Beurs gesloten -
Nasdaq
22:00:00 22-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
29,03
USD
|
-0,34%
|
|
-3,43%
|
-13,83%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.633
|
2.921
|
5.116
|
5.473
|
5.968
|
5.046
|
-
|
-
|
Bedrijfswaarde
1 |
3.852
|
3.946
|
6.062
|
6.243
|
6.686
|
5.605
|
5.394
|
4.964
|
K/w-verhouding
|
-30,4
x
|
-391
x
|
36,9
x
|
36,3
x
|
22,8
x
|
25
x
|
21,8
x
|
19,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,14
x
|
0,96
x
|
1,49
x
|
1,39
x
|
1,39
x
|
1,06
x
|
0,98
x
|
0,9
x
|
Bedrijfswaarde/omzet
|
1,67
x
|
1,3
x
|
1,76
x
|
1,58
x
|
1,55
x
|
1,18
x
|
1,04
x
|
0,89
x
|
Bedrijfswaarde/EBITDA
|
29,5
x
|
17,8
x
|
20,9
x
|
18,2
x
|
15,7
x
|
12,6
x
|
10,9
x
|
9,05
x
|
Bedrijfswaarde/FCF
|
345
x
|
39,3
x
|
33,1
x
|
26,9
x
|
20,3
x
|
21,3
x
|
20
x
|
16,1
x
|
FCF Yield
|
0,29%
|
2,55%
|
3,02%
|
3,72%
|
4,93%
|
4,69%
|
5,01%
|
6,21%
|
Price to Book
|
-
|
2,79
x
|
4,35
x
|
3,95
x
|
-
|
3,39
x
|
3,12
x
|
2,86
x
|
Aantal aandelen (in duizenden)
|
176.462
|
186.759
|
179.875
|
181.901
|
177.131
|
173.816
|
-
|
-
|
Referentieprijs
2 |
14,92
|
15,64
|
28,44
|
30,09
|
33,69
|
29,03
|
29,03
|
29,03
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
23-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.310
|
3.033
|
3.439
|
3.945
|
4.302
|
4.750
|
5.170
|
5.605
|
EBITDA
1 |
130,8
|
221,7
|
289,8
|
342,9
|
425,2
|
443,3
|
492,9
|
548,3
|
Bedrijfsresultaat (EBIT)
1 |
68,71
|
110,8
|
190,8
|
240,2
|
314,6
|
326,8
|
370,6
|
416,7
|
Operationele Marge
|
2,97%
|
3,65%
|
5,55%
|
6,09%
|
7,31%
|
6,88%
|
7,17%
|
7,43%
|
Resultaat voor belastingen (EBT)
1 |
-78,19
|
-5,243
|
116,5
|
205,8
|
358,7
|
275,2
|
321
|
373,4
|
Nettowinst (verlies)
1 |
-75,92
|
-8,076
|
139,9
|
150,6
|
267,1
|
204,1
|
233,8
|
268,1
|
Nettomarge
|
-3,29%
|
-0,27%
|
4,07%
|
3,82%
|
6,21%
|
4,3%
|
4,52%
|
4,78%
|
WPA
2 |
-0,4900
|
-0,0400
|
0,7700
|
0,8300
|
1,480
|
1,163
|
1,331
|
1,498
|
Free Cash Flow
1 |
11,18
|
100,5
|
182,9
|
232,2
|
329,4
|
262,9
|
270
|
308
|
FCF-marge
|
0,48%
|
3,31%
|
5,32%
|
5,89%
|
7,66%
|
5,53%
|
5,22%
|
5,5%
|
Kasstroomconversie (ebitda)
|
8,55%
|
45,34%
|
63,12%
|
67,72%
|
77,48%
|
59,31%
|
54,77%
|
56,17%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
130,76%
|
154,22%
|
123,34%
|
128,78%
|
115,46%
|
114,87%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
23-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
927,2
|
915,8
|
980,8
|
1.021
|
1.027
|
1.016
|
1.069
|
1.093
|
1.124
|
1.146
|
1.170
|
1.201
|
1.237
|
1.250
|
1.283
|
EBITDA
1 |
86,75
|
77,78
|
85,18
|
85,62
|
94,27
|
93,77
|
110
|
109,8
|
111,6
|
98,29
|
106,6
|
115,8
|
122,6
|
112,1
|
125
|
Bedrijfsresultaat (EBIT)
1 |
60,77
|
52,24
|
59,08
|
60,72
|
68,19
|
66,62
|
82,37
|
81,05
|
84,56
|
69,03
|
77,86
|
86,12
|
92,18
|
82,91
|
93,54
|
Operationele Marge
|
6,55%
|
5,7%
|
6,02%
|
5,95%
|
6,64%
|
6,56%
|
7,7%
|
7,42%
|
7,52%
|
6,02%
|
6,65%
|
7,17%
|
7,45%
|
6,63%
|
7,29%
|
Resultaat voor belastingen (EBT)
1 |
46,97
|
41,27
|
47,64
|
52,08
|
64,78
|
54,23
|
155,5
|
70,08
|
78,92
|
56,96
|
65,06
|
72,75
|
80,12
|
70,79
|
80,54
|
Nettowinst (verlies)
1 |
75,47
|
30,28
|
33,93
|
38,82
|
47,53
|
39,21
|
114,4
|
56,3
|
57,18
|
44,79
|
47,39
|
53,37
|
58,28
|
51,08
|
58,73
|
Nettomarge
|
8,14%
|
3,31%
|
3,46%
|
3,8%
|
4,63%
|
3,86%
|
10,7%
|
5,15%
|
5,09%
|
3,91%
|
4,05%
|
4,44%
|
4,71%
|
4,09%
|
4,58%
|
WPA
2 |
0,4100
|
0,1700
|
0,1900
|
0,2100
|
0,2600
|
0,2100
|
0,6300
|
0,3100
|
0,3200
|
0,2600
|
0,2706
|
0,3046
|
0,3339
|
0,2933
|
0,3400
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-02-22
|
28-04-22
|
27-07-22
|
27-10-22
|
23-02-23
|
03-05-23
|
27-07-23
|
25-10-23
|
22-02-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.219
|
1.025
|
946
|
770
|
719
|
559
|
348
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
82,3
|
Hefboom (schuld/ebitda)
|
9,326
x
|
4,624
x
|
3,266
x
|
2,246
x
|
1,691
x
|
1,261
x
|
0,7053
x
|
-
|
Free Cash Flow
1 |
11,2
|
101
|
183
|
232
|
329
|
263
|
270
|
308
|
ROE (netto-inkomsten/eigen vermogen)
|
-10,1%
|
-0,84%
|
12,8%
|
11,8%
|
19%
|
14,2%
|
15,3%
|
15,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-0,31%
|
5,05%
|
5,13%
|
8,44%
|
6,53%
|
7,05%
|
7,48%
|
Totale activa
1 |
-
|
2.622
|
2.768
|
2.937
|
3.165
|
3.124
|
3.319
|
3.586
|
Nettoactief per aandeel
2 |
-
|
5,610
|
6,540
|
7,620
|
-
|
8,580
|
9,300
|
10,20
|
Cashflow per aandeel
2 |
-
|
0,7000
|
1,150
|
1,470
|
2,060
|
1,750
|
1,950
|
2,250
|
Capex
1 |
28,3
|
26,9
|
25,6
|
35,4
|
41,9
|
42,7
|
45,6
|
48
|
Capex/omzet
|
1,22%
|
0,89%
|
0,75%
|
0,9%
|
0,97%
|
0,9%
|
0,88%
|
0,86%
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
23-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
29,03
USD Gemiddelde koersdoel
39,57
USD Spread / Gemiddelde doel +36,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,83% | 5,05 mld. | | +17,63% | 83,4 mld. | | 0,00% | 27,04 mld. | | -11,48% | 16,96 mld. | | -0,32% | 16,86 mld. | | +2,89% | 15,76 mld. | | +1,25% | 12,76 mld. | | +73,23% | 13,33 mld. | | +72,58% | 12,74 mld. | | +1,77% | 12,32 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|