Beurs gesloten -
Nasdaq
22:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
96,15
USD
|
+2,09%
|
|
+1,47%
|
+3,55%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.498
|
1.834
|
1.475
|
1.587
|
1.486
|
1.555
|
-
|
-
|
Bedrijfswaarde
1 |
1.447
|
1.834
|
1.475
|
1.587
|
1.486
|
1.555
|
1.555
|
1.555
|
K/w-verhouding
|
53,7
x
|
56,3
x
|
33,3
x
|
35
x
|
24,2
x
|
22
x
|
19,8
x
|
17,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,31
x
|
2,4
x
|
1,71
x
|
1,67
x
|
1,4
x
|
1,36
x
|
1,29
x
|
1,21
x
|
Bedrijfswaarde/omzet
|
2,31
x
|
2,4
x
|
1,71
x
|
1,67
x
|
1,4
x
|
1,36
x
|
1,29
x
|
1,21
x
|
Bedrijfswaarde/EBITDA
|
25,5
x
|
23,8
x
|
15,1
x
|
15,6
x
|
12,3
x
|
12
x
|
11,1
x
|
10,4
x
|
Bedrijfswaarde/FCF
|
203
x
|
17,9
x
|
42,3
x
|
16,4
x
|
14,5
x
|
19,4
x
|
16,9
x
|
14,8
x
|
FCF Yield
|
0,49%
|
5,59%
|
2,36%
|
6,1%
|
6,92%
|
5,15%
|
5,92%
|
6,75%
|
Price to Book
|
3,19
x
|
3,57
x
|
2,6
x
|
2,53
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
15.412
|
15.660
|
15.773
|
15.950
|
16.005
|
16.169
|
-
|
-
|
Referentieprijs
2 |
97,22
|
117,1
|
93,51
|
99,49
|
92,85
|
96,15
|
96,15
|
96,15
|
Datum van publicatie
|
17-03-20
|
25-02-21
|
24-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
648,8
|
764,8
|
864,5
|
951,1
|
1.059
|
1.144
|
1.206
|
1.285
|
EBITDA
1 |
58,7
|
76,91
|
97,66
|
101,5
|
121
|
129,4
|
139,7
|
149,2
|
Bedrijfsresultaat (EBIT)
1 |
42,36
|
58,85
|
73,73
|
76,8
|
96,58
|
107,3
|
116,6
|
123,9
|
Operationele Marge
|
6,53%
|
7,7%
|
8,53%
|
8,07%
|
9,12%
|
9,38%
|
9,67%
|
9,64%
|
Resultaat voor belastingen (EBT)
1 |
33,17
|
41,94
|
60,4
|
60,17
|
81,33
|
94,74
|
106
|
119,3
|
Nettowinst (verlies)
1 |
25,24
|
33,13
|
45,13
|
46,02
|
62,52
|
71,53
|
79,98
|
89,72
|
Nettomarge
|
3,89%
|
4,33%
|
5,22%
|
4,84%
|
5,91%
|
6,25%
|
6,63%
|
6,98%
|
WPA
2 |
1,810
|
2,080
|
2,810
|
2,840
|
3,830
|
4,362
|
4,864
|
5,600
|
Free Cash Flow
1 |
7,398
|
102,6
|
34,84
|
96,81
|
102,8
|
80
|
92
|
105
|
FCF-marge
|
1,14%
|
13,41%
|
4,03%
|
10,18%
|
9,71%
|
6,99%
|
7,63%
|
8,17%
|
Kasstroomconversie (ebitda)
|
12,6%
|
133,38%
|
35,68%
|
95,4%
|
84,94%
|
61,81%
|
65,87%
|
70,4%
|
Kasstroomconversie (nettowinst)
|
29,31%
|
309,6%
|
77,21%
|
210,34%
|
164,43%
|
111,84%
|
115,04%
|
117,03%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-03-20
|
25-02-21
|
24-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
216,7
|
224,6
|
226,6
|
236,9
|
240,5
|
247
|
251,6
|
260
|
270,7
|
276,4
|
280,4
|
284,6
|
288,5
|
290,2
|
294,7
|
EBITDA
1 |
24,87
|
26,71
|
22,41
|
25,1
|
25,72
|
28,25
|
26,04
|
28,3
|
30,86
|
34,26
|
30,31
|
31,53
|
32,67
|
34,9
|
33,01
|
Bedrijfsresultaat (EBIT)
1 |
19,13
|
20,48
|
16,4
|
18,81
|
19,5
|
22,08
|
19,95
|
24,92
|
24,67
|
28,09
|
24,75
|
26,09
|
27,01
|
29,32
|
26,03
|
Operationele Marge
|
8,83%
|
9,12%
|
7,24%
|
7,94%
|
8,11%
|
8,94%
|
7,93%
|
9,58%
|
9,11%
|
10,16%
|
8,83%
|
9,17%
|
9,36%
|
10,1%
|
8,83%
|
Resultaat voor belastingen (EBT)
1 |
15,78
|
17,82
|
11,75
|
15,02
|
15,13
|
18,28
|
16,25
|
19,5
|
20,22
|
25,35
|
21,28
|
22,94
|
23,79
|
26,37
|
24,37
|
Nettowinst (verlies)
1 |
11,58
|
13,06
|
8,47
|
11,25
|
11,54
|
14,76
|
12,68
|
14,85
|
15,41
|
19,58
|
16,15
|
17,26
|
17,91
|
20,2
|
18,36
|
Nettomarge
|
5,34%
|
5,81%
|
3,74%
|
4,75%
|
4,8%
|
5,98%
|
5,04%
|
5,71%
|
5,69%
|
7,08%
|
5,76%
|
6,06%
|
6,21%
|
6,96%
|
6,23%
|
WPA
2 |
0,7200
|
0,8100
|
0,5300
|
0,7000
|
0,7100
|
0,9100
|
0,7800
|
0,9100
|
0,9500
|
1,200
|
0,9860
|
1,054
|
1,090
|
1,230
|
1,120
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
01-11-21
|
24-02-22
|
02-05-22
|
01-08-22
|
31-10-22
|
27-02-23
|
01-05-23
|
31-07-23
|
30-10-23
|
26-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
51,8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7,4
|
103
|
34,8
|
96,8
|
103
|
80
|
92
|
105
|
ROE (netto-inkomsten/eigen vermogen)
|
6,78%
|
9,88%
|
10,7%
|
9,99%
|
9,33%
|
9,92%
|
11%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
5,13%
|
6,43%
|
4,9%
|
6,4%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
492,4
|
515,6
|
920,1
|
719,4
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
30,50
|
32,80
|
36,00
|
39,30
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
6,500
|
6,880
|
6,180
|
6,440
|
-
|
Capex
1 |
4,62
|
6,83
|
4,65
|
8,3
|
9,45
|
11
|
13,2
|
-
|
Capex/omzet
|
0,71%
|
0,89%
|
0,54%
|
0,87%
|
0,89%
|
0,96%
|
1,09%
|
-
|
Datum van publicatie
|
17-03-20
|
25-02-21
|
24-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Laatste slotkoers
96,15
USD Gemiddelde koersdoel
105,4
USD Spread / Gemiddelde doel +9,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,55% | 1,55 mld. | | -3,17% | 3,01 mld. | | -.--% | 1,83 mld. | | +50,22% | 628 mln. | | -2,51% | 506 mln. | | -39,53% | 345 mln. | | -11,23% | 140 mln. | | +5,77% | 70,32 mln. |
Home Gezondheidszorg
|