Beurs gesloten -
Nyse
22:00:01 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
547,7
USD
|
+0,70%
|
|
+1,58%
|
+16,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
76.584
|
79.856
|
112.508
|
122.511
|
110.797
|
127.298
|
-
|
-
|
Bedrijfswaarde
1 |
92.083
|
94.150
|
130.384
|
139.238
|
129.391
|
144.484
|
140.967
|
139.089
|
K/w-verhouding
|
16,4
x
|
17,9
x
|
18,7
x
|
20,7
x
|
18,7
x
|
15,9
x
|
13,9
x
|
12,3
x
|
Dividendrendement
|
1,06%
|
1,18%
|
0,98%
|
1%
|
1,26%
|
1,14%
|
1,23%
|
1,32%
|
Marktkapitalisatie/omzet
|
0,74
x
|
0,66
x
|
0,82
x
|
0,79
x
|
0,65
x
|
0,74
x
|
0,7
x
|
0,65
x
|
Bedrijfswaarde/omzet
|
0,89
x
|
0,78
x
|
0,95
x
|
0,89
x
|
0,76
x
|
0,84
x
|
0,77
x
|
0,71
x
|
Bedrijfswaarde/EBITDA
|
11,7
x
|
10,1
x
|
13
x
|
12,7
x
|
10,7
x
|
10,7
x
|
9,57
x
|
8,66
x
|
Bedrijfswaarde/FCF
|
18,5
x
|
9,74
x
|
17,9
x
|
19,2
x
|
19,1
x
|
16,6
x
|
14
x
|
13,3
x
|
FCF Yield
|
5,41%
|
10,3%
|
5,58%
|
5,2%
|
5,23%
|
6,03%
|
7,14%
|
7,52%
|
Price to Book
|
2,48
x
|
2,46
x
|
3,17
x
|
3,36
x
|
2,85
x
|
2,89
x
|
2,54
x
|
2,22
x
|
Aantal aandelen (in duizenden)
|
253.564
|
248.704
|
242.715
|
238.828
|
234.959
|
232.418
|
-
|
-
|
Referentieprijs
2 |
302,0
|
321,1
|
463,5
|
513,0
|
471,6
|
547,7
|
547,7
|
547,7
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
103.141
|
120.808
|
136.943
|
155.660
|
170.209
|
171.532
|
182.372
|
194.960
|
EBITDA
1 |
7.862
|
9.320
|
10.011
|
10.924
|
12.114
|
13.497
|
14.727
|
16.053
|
Bedrijfsresultaat (EBIT)
1 |
7.067
|
8.527
|
9.150
|
10.016
|
11.254
|
12.329
|
13.485
|
14.712
|
Operationele Marge
|
6,85%
|
7,06%
|
6,68%
|
6,43%
|
6,61%
|
7,19%
|
7,39%
|
7,55%
|
Resultaat voor belastingen (EBT)
1 |
5.985
|
6.238
|
7.925
|
7.769
|
7.715
|
10.455
|
11.761
|
12.572
|
Nettowinst (verlies)
1 |
4.807
|
4.572
|
6.104
|
6.025
|
5.987
|
8.045
|
9.087
|
9.981
|
Nettomarge
|
4,66%
|
3,78%
|
4,46%
|
3,87%
|
3,52%
|
4,69%
|
4,98%
|
5,12%
|
WPA
2 |
18,47
|
17,98
|
24,73
|
24,81
|
25,22
|
34,46
|
39,49
|
44,53
|
Free Cash Flow
1 |
4.984
|
9.667
|
7.277
|
7.247
|
6.765
|
8.720
|
10.064
|
10.462
|
FCF-marge
|
4,83%
|
8%
|
5,31%
|
4,66%
|
3,97%
|
5,08%
|
5,52%
|
5,37%
|
Kasstroomconversie (ebitda)
|
63,39%
|
103,72%
|
72,69%
|
66,34%
|
55,84%
|
64,6%
|
68,33%
|
65,17%
|
Kasstroomconversie (nettowinst)
|
103,68%
|
211,44%
|
119,22%
|
120,28%
|
112,99%
|
108,39%
|
110,75%
|
104,81%
|
Dividend per aandeel
2 |
3,200
|
3,800
|
4,520
|
5,120
|
5,920
|
6,254
|
6,720
|
7,251
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
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 |
36.018
|
37.886
|
38.482
|
39.625
|
39.667
|
41.898
|
43.377
|
42.480
|
42.454
|
42.273
|
42.906
|
42.849
|
43.446
|
44.506
|
45.752
|
EBITDA
1 |
1.998
|
3.046
|
2.993
|
2.862
|
2.023
|
3.472
|
3.313
|
3.659
|
2.094
|
3.746
|
3.534
|
3.568
|
2.493
|
3.985
|
4.028
|
Bedrijfsresultaat (EBIT)
1 |
1.773
|
2.817
|
2.766
|
2.636
|
1.797
|
3.245
|
3.101
|
3.021
|
1.887
|
3.531
|
3.293
|
3.288
|
2.250
|
3.866
|
3.697
|
Operationele Marge
|
4,92%
|
7,44%
|
7,19%
|
6,65%
|
4,53%
|
7,74%
|
7,15%
|
7,11%
|
4,44%
|
8,35%
|
7,68%
|
7,67%
|
5,18%
|
8,69%
|
8,08%
|
Resultaat voor belastingen (EBT)
1 |
1.400
|
2.326
|
2.143
|
2.146
|
1.154
|
2.619
|
2.441
|
1.654
|
1.001
|
2.939
|
2.860
|
2.835
|
1.908
|
3.429
|
3.342
|
Nettowinst (verlies)
1 |
1.137
|
1.805
|
1.653
|
1.618
|
949
|
1.989
|
1.853
|
1.289
|
856
|
2.246
|
2.204
|
2.169
|
1.482
|
2.647
|
2.524
|
Nettomarge
|
3,16%
|
4,76%
|
4,3%
|
4,08%
|
2,39%
|
4,75%
|
4,27%
|
3,03%
|
2,02%
|
5,31%
|
5,14%
|
5,06%
|
3,41%
|
5,95%
|
5,52%
|
WPA
2 |
4,630
|
7,390
|
6,790
|
6,680
|
3,930
|
8,300
|
7,790
|
5,450
|
3,630
|
9,590
|
9,452
|
9,287
|
6,404
|
11,49
|
10,90
|
Dividend per aandeel
2 |
1,130
|
1,280
|
1,280
|
1,280
|
1,280
|
1,480
|
1,480
|
1,480
|
1,480
|
1,630
|
1,525
|
1,525
|
1,525
|
1,557
|
1,557
|
Datum van publicatie
|
26-01-22
|
20-04-22
|
20-07-22
|
19-10-22
|
25-01-23
|
19-04-23
|
19-07-23
|
18-10-23
|
24-01-24
|
18-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.499
|
14.294
|
17.876
|
16.727
|
18.594
|
17.187
|
13.669
|
11.792
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,971
x
|
1,534
x
|
1,786
x
|
1,531
x
|
1,535
x
|
1,273
x
|
0,9282
x
|
0,7345
x
|
Free Cash Flow
1 |
4.984
|
9.667
|
7.277
|
7.247
|
6.765
|
8.720
|
10.064
|
10.462
|
ROE (netto-inkomsten/eigen vermogen)
|
16%
|
14,1%
|
17,6%
|
16,7%
|
20,8%
|
20,7%
|
20,3%
|
19,4%
|
ROA (netto-inkomsten/totale activa)
|
6,45%
|
5,57%
|
6,64%
|
6,02%
|
7,43%
|
7,96%
|
8,12%
|
8,12%
|
Totale activa
1 |
74.512
|
82.034
|
91.962
|
100.116
|
80.538
|
101.065
|
111.929
|
122.954
|
Nettoactief per aandeel
2 |
122,0
|
131,0
|
146,0
|
153,0
|
166,0
|
190,0
|
216,0
|
247,0
|
Cashflow per aandeel
2 |
23,30
|
42,00
|
33,90
|
34,60
|
34,00
|
37,00
|
43,90
|
-
|
Capex
1 |
1.077
|
1.021
|
1.087
|
1.152
|
1.296
|
1.346
|
1.371
|
1.463
|
Capex/omzet
|
1,04%
|
0,85%
|
0,79%
|
0,74%
|
0,76%
|
0,78%
|
0,75%
|
0,75%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Laatste slotkoers
547,7
USD Gemiddelde koersdoel
603,3
USD Spread / Gemiddelde doel +10,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,15% | 127 mld. | | -0,35% | 483 mld. | | +13,11% | 96,22 mld. | | -22,19% | 42,92 mld. | | +5,19% | 41,66 mld. | | -3,79% | 20,37 mld. | | -15,68% | 1,39 mld. | | -6,52% | 441 mln. |
Beheerde gezondheidszorg - Andere
|