Geschatte realtime
Cboe BZX
19:25:30 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
306,8
USD
|
-0,43%
|
|
-0,58%
|
-14,82%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.508
|
12.612
|
18.576
|
19.285
|
21.064
|
18.058
|
-
|
-
|
Bedrijfswaarde
1 |
5.365
|
8.710
|
13.109
|
13.956
|
14.137
|
14.773
|
13.286
|
11.871
|
K/w-verhouding
|
11,8
x
|
18,9
x
|
28,3
x
|
24,4
x
|
19,2
x
|
14,1
x
|
12,2
x
|
10,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,51
x
|
0,65
x
|
0,67
x
|
0,6
x
|
0,62
x
|
0,45
x
|
0,42
x
|
0,39
x
|
Bedrijfswaarde/omzet
|
0,32
x
|
0,45
x
|
0,47
x
|
0,44
x
|
0,41
x
|
0,37
x
|
0,31
x
|
0,26
x
|
Bedrijfswaarde/EBITDA
|
4,67
x
|
6,55
x
|
10,5
x
|
8,69
x
|
8,07
x
|
7,14
x
|
5,72
x
|
4,62
x
|
Bedrijfswaarde/FCF
|
14,5
x
|
4,8
x
|
6,42
x
|
20,5
x
|
8,96
x
|
10
x
|
7,21
x
|
-
|
FCF Yield
|
6,9%
|
20,8%
|
15,6%
|
4,89%
|
11,2%
|
9,98%
|
13,9%
|
-
|
Price to Book
|
4,29
x
|
5,99
x
|
7,01
x
|
6,46
x
|
4,97
x
|
3,26
x
|
2,59
x
|
2,1
x
|
Aantal aandelen (in duizenden)
|
62.700
|
59.300
|
58.400
|
58.400
|
58.300
|
58.600
|
-
|
-
|
Referentieprijs
2 |
135,7
|
212,7
|
318,1
|
330,2
|
361,3
|
308,2
|
308,2
|
308,2
|
Datum van publicatie
|
10-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.829
|
19.423
|
27.771
|
31.974
|
34.072
|
39.695
|
42.531
|
46.137
|
EBITDA
1 |
1.148
|
1.330
|
1.244
|
1.606
|
1.751
|
2.070
|
2.324
|
2.572
|
Bedrijfsresultaat (EBIT)
1 |
1.044
|
1.242
|
1.113
|
1.430
|
1.648
|
1.912
|
2.164
|
2.447
|
Operationele Marge
|
6,2%
|
6,39%
|
4,01%
|
4,47%
|
4,84%
|
4,82%
|
5,09%
|
5,3%
|
Resultaat voor belastingen (EBT)
1 |
972
|
961
|
875
|
1.063
|
1.464
|
1.701
|
1.965
|
2.248
|
Nettowinst (verlies)
1 |
737
|
673
|
659
|
792
|
1.091
|
1.272
|
1.457
|
1.683
|
Nettomarge
|
4,38%
|
3,46%
|
2,37%
|
2,48%
|
3,2%
|
3,2%
|
3,43%
|
3,65%
|
WPA
2 |
11,47
|
11,23
|
11,25
|
13,55
|
18,77
|
21,89
|
25,21
|
28,99
|
Free Cash Flow
1 |
370
|
1.816
|
2.042
|
682
|
1.578
|
1.474
|
1.844
|
-
|
FCF-marge
|
2,2%
|
9,35%
|
7,35%
|
2,13%
|
4,63%
|
3,71%
|
4,33%
|
-
|
Kasstroomconversie (ebitda)
|
32,23%
|
136,57%
|
164,15%
|
42,47%
|
90,12%
|
71,21%
|
79,33%
|
-
|
Kasstroomconversie (nettowinst)
|
50,2%
|
269,84%
|
309,86%
|
86,11%
|
144,64%
|
115,91%
|
126,55%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-20
|
10-02-21
|
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 |
7.409
|
7.770
|
8.054
|
7.927
|
8.223
|
8.149
|
8.327
|
8.548
|
9.048
|
9.931
|
9.763
|
9.914
|
10.137
|
10.468
|
10.487
|
EBITDA
1 |
275
|
434
|
408
|
392
|
371
|
499
|
487
|
444
|
362
|
494
|
499,6
|
541,9
|
516,1
|
586,5
|
600,4
|
Bedrijfsresultaat (EBIT)
1 |
240
|
394
|
367
|
347
|
324
|
455
|
445
|
402
|
346
|
449
|
458,9
|
502,8
|
480,8
|
547,9
|
562,1
|
Operationele Marge
|
3,24%
|
5,07%
|
4,56%
|
4,38%
|
3,94%
|
5,58%
|
5,34%
|
4,7%
|
3,82%
|
4,52%
|
4,7%
|
5,07%
|
4,74%
|
5,23%
|
5,36%
|
Resultaat voor belastingen (EBT)
1 |
136
|
344
|
334
|
307
|
78
|
427
|
416
|
332
|
289
|
399
|
408,1
|
449,6
|
429,6
|
497,3
|
493,8
|
Nettowinst (verlies)
1 |
103
|
258
|
248
|
230
|
56
|
321
|
309
|
245
|
216
|
301
|
309,8
|
336,1
|
314,3
|
375,5
|
372,2
|
Nettomarge
|
1,39%
|
3,32%
|
3,08%
|
2,9%
|
0,68%
|
3,94%
|
3,71%
|
2,87%
|
2,39%
|
3,03%
|
3,17%
|
3,39%
|
3,1%
|
3,59%
|
3,55%
|
WPA
2 |
1,740
|
4,390
|
4,250
|
3,950
|
0,9600
|
5,520
|
5,350
|
4,210
|
3,700
|
5,170
|
5,245
|
5,893
|
5,511
|
6,426
|
6,643
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
27-04-22
|
27-07-22
|
26-10-22
|
08-02-23
|
26-04-23
|
26-07-23
|
25-10-23
|
07-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
3.143
|
3.902
|
5.467
|
5.329
|
6.927
|
3.285
|
4.772
|
6.187
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
370
|
1.816
|
2.042
|
682
|
1.578
|
1.474
|
1.844
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
40,9%
|
33,2%
|
27,9%
|
37,5%
|
30,4%
|
27,1%
|
24,1%
|
22,4%
|
ROA (netto-inkomsten/totale activa)
|
10,6%
|
8,25%
|
6,06%
|
8,55%
|
8,02%
|
8,1%
|
8,24%
|
8,31%
|
Totale activa
1 |
6.971
|
8.159
|
10.871
|
9.266
|
13.603
|
15.701
|
17.675
|
20.256
|
Nettoactief per aandeel
2 |
31,60
|
35,50
|
45,30
|
51,10
|
72,70
|
94,50
|
119,0
|
147,0
|
Cashflow per aandeel
2 |
6,650
|
-
|
36,20
|
13,20
|
28,60
|
36,10
|
36,50
|
42,10
|
Capex
1 |
57
|
74
|
77
|
91
|
84
|
105
|
110
|
113
|
Capex/omzet
|
0,34%
|
0,38%
|
0,28%
|
0,28%
|
0,25%
|
0,27%
|
0,26%
|
0,24%
|
Datum van publicatie
|
10-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
308,2
USD Gemiddelde koersdoel
397,1
USD Spread / Gemiddelde doel +28,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,82% | 18,06 mld. | | +13,25% | 125 mld. | | +10,95% | 94,92 mld. | | -22,04% | 43,15 mld. | | -7,72% | 36,81 mld. | | -27,41% | 2,6 mld. | | -5,11% | 1,55 mld. | | +14,48% | 511 mln. |
Beheerde gezondheidszorg - Andere
|