Beurs gesloten -
Nyse
22:00:02 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.518
USD
|
-0,29%
|
|
+3,88%
|
+25,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.320
|
27.118
|
39.011
|
32.225
|
26.302
|
32.427
|
-
|
-
|
Bedrijfswaarde
1 |
20.403
|
28.358
|
40.595
|
34.144
|
28.313
|
34.418
|
34.227
|
34.025
|
K/w-verhouding
|
35,3
x
|
45,8
x
|
51,8
x
|
37,6
x
|
33,8
x
|
40
x
|
35,5
x
|
30,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
6,42
x
|
8,79
x
|
10,5
x
|
8,22
x
|
6,94
x
|
8,46
x
|
8,01
x
|
7,64
x
|
Bedrijfswaarde/omzet
|
6,78
x
|
9,19
x
|
10,9
x
|
8,71
x
|
7,47
x
|
8,98
x
|
8,46
x
|
8,02
x
|
Bedrijfswaarde/EBITDA
|
25
x
|
32,1
x
|
36,8
x
|
27,6
x
|
23,6
x
|
27,8
x
|
25,7
x
|
23,8
x
|
Bedrijfswaarde/FCF
|
40,3
x
|
44,9
x
|
50,7
x
|
46,3
x
|
32,9
x
|
40,3
x
|
36,2
x
|
33,1
x
|
FCF Yield
|
2,48%
|
2,23%
|
1,97%
|
2,16%
|
3,04%
|
2,48%
|
2,76%
|
3,02%
|
Price to Book
|
45,5
x
|
97,6
x
|
232
x
|
1.311
x
|
-177
x
|
-176
x
|
-138
x
|
-199
x
|
Aantal aandelen (in duizenden)
|
24.354
|
23.795
|
22.986
|
22.294
|
21.684
|
21.357
|
-
|
-
|
Referentieprijs
2 |
793,3
|
1.140
|
1.697
|
1.445
|
1.213
|
1.518
|
1.518
|
1.518
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.009
|
3.085
|
3.718
|
3.920
|
3.788
|
3.834
|
4.047
|
4.243
|
EBITDA
1 |
817,1
|
882,8
|
1.103
|
1.239
|
1.201
|
1.237
|
1.331
|
1.428
|
Bedrijfsresultaat (EBIT)
1 |
778,1
|
840,7
|
1.058
|
1.192
|
1.152
|
1.175
|
1.264
|
1.344
|
Operationele Marge
|
25,86%
|
27,25%
|
28,45%
|
30,42%
|
30,41%
|
30,63%
|
31,24%
|
31,66%
|
Resultaat voor belastingen (EBT)
|
681,4
|
748,7
|
949,4
|
1.071
|
973,7
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
561,1
|
602,7
|
769
|
872,5
|
788,8
|
831,3
|
920,5
|
996,8
|
Nettomarge
|
18,65%
|
19,54%
|
20,68%
|
22,26%
|
20,82%
|
21,68%
|
22,75%
|
23,49%
|
WPA
2 |
22,47
|
24,91
|
32,78
|
38,41
|
35,90
|
37,92
|
42,82
|
49,10
|
Free Cash Flow
1 |
506,1
|
632,2
|
801,2
|
737,8
|
860,6
|
854,4
|
944,6
|
1.028
|
FCF-marge
|
16,82%
|
20,49%
|
21,55%
|
18,82%
|
22,72%
|
22,28%
|
23,34%
|
24,22%
|
Kasstroomconversie (ebitda)
|
61,94%
|
71,62%
|
72,66%
|
59,54%
|
71,66%
|
69,1%
|
70,96%
|
71,98%
|
Kasstroomconversie (nettowinst)
|
90,2%
|
104,89%
|
104,2%
|
84,56%
|
109,1%
|
102,78%
|
102,62%
|
103,12%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
10-02-22
|
09-02-23
|
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 |
1.037
|
897,8
|
978,4
|
985,8
|
1.058
|
928,7
|
982,1
|
942,5
|
935
|
925,9
|
931,9
|
962,5
|
1.017
|
941,5
|
990
|
EBITDA
1 |
330,6
|
253,1
|
296,9
|
318,8
|
370,4
|
278,5
|
319,9
|
308,2
|
294,3
|
279,8
|
284,1
|
322,4
|
351,9
|
297
|
321
|
Bedrijfsresultaat (EBIT)
1 |
319,1
|
241,2
|
285,4
|
307,2
|
358,6
|
266,5
|
307,7
|
278
|
281,8
|
267,3
|
267,8
|
303
|
338,4
|
275,5
|
289,6
|
Operationele Marge
|
30,76%
|
26,87%
|
29,17%
|
31,16%
|
33,91%
|
28,69%
|
31,33%
|
29,5%
|
30,14%
|
28,87%
|
28,74%
|
31,47%
|
33,26%
|
29,26%
|
29,25%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
230,9
|
174
|
212,1
|
220,6
|
265,8
|
188,4
|
213,9
|
201,6
|
184,8
|
177,5
|
186,9
|
218,5
|
243,1
|
187
|
206,8
|
Nettomarge
|
22,26%
|
19,38%
|
21,68%
|
22,38%
|
25,13%
|
20,29%
|
21,78%
|
21,39%
|
19,76%
|
19,17%
|
20,05%
|
22,7%
|
23,89%
|
19,87%
|
20,89%
|
WPA
2 |
9,940
|
7,550
|
9,290
|
9,760
|
11,86
|
8,470
|
9,690
|
9,210
|
8,520
|
8,280
|
8,473
|
9,853
|
11,03
|
8,870
|
9,870
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-22
|
05-05-22
|
28-07-22
|
03-11-22
|
09-02-23
|
04-05-23
|
27-07-23
|
09-11-23
|
08-02-24
|
09-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.083
|
1.240
|
1.583
|
1.919
|
2.011
|
1.991
|
1.800
|
1.599
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,326
x
|
1,405
x
|
1,436
x
|
1,548
x
|
1,675
x
|
1,61
x
|
1,352
x
|
1,12
x
|
Free Cash Flow
1 |
506
|
632
|
801
|
738
|
861
|
854
|
945
|
1.028
|
ROE (netto-inkomsten/eigen vermogen)
|
111%
|
171%
|
339%
|
889%
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
20,8%
|
21,5%
|
25%
|
25,6%
|
23%
|
28,5%
|
30%
|
33,3%
|
Totale activa
1 |
2.704
|
2.802
|
3.071
|
3.410
|
3.424
|
2.917
|
3.073
|
2.993
|
Nettoactief per aandeel
2 |
17,40
|
11,70
|
7,310
|
1,100
|
-6,860
|
-8,620
|
-11,00
|
-7,640
|
Cashflow per aandeel
2 |
24,20
|
29,90
|
38,70
|
37,80
|
44,00
|
44,80
|
48,60
|
55,80
|
Capex
1 |
97,3
|
92,5
|
108
|
121
|
105
|
120
|
111
|
117
|
Capex/omzet
|
3,24%
|
3%
|
2,89%
|
3,09%
|
2,78%
|
3,13%
|
2,75%
|
2,76%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
1.518
USD Gemiddelde koersdoel
1.317
USD Spread / Gemiddelde doel -13,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,17% | 32,52 mld. | | -6,23% | 181 mld. | | +2,59% | 114 mld. | | -2,75% | 68,29 mld. | | +5,32% | 52,24 mld. | | +7,61% | 44,3 mld. | | +6,07% | 42,73 mld. | | +18,95% | 26,02 mld. | | -2,66% | 25,91 mld. | | -2,18% | 24,72 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|