Beurs gesloten -
Nasdaq
22:00:00 06-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
114,7
USD
|
+7,42%
|
|
+13,52%
|
-17,61%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48.766
|
54.020
|
59.465
|
31.806
|
22.111
|
18.269
|
-
|
-
|
Bedrijfswaarde
1 |
46.493
|
51.732
|
59.821
|
32.504
|
22.546
|
18.397
|
17.616
|
17.082
|
K/w-verhouding
|
49,2
x
|
83,1
x
|
75,5
x
|
-7,22
x
|
-19
x
|
-49,5
x
|
-11.912
x
|
39,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
13,8
x
|
16,7
x
|
13,1
x
|
6,94
x
|
4,91
x
|
4,04
x
|
3,73
x
|
3,41
x
|
Bedrijfswaarde/omzet
|
13,1
x
|
16
x
|
13,2
x
|
7,09
x
|
5,01
x
|
4,07
x
|
3,59
x
|
3,19
x
|
Bedrijfswaarde/EBITDA
|
37,8
x
|
56,5
x
|
46,8
x
|
45,9
x
|
46,2
x
|
44,2
x
|
26,5
x
|
17
x
|
Bedrijfswaarde/FCF
|
55,2
x
|
58,1
x
|
178
x
|
307
x
|
79,7
x
|
9,27
x
|
13
x
|
16,5
x
|
FCF Yield
|
1,81%
|
1,72%
|
0,56%
|
0,33%
|
1,26%
|
10,8%
|
7,71%
|
6,04%
|
Price to Book
|
10,6
x
|
11,6
x
|
5,56
x
|
-
|
-
|
2,85
x
|
2,67
x
|
2,83
x
|
Aantal aandelen (in duizenden)
|
147.000
|
146.000
|
156.305
|
157.300
|
158.800
|
159.255
|
-
|
-
|
Referentieprijs
2 |
331,7
|
370,0
|
380,4
|
202,2
|
139,2
|
114,7
|
114,7
|
114,7
|
Datum van publicatie
|
29-01-20
|
11-02-21
|
10-02-22
|
07-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.543
|
3.239
|
4.526
|
4.584
|
4.504
|
4.520
|
4.903
|
5.350
|
EBITDA
1 |
1.231
|
916
|
1.277
|
708
|
488
|
415,9
|
664,6
|
1.007
|
Bedrijfsresultaat (EBIT)
1 |
1.076
|
758
|
1.096
|
487
|
247
|
224,1
|
513,4
|
604
|
Operationele Marge
|
30,37%
|
23,4%
|
24,22%
|
10,62%
|
5,48%
|
4,96%
|
10,47%
|
11,29%
|
Resultaat voor belastingen (EBT)
1 |
1.118
|
856
|
884
|
-4.336
|
-1.117
|
-301
|
45,81
|
240,1
|
Nettowinst (verlies)
1 |
1.002
|
656
|
762
|
-4.404
|
-1.161
|
-291,9
|
312,9
|
563,4
|
Nettomarge
|
28,28%
|
20,25%
|
16,84%
|
-96,07%
|
-25,78%
|
-6,46%
|
6,38%
|
10,53%
|
WPA
2 |
6,740
|
4,450
|
5,040
|
-28,00
|
-7,340
|
-2,318
|
-0,009630
|
2,934
|
Free Cash Flow
1 |
842
|
891
|
337
|
106
|
283
|
1.984
|
1.358
|
1.032
|
FCF-marge
|
23,77%
|
27,51%
|
7,45%
|
2,31%
|
6,28%
|
43,9%
|
27,71%
|
19,3%
|
Kasstroomconversie (ebitda)
|
68,4%
|
97,27%
|
26,39%
|
14,97%
|
57,99%
|
477,08%
|
204,42%
|
102,51%
|
Kasstroomconversie (nettowinst)
|
84,03%
|
135,82%
|
44,23%
|
-
|
-
|
-
|
434,17%
|
183,23%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-01-20
|
11-02-21
|
10-02-22
|
07-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
1.198
|
1.223
|
1.162
|
1.115
|
1.083
|
1.087
|
1.176
|
1.119
|
1.122
|
1.076
|
1.098
|
1.138
|
1.192
|
1.161
|
1.188
|
EBITDA
1 |
196
|
263
|
194
|
159
|
90
|
80
|
143
|
154
|
113
|
93
|
98,17
|
115,6
|
144,5
|
114,3
|
112,9
|
Bedrijfsresultaat (EBIT)
1 |
146
|
212
|
141
|
102
|
31
|
21
|
82
|
93
|
51
|
33
|
37,3
|
74,4
|
95,09
|
97,36
|
116,4
|
Operationele Marge
|
12,19%
|
17,33%
|
12,13%
|
9,15%
|
2,86%
|
1,93%
|
6,97%
|
8,31%
|
4,55%
|
3,07%
|
3,4%
|
6,54%
|
7,98%
|
8,38%
|
9,8%
|
Resultaat voor belastingen (EBT)
1 |
86
|
140
|
-637
|
-3.672
|
-168
|
-78
|
-89
|
-782
|
-168
|
-109
|
-88,7
|
25,2
|
49,3
|
42,83
|
52,1
|
Nettowinst (verlies)
1 |
112
|
86
|
-535
|
-3.816
|
-140
|
3
|
-234
|
-754
|
-176
|
-126
|
-82,23
|
-13,78
|
0,6
|
117
|
107
|
Nettomarge
|
9,35%
|
7,03%
|
-46,04%
|
-342,24%
|
-12,93%
|
0,28%
|
-19,9%
|
-67,38%
|
-15,69%
|
-11,71%
|
-7,49%
|
-1,21%
|
0,05%
|
10,08%
|
9,01%
|
WPA
2 |
0,7100
|
0,5500
|
-3,400
|
-24,26
|
-0,8900
|
0,0200
|
-1,480
|
-4,770
|
-1,110
|
-0,7900
|
-0,6418
|
-0,4338
|
-0,2835
|
0,0233
|
0,0667
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-22
|
05-05-22
|
11-08-22
|
03-11-22
|
07-02-23
|
25-04-23
|
09-08-23
|
09-11-23
|
08-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
356
|
698
|
435
|
128
|
-
|
-
|
Nettokaspositie
1 |
2.273
|
2.288
|
-
|
-
|
-
|
-
|
653
|
1.187
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,2788
x
|
0,9859
x
|
0,8914
x
|
0,3078
x
|
-
|
-
|
Free Cash Flow
1 |
842
|
891
|
337
|
106
|
283
|
1.984
|
1.358
|
1.032
|
ROE (netto-inkomsten/eigen vermogen)
|
23,1%
|
14,3%
|
11,6%
|
3,88%
|
2,22%
|
1,61%
|
3,77%
|
6,7%
|
ROA (netto-inkomsten/totale activa)
|
13,7%
|
8,91%
|
7,82%
|
2,45%
|
1,23%
|
1,41%
|
2,99%
|
-
|
Totale activa
1 |
7.328
|
7.361
|
9.739
|
-180.020
|
-94.760
|
-20.758
|
10.468
|
-
|
Nettoactief per aandeel
2 |
31,40
|
31,90
|
68,40
|
-
|
-
|
40,30
|
42,90
|
40,60
|
Cashflow per aandeel
2 |
7,050
|
7,300
|
3,610
|
2,500
|
3,030
|
1,850
|
4,570
|
6,010
|
Capex
1 |
209
|
189
|
208
|
286
|
195
|
217
|
234
|
258
|
Capex/omzet
|
5,9%
|
5,84%
|
4,6%
|
6,24%
|
4,33%
|
4,81%
|
4,76%
|
4,82%
|
Datum van publicatie
|
29-01-20
|
11-02-21
|
10-02-22
|
07-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
114,7
USD Gemiddelde koersdoel
153
USD Spread / Gemiddelde doel +33,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,61% | 17,01 mld. | | +9,24% | 220 mld. | | +15,84% | 198 mld. | | +23,95% | 148 mld. | | +31,67% | 112 mld. | | +4,68% | 66,17 mld. | | +14,99% | 52,47 mld. | | +4,85% | 50,77 mld. | | -4,47% | 38,97 mld. | | -0,41% | 35,13 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|