Geschatte realtime
Tradegate
14:27:09 13-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
54,53
EUR
|
-0,75%
|
|
-1,02%
|
+3,61%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
36.067
|
41.088
|
63.053
|
49.516
|
53.731
|
61.301
|
-
|
-
|
Bedrijfswaarde
1 |
39.241
|
45.979
|
74.121
|
61.565
|
68.749
|
73.174
|
71.825
|
70.364
|
K/w-verhouding
|
23
x
|
27,4
x
|
35,8
x
|
24,5
x
|
35,8
x
|
30,5
x
|
24,1
x
|
20,5
x
|
Dividendrendement
|
2,22%
|
2,09%
|
1,51%
|
1,92%
|
1,98%
|
1,86%
|
2,25%
|
2,51%
|
Marktkapitalisatie/omzet
|
2,48
x
|
2,84
x
|
3,5
x
|
2,28
x
|
2,48
x
|
2,7
x
|
2,53
x
|
2,37
x
|
Bedrijfswaarde/omzet
|
2,7
x
|
3,18
x
|
4,12
x
|
2,84
x
|
3,17
x
|
3,23
x
|
2,96
x
|
2,72
x
|
Bedrijfswaarde/EBITDA
|
13,4
x
|
16,4
x
|
20,5
x
|
14,4
x
|
18,6
x
|
16,3
x
|
13,6
x
|
12
x
|
Bedrijfswaarde/FCF
|
37,8
x
|
33,5
x
|
32,8
x
|
37,3
x
|
53,7
x
|
29,6
x
|
23,6
x
|
21,4
x
|
FCF Yield
|
2,65%
|
2,98%
|
3,05%
|
2,68%
|
1,86%
|
3,38%
|
4,24%
|
4,68%
|
Price to Book
|
3,69
x
|
3,07
x
|
3,79
x
|
2,51
x
|
2,96
x
|
3,23
x
|
3,01
x
|
2,79
x
|
Aantal aandelen (in duizenden)
|
999.223
|
1.072.798
|
1.122.335
|
1.118.252
|
1.119.394
|
1.115.788
|
-
|
-
|
Referentieprijs
2 |
36,10
|
38,30
|
56,18
|
44,28
|
48,00
|
54,94
|
54,94
|
54,94
|
Datum van publicatie
|
04-11-19
|
02-11-20
|
04-11-21
|
09-11-22
|
08-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Septiembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.518
|
14.460
|
17.997
|
21.714
|
21.680
|
22.678
|
24.252
|
25.838
|
EBITDA
1 |
2.920
|
2.796
|
3.612
|
4.269
|
3.692
|
4.502
|
5.300
|
5.862
|
Bedrijfsresultaat (EBIT)
1 |
2.300
|
2.230
|
3.142
|
3.655
|
3.081
|
3.548
|
4.212
|
4.742
|
Operationele Marge
|
15,84%
|
15,42%
|
17,46%
|
16,83%
|
14,21%
|
15,64%
|
17,37%
|
18,35%
|
Resultaat voor belastingen (EBT)
1 |
2.193
|
1.954
|
2.404
|
2.800
|
1.928
|
2.729
|
3.541
|
4.152
|
Nettowinst (verlies)
1 |
1.567
|
1.411
|
1.727
|
2.038
|
1.509
|
2.019
|
2.555
|
2.999
|
Nettomarge
|
10,79%
|
9,76%
|
9,6%
|
9,39%
|
6,96%
|
8,9%
|
10,53%
|
11,61%
|
WPA
2 |
1,570
|
1,400
|
1,570
|
1,810
|
1,340
|
1,799
|
2,281
|
2,677
|
Free Cash Flow
1 |
1.038
|
1.371
|
2.259
|
1.652
|
1.281
|
2.475
|
3.048
|
3.295
|
FCF-marge
|
7,15%
|
9,48%
|
12,55%
|
7,61%
|
5,91%
|
10,91%
|
12,57%
|
12,75%
|
Kasstroomconversie (ebitda)
|
35,55%
|
49,03%
|
62,54%
|
38,7%
|
34,7%
|
54,97%
|
57,51%
|
56,21%
|
Kasstroomconversie (nettowinst)
|
66,24%
|
97,17%
|
130,8%
|
81,06%
|
84,89%
|
122,56%
|
119,33%
|
109,86%
|
Dividend per aandeel
2 |
0,8000
|
0,8000
|
0,8500
|
0,8500
|
0,9500
|
1,023
|
1,239
|
1,378
|
Datum van publicatie
|
04-11-19
|
02-11-20
|
04-11-21
|
09-11-22
|
08-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
5.068
|
5.460
|
10.528
|
5.186
|
6.000
|
5.077
|
5.346
|
5.201
|
6.056
|
5.176
|
5.435
|
5.569
|
6.430
|
-
|
-
|
-
|
EBITDA
1 |
-
|
1.116
|
-
|
938
|
1.211
|
-
|
-
|
-
|
-
|
885
|
917
|
1.141
|
1.437
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
898
|
980
|
1.879
|
765
|
1.011
|
647
|
681
|
740
|
1.013
|
742
|
822
|
874,2
|
1.085
|
-
|
-
|
-
|
Operationele Marge
|
17,72%
|
17,95%
|
17,85%
|
14,75%
|
16,85%
|
12,74%
|
12,74%
|
14,23%
|
16,73%
|
14,34%
|
15,12%
|
15,7%
|
16,87%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
661
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
543
|
541
|
589,6
|
891,8
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
466
|
579
|
-
|
363
|
630
|
421
|
105
|
451
|
537
|
431
|
426
|
547,4
|
676,7
|
-
|
-
|
-
|
Nettomarge
|
9,19%
|
10,6%
|
-
|
7%
|
10,5%
|
8,29%
|
1,96%
|
8,67%
|
8,87%
|
8,33%
|
7,84%
|
9,83%
|
10,52%
|
-
|
-
|
-
|
WPA
2 |
0,4100
|
0,5100
|
-
|
0,3200
|
0,5600
|
0,3800
|
0,4700
|
0,4000
|
0,4800
|
0,3800
|
0,3800
|
0,4815
|
0,6164
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,8500
|
-
|
-
|
-
|
0,9500
|
-
|
-
|
-
|
1,016
|
-
|
-
|
-
|
Datum van publicatie
|
03-02-22
|
04-05-22
|
04-05-22
|
03-08-22
|
09-11-22
|
02-02-23
|
16-05-23
|
02-08-23
|
08-11-23
|
01-02-24
|
07-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.174
|
4.891
|
11.068
|
12.049
|
15.018
|
11.873
|
10.523
|
9.062
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,087
x
|
1,749
x
|
3,064
x
|
2,822
x
|
4,068
x
|
2,637
x
|
1,985
x
|
1,546
x
|
Free Cash Flow
1 |
1.038
|
1.371
|
2.259
|
1.652
|
1.281
|
2.475
|
3.048
|
3.295
|
ROE (netto-inkomsten/eigen vermogen)
|
17%
|
14,3%
|
15,5%
|
14,3%
|
12,8%
|
12,8%
|
14,7%
|
15,6%
|
ROA (netto-inkomsten/totale activa)
|
7,61%
|
6,07%
|
6,64%
|
5,65%
|
4,72%
|
4,65%
|
5,69%
|
6,44%
|
Totale activa
1 |
20.594
|
23.262
|
26.009
|
36.049
|
32.002
|
43.461
|
44.902
|
46.571
|
Nettoactief per aandeel
2 |
9,790
|
12,50
|
14,80
|
17,70
|
16,20
|
17,00
|
18,20
|
19,70
|
Cashflow per aandeel
2 |
1,620
|
1,910
|
2,670
|
2,220
|
1,880
|
2,940
|
3,750
|
3,840
|
Capex
1 |
579
|
557
|
674
|
852
|
838
|
924
|
973
|
1.054
|
Capex/omzet
|
3,99%
|
3,85%
|
3,75%
|
3,92%
|
3,87%
|
4,08%
|
4,01%
|
4,08%
|
Datum van publicatie
|
04-11-19
|
02-11-20
|
04-11-21
|
09-11-22
|
08-11-23
|
-
|
-
|
-
|
Laatste slotkoers
54,94
EUR Gemiddelde koersdoel
60,47
EUR Spread / Gemiddelde doel +10,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,61% | 66,49 mld. | | +8,46% | 220 mld. | | +14,38% | 196 mld. | | +26,90% | 152 mld. | | +33,90% | 114 mld. | | +15,11% | 52,89 mld. | | +1,93% | 49,48 mld. | | -4,22% | 38,85 mld. | | -1,75% | 34,68 mld. | | +22,60% | 30,98 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|