flow
1 |
8.435
|
9.256
|
6.037
|
7.361
|
10.240
|
11.579
|
11.295
|
11.837
|
ROE (netto-inkomsten/eigen vermogen)
|
15%
|
14,2%
|
14,3%
|
15,8%
|
16,4%
|
18,5%
|
20,6%
|
19,5%
|
ROA (netto-inkomsten/totale activa)
|
3,33%
|
5,44%
|
4,5%
|
4,88%
|
5,02%
|
4,73%
|
4,91%
|
5%
|
Totale activa
1 |
153.227
|
155.612
|
119.267
|
136.779
|
102.838
|
105.662
|
145.472
|
156.727
|
Nettoactief per aandeel
2 |
122,0
|
142,0
|
146,0
|
150,0
|
158,0
|
151,0
|
161,0
|
201,0
|
Cashflow per aandeel
2 |
25,00
|
28,10
|
21,10
|
27,60
|
39,80
|
35,30
|
42,30
|
-
|
Capex
1 |
1.050
|
1.094
|
1.154
|
1.295
|
1.573
|
1.474
|
1.595
|
1.719
|
Capex/omzet
|
0,75%
|
0,68%
|
0,66%
|
0,72%
|
0,81%
|
0,63%
|
0,65%
|
0,66%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
03-02-23
|
02-02-24
|
-
|
-
|
-
|
Laatste slotkoers
344,6
USD Gemiddelde koersdoel
392
USD Spread / Gemiddelde doel +13,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,08% | 97,9 mld. | | -5,91% | 456 mld. | | +14,19% | 125 mld. | | -21,78% | 43,15 mld. | | -3,53% | 38,2 mld. | | -27,51% | 2,57 mld. | | -8,59% | 1,51 mld. | | +15,53% | 546 mln. |
Beheerde gezondheidszorg - Andere
|