Beurs gesloten -
Nyse
22:00:02 10-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
60,28
USD
|
-2,43%
|
|
+0,12%
|
-23,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
96.649
|
89.399
|
136.274
|
122.449
|
101.613
|
77.557
|
-
|
-
|
Bedrijfswaarde
1 |
159.446
|
146.192
|
179.925
|
160.658
|
151.768
|
126.749
|
123.369
|
116.388
|
K/w-verhouding
|
14,6
x
|
12,5
x
|
17,3
x
|
29,7
x
|
12,2
x
|
10,9
x
|
9,2
x
|
7,91
x
|
Dividendrendement
|
2,69%
|
2,93%
|
1,94%
|
2,36%
|
3,06%
|
4,31%
|
4,46%
|
4,85%
|
Marktkapitalisatie/omzet
|
0,38
x
|
0,33
x
|
0,47
x
|
0,38
x
|
0,28
x
|
0,21
x
|
0,2
x
|
0,19
x
|
Bedrijfswaarde/omzet
|
0,62
x
|
0,54
x
|
0,62
x
|
0,5
x
|
0,42
x
|
0,34
x
|
0,32
x
|
0,28
x
|
Bedrijfswaarde/EBITDA
|
9,23
x
|
8,07
x
|
9,2
x
|
8,04
x
|
7,59
x
|
7,29
x
|
6,45
x
|
5,77
x
|
Bedrijfswaarde/FCF
|
15,3
x
|
10,9
x
|
11,4
x
|
11,9
x
|
14,6
x
|
13,7
x
|
12,2
x
|
10,2
x
|
FCF Yield
|
6,52%
|
9,19%
|
8,75%
|
8,37%
|
6,85%
|
7,29%
|
8,2%
|
9,79%
|
Price to Book
|
1,51
x
|
1,29
x
|
1,81
x
|
1,71
x
|
1,33
x
|
0,99
x
|
0,93
x
|
0,85
x
|
Aantal aandelen (in duizenden)
|
1.300.964
|
1.308.913
|
1.321.000
|
1.313.967
|
1.286.897
|
1.255.373
|
-
|
-
|
Referentieprijs
2 |
74,29
|
68,30
|
103,2
|
93,19
|
78,96
|
61,78
|
61,78
|
61,78
|
Datum van publicatie
|
12-02-20
|
16-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
256.776
|
268.706
|
292.111
|
322.467
|
357.776
|
369.628
|
387.094
|
410.284
|
EBITDA
1 |
17.274
|
18.108
|
19.565
|
19.971
|
19.995
|
17.377
|
19.129
|
20.184
|
Bedrijfsresultaat (EBIT)
1 |
15.339
|
16.008
|
17.312
|
17.532
|
17.534
|
14.729
|
16.008
|
17.017
|
Operationele Marge
|
5,97%
|
5,96%
|
5,93%
|
5,44%
|
4,9%
|
3,98%
|
4,14%
|
4,15%
|
Resultaat voor belastingen (EBT)
1 |
8.997
|
9.770
|
10.420
|
5.628
|
11.173
|
10.004
|
11.753
|
13.573
|
Nettowinst (verlies)
1 |
6.634
|
7.179
|
7.910
|
4.149
|
8.344
|
7.382
|
8.690
|
10.038
|
Nettomarge
|
2,58%
|
2,67%
|
2,71%
|
1,29%
|
2,33%
|
2%
|
2,24%
|
2,45%
|
WPA
2 |
5,080
|
5,460
|
5,950
|
3,140
|
6,470
|
5,675
|
6,715
|
7,814
|
Free Cash Flow
1 |
10.391
|
13.428
|
15.745
|
13.450
|
10.395
|
9.237
|
10.118
|
11.393
|
FCF-marge
|
4,05%
|
5%
|
5,39%
|
4,17%
|
2,91%
|
2,5%
|
2,61%
|
2,78%
|
Kasstroomconversie (ebitda)
|
60,15%
|
74,16%
|
80,48%
|
67,35%
|
51,99%
|
53,15%
|
52,89%
|
56,45%
|
Kasstroomconversie (nettowinst)
|
156,63%
|
187,05%
|
199,05%
|
324,17%
|
124,58%
|
125,12%
|
116,43%
|
113,5%
|
Dividend per aandeel
2 |
2,000
|
2,000
|
2,000
|
2,200
|
2,420
|
2,660
|
2,756
|
2,996
|
Datum van publicatie
|
12-02-20
|
16-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
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 |
76.604
|
76.826
|
80.636
|
81.159
|
83.846
|
85.278
|
88.921
|
89.764
|
93.813
|
88.437
|
91.646
|
92.497
|
96.697
|
93.552
|
95.986
|
EBITDA
1 |
4.733
|
5.070
|
5.431
|
4.825
|
4.645
|
4.969
|
5.100
|
5.074
|
4.852
|
3.587
|
4.317
|
4.801
|
4.602
|
4.238
|
4.969
|
Bedrijfsresultaat (EBIT)
1 |
4.147
|
4.483
|
4.810
|
4.233
|
4.006
|
4.370
|
4.481
|
4.456
|
4.227
|
2.957
|
3.672
|
4.122
|
3.964
|
3.524
|
4.255
|
Operationele Marge
|
5,41%
|
5,84%
|
5,97%
|
5,22%
|
4,78%
|
5,12%
|
5,04%
|
4,96%
|
4,51%
|
3,34%
|
4,01%
|
4,46%
|
4,1%
|
3,77%
|
4,43%
|
Resultaat voor belastingen (EBT)
1 |
1.570
|
2.946
|
4.029
|
-4.456
|
3.109
|
2.879
|
2.570
|
3.019
|
2.705
|
1.580
|
2.334
|
2.860
|
2.723
|
2.606
|
3.330
|
Nettowinst (verlies)
1 |
1.306
|
2.312
|
2.951
|
-3.416
|
2.302
|
2.136
|
1.901
|
2.261
|
2.046
|
1.113
|
1.855
|
2.192
|
2.108
|
1.818
|
2.293
|
Nettomarge
|
1,7%
|
3,01%
|
3,66%
|
-4,21%
|
2,75%
|
2,5%
|
2,14%
|
2,52%
|
2,18%
|
1,26%
|
2,02%
|
2,37%
|
2,18%
|
1,94%
|
2,39%
|
WPA
2 |
0,9800
|
1,740
|
2,230
|
-2,600
|
1,750
|
1,650
|
1,480
|
1,750
|
1,580
|
0,8800
|
1,457
|
1,692
|
1,659
|
1,437
|
1,818
|
Dividend per aandeel
2 |
0,5000
|
0,5500
|
0,5500
|
0,5500
|
0,5500
|
0,6050
|
0,6050
|
0,6050
|
0,6050
|
0,6650
|
0,6664
|
0,6664
|
0,6664
|
0,7290
|
0,7290
|
Datum van publicatie
|
09-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
08-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
07-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
62.797
|
56.793
|
43.651
|
38.209
|
50.155
|
49.192
|
45.812
|
38.831
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,635
x
|
3,136
x
|
2,231
x
|
1,913
x
|
2,508
x
|
2,831
x
|
2,395
x
|
1,924
x
|
Free Cash Flow
1 |
10.391
|
13.428
|
15.745
|
13.450
|
10.395
|
9.237
|
10.118
|
11.393
|
ROE (netto-inkomsten/eigen vermogen)
|
15,1%
|
14,8%
|
15,5%
|
15,7%
|
15,2%
|
11,4%
|
11,9%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
4,41%
|
4,35%
|
4,82%
|
4,99%
|
4,72%
|
3,61%
|
3,96%
|
4%
|
Totale activa
1 |
150.315
|
164.974
|
164.261
|
83.216
|
176.918
|
204.586
|
219.421
|
250.941
|
Nettoactief per aandeel
2 |
49,10
|
53,00
|
56,90
|
54,60
|
59,40
|
62,50
|
66,30
|
72,80
|
Cashflow per aandeel
2 |
9,850
|
12,10
|
13,70
|
12,20
|
10,40
|
7,930
|
8,810
|
10,70
|
Capex
1 |
2.457
|
2.437
|
2.520
|
2.727
|
3.031
|
3.012
|
3.143
|
3.286
|
Capex/omzet
|
0,96%
|
0,91%
|
0,86%
|
0,85%
|
0,85%
|
0,81%
|
0,81%
|
0,8%
|
Datum van publicatie
|
12-02-20
|
16-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
61,78
USD Gemiddelde koersdoel
69,02
USD Spread / Gemiddelde doel +11,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -23,66% | 77,56 mld. | | +26,08% | 88,38 mld. | | +8,73% | 28,74 mld. | | +7,45% | 18,45 mld. | | -13,80% | 16,57 mld. | | +2,60% | 15,81 mld. | | +78,26% | 13,65 mld. | | +82,29% | 13,06 mld. | | +3,66% | 12,61 mld. | | +35,15% | 12,56 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|