Beurs gesloten -
Nyse
22:00:01 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
330,6
USD
|
-0,08%
|
|
+0,65%
|
+10,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
78.602
|
92.084
|
100.882
|
92.522
|
113.776
|
125.934
|
-
|
-
|
Bedrijfswaarde
1 |
84.408
|
102.290
|
110.335
|
102.451
|
121.655
|
133.112
|
130.364
|
127.362
|
K/w-verhouding
|
38,3
x
|
58,3
x
|
51,3
x
|
39,6
x
|
36,3
x
|
32,5
x
|
28,3
x
|
25,5
x
|
Dividendrendement
|
1,02%
|
0,96%
|
0,97%
|
1,16%
|
-
|
0,96%
|
1,04%
|
1,1%
|
Marktkapitalisatie/omzet
|
5,28
x
|
6,42
x
|
5,9
x
|
5,02
x
|
5,55
x
|
5,65
x
|
5,25
x
|
4,88
x
|
Bedrijfswaarde/omzet
|
5,67
x
|
7,13
x
|
6,45
x
|
5,55
x
|
5,93
x
|
5,97
x
|
5,43
x
|
4,93
x
|
Bedrijfswaarde/EBITDA
|
20
x
|
26,6
x
|
23,2
x
|
21,5
x
|
22,7
x
|
22
x
|
19,4
x
|
17,4
x
|
Bedrijfswaarde/FCF
|
54,7
x
|
36,7
x
|
40,3
x
|
50,3
x
|
39,2
x
|
38,6
x
|
31,3
x
|
27,9
x
|
FCF Yield
|
1,83%
|
2,73%
|
2,48%
|
1,99%
|
2,55%
|
2,59%
|
3,19%
|
3,59%
|
Price to Book
|
6,14
x
|
7,04
x
|
6,79
x
|
5,56
x
|
6,11
x
|
5,94
x
|
5,23
x
|
4,55
x
|
Aantal aandelen (in duizenden)
|
374.400
|
375.791
|
377.240
|
378.430
|
379.938
|
380.950
|
-
|
-
|
Referentieprijs
2 |
209,9
|
245,0
|
267,4
|
244,5
|
299,5
|
330,6
|
330,6
|
330,6
|
Datum van publicatie
|
28-01-20
|
27-01-21
|
27-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.884
|
14.351
|
17.108
|
18.449
|
20.498
|
22.302
|
23.996
|
25.809
|
EBITDA
1 |
4.222
|
3.839
|
4.753
|
4.755
|
5.348
|
6.054
|
6.711
|
7.309
|
Bedrijfsresultaat (EBIT)
1 |
3.908
|
3.499
|
4.382
|
4.384
|
4.955
|
5.615
|
6.269
|
6.855
|
Operationele Marge
|
26,26%
|
24,38%
|
25,61%
|
23,76%
|
24,17%
|
25,18%
|
26,13%
|
26,56%
|
Resultaat voor belastingen (EBT)
1 |
2.562
|
1.954
|
2.281
|
2.683
|
3.673
|
4.551
|
5.346
|
5.978
|
Nettowinst (verlies)
1 |
2.083
|
1.599
|
1.994
|
2.358
|
3.165
|
3.907
|
4.480
|
4.985
|
Nettomarge
|
13,99%
|
11,14%
|
11,66%
|
12,78%
|
15,44%
|
17,52%
|
18,67%
|
19,31%
|
WPA
2 |
5,480
|
4,200
|
5,210
|
6,170
|
8,250
|
10,18
|
11,69
|
12,95
|
Free Cash Flow
1 |
1.542
|
2.790
|
2.738
|
2.036
|
3.105
|
3.446
|
4.164
|
4.566
|
FCF-marge
|
10,36%
|
19,44%
|
16%
|
11,04%
|
15,15%
|
15,45%
|
17,35%
|
17,69%
|
Kasstroomconversie (ebitda)
|
36,52%
|
72,68%
|
57,61%
|
42,82%
|
58,06%
|
56,93%
|
62,05%
|
62,47%
|
Kasstroomconversie (nettowinst)
|
74,03%
|
174,48%
|
137,31%
|
86,34%
|
98,1%
|
88,2%
|
92,94%
|
91,6%
|
Dividend per aandeel
2 |
2,135
|
2,355
|
2,585
|
2,835
|
-
|
3,181
|
3,429
|
3,652
|
Datum van publicatie
|
28-01-20
|
27-01-21
|
27-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
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 |
4.701
|
4.275
|
4.493
|
4.479
|
5.202
|
4.778
|
4.996
|
4.909
|
5.815
|
5.243
|
5.403
|
5.346
|
6.321
|
5.636
|
5.808
|
EBITDA
1 |
1.378
|
1.026
|
1.156
|
1.092
|
1.481
|
1.102
|
1.314
|
1.247
|
1.685
|
1.253
|
1.428
|
1.431
|
1.942
|
1.440
|
1.604
|
Bedrijfsresultaat (EBIT)
1 |
1.285
|
934
|
1.063
|
1.001
|
1.386
|
1.006
|
1.216
|
1.149
|
1.584
|
1.146
|
1.322
|
1.323
|
1.823
|
1.330
|
1.497
|
Operationele Marge
|
27,33%
|
21,85%
|
23,66%
|
22,35%
|
26,64%
|
21,05%
|
24,34%
|
23,41%
|
27,24%
|
21,86%
|
24,46%
|
24,75%
|
28,84%
|
23,59%
|
25,77%
|
Resultaat voor belastingen (EBT)
1 |
757
|
386
|
720
|
816
|
761
|
679
|
899
|
869
|
1.226
|
923
|
1.091
|
1.084
|
1.641
|
1.149
|
1.316
|
Nettowinst (verlies)
1 |
662
|
323
|
656
|
816
|
563
|
592
|
738
|
692
|
1.143
|
788
|
942,4
|
941,1
|
1.386
|
997,1
|
1.108
|
Nettomarge
|
14,08%
|
7,56%
|
14,6%
|
18,22%
|
10,82%
|
12,39%
|
14,77%
|
14,1%
|
19,66%
|
15,03%
|
17,44%
|
17,6%
|
21,93%
|
17,69%
|
19,08%
|
WPA
2 |
1,730
|
0,8400
|
1,720
|
2,140
|
1,470
|
1,540
|
1,930
|
1,800
|
2,980
|
2,050
|
2,447
|
2,440
|
3,584
|
2,555
|
2,873
|
Dividend per aandeel
2 |
0,6950
|
0,6950
|
0,6950
|
0,6950
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
-
|
-
|
0,7960
|
0,7944
|
0,8357
|
0,8437
|
0,8464
|
Datum van publicatie
|
27-01-22
|
28-04-22
|
26-07-22
|
31-10-22
|
31-01-23
|
01-05-23
|
03-08-23
|
02-11-23
|
30-01-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.806
|
10.206
|
9.453
|
9.929
|
7.879
|
7.177
|
4.430
|
1.428
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,375
x
|
2,659
x
|
1,989
x
|
2,088
x
|
1,473
x
|
1,186
x
|
0,6601
x
|
0,1954
x
|
Free Cash Flow
1 |
1.542
|
2.790
|
2.738
|
2.036
|
3.105
|
3.446
|
4.164
|
4.566
|
ROE (netto-inkomsten/eigen vermogen)
|
25,6%
|
21,8%
|
24,8%
|
22,7%
|
23,1%
|
23%
|
22,1%
|
21,3%
|
ROA (netto-inkomsten/totale activa)
|
10,9%
|
8,77%
|
10,1%
|
9,99%
|
10,6%
|
10,4%
|
11,4%
|
12%
|
Totale activa
1 |
19.044
|
18.240
|
19.791
|
23.611
|
29.877
|
37.675
|
39.294
|
41.670
|
Nettoactief per aandeel
2 |
34,20
|
34,80
|
39,40
|
43,90
|
49,00
|
55,60
|
63,20
|
72,60
|
Cashflow per aandeel
2 |
5,770
|
8,620
|
8,540
|
6,870
|
9,590
|
12,60
|
13,70
|
14,80
|
Capex
1 |
649
|
487
|
525
|
588
|
575
|
666
|
703
|
753
|
Capex/omzet
|
4,36%
|
3,39%
|
3,07%
|
3,19%
|
2,81%
|
2,99%
|
2,93%
|
2,92%
|
Datum van publicatie
|
28-01-20
|
27-01-21
|
27-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
330,6
USD Gemiddelde koersdoel
372,4
USD Spread / Gemiddelde doel +12,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,39% | 126 mld. | | -6,86% | 10,96 mld. | | +2,52% | 8,97 mld. | | +38,96% | 5,56 mld. | | -17,50% | 4,99 mld. | | +8,36% | 3,44 mld. | | -8,84% | 2,8 mld. | | -7,52% | 2,18 mld. | | -3,00% | 2,16 mld. | | -21,88% | 1,82 mld. |
Medische hulpmiddelen & implantaten
|