Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
40,13
USD
|
-0,25%
|
|
+1,67%
|
+3,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
42.693
|
40.981
|
42.980
|
25.695
|
19.613
|
20.440
|
-
|
-
|
Bedrijfswaarde
1 |
44.708
|
43.443
|
57.689
|
40.613
|
30.217
|
29.594
|
28.463
|
29.054
|
K/w-verhouding
|
43,3
x
|
37,7
x
|
33,9
x
|
-10,6
x
|
7,36
x
|
21,3
x
|
17,8
x
|
16,9
x
|
Dividendrendement
|
1,02%
|
1,19%
|
1,26%
|
2,26%
|
3%
|
2,88%
|
3,11%
|
3,23%
|
Marktkapitalisatie/omzet
|
3,76
x
|
3,51
x
|
3,36
x
|
1,7
x
|
1,32
x
|
1,35
x
|
1,3
x
|
1,25
x
|
Bedrijfswaarde/omzet
|
3,93
x
|
3,72
x
|
4,51
x
|
2,69
x
|
2,04
x
|
1,96
x
|
1,82
x
|
1,78
x
|
Bedrijfswaarde/EBITDA
|
16,4
x
|
16,1
x
|
19,2
x
|
12,6
x
|
11,1
x
|
10,2
x
|
9,12
x
|
8,64
x
|
Bedrijfswaarde/FCF
|
31,8
x
|
37,4
x
|
39
x
|
76,3
x
|
30
x
|
14,9
x
|
20,7
x
|
-
|
FCF Yield
|
3,15%
|
2,67%
|
2,56%
|
1,31%
|
3,33%
|
6,71%
|
4,82%
|
-
|
Price to Book
|
5,37
x
|
4,77
x
|
4,74
x
|
4,41
x
|
2,33
x
|
2,22
x
|
2,05
x
|
2,05
x
|
Aantal aandelen (in duizenden)
|
510.556
|
510.731
|
500.693
|
504.121
|
507.324
|
509.347
|
-
|
-
|
Referentieprijs
2 |
83,62
|
80,24
|
85,84
|
50,97
|
38,66
|
40,13
|
40,13
|
40,13
|
Datum van publicatie
|
17-03-20
|
04-02-21
|
17-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.362
|
11.673
|
12.784
|
15.113
|
14.813
|
15.107
|
15.682
|
16.342
|
EBITDA
1 |
2.726
|
2.698
|
3.003
|
3.233
|
2.734
|
2.903
|
3.122
|
3.361
|
Bedrijfsresultaat (EBIT)
1 |
2.120
|
2.097
|
2.400
|
2.583
|
2.123
|
2.250
|
2.441
|
2.626
|
Operationele Marge
|
18,66%
|
17,96%
|
18,77%
|
17,09%
|
14,33%
|
14,89%
|
15,56%
|
16,07%
|
Resultaat voor belastingen (EBT)
1 |
970
|
1.292
|
1.477
|
-2.353
|
-103
|
1.401
|
1.567
|
1.116
|
Nettowinst (verlies)
1 |
1.001
|
1.102
|
1.284
|
-2.433
|
2.656
|
747,2
|
960,5
|
1.190
|
Nettomarge
|
8,81%
|
9,44%
|
10,04%
|
-16,1%
|
17,93%
|
4,95%
|
6,13%
|
7,28%
|
WPA
2 |
1,930
|
2,130
|
2,530
|
-4,830
|
5,250
|
1,880
|
2,258
|
2,370
|
Free Cash Flow
1 |
1.408
|
1.161
|
1.479
|
532
|
1.007
|
1.986
|
1.373
|
-
|
FCF-marge
|
12,39%
|
9,95%
|
11,57%
|
3,52%
|
6,8%
|
13,14%
|
8,76%
|
-
|
Kasstroomconversie (ebitda)
|
51,65%
|
43,03%
|
49,25%
|
16,46%
|
36,83%
|
68,4%
|
43,98%
|
-
|
Kasstroomconversie (nettowinst)
|
140,66%
|
105,35%
|
115,19%
|
-
|
37,91%
|
265,76%
|
142,95%
|
-
|
Dividend per aandeel
2 |
0,8500
|
0,9550
|
1,085
|
1,150
|
1,160
|
1,157
|
1,250
|
1,296
|
Datum van publicatie
|
17-03-20
|
04-02-21
|
17-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
3.226
|
3.514
|
3.707
|
3.746
|
3.773
|
3.887
|
3.649
|
3.707
|
3.708
|
3.885
|
3.551
|
3.768
|
3.789
|
3.991
|
3.702
|
EBITDA
1 |
790
|
821
|
829
|
1.147
|
815
|
822
|
660
|
798
|
714
|
783
|
648,9
|
719,2
|
735,5
|
828
|
-
|
Bedrijfsresultaat (EBIT)
1 |
652
|
714
|
666
|
605
|
649
|
663
|
503
|
489
|
565
|
630
|
480,6
|
528,5
|
584,1
|
653,5
|
540,7
|
Operationele Marge
|
20,21%
|
20,32%
|
17,97%
|
16,15%
|
17,2%
|
17,06%
|
13,78%
|
13,19%
|
15,24%
|
16,22%
|
13,53%
|
14,03%
|
15,42%
|
16,37%
|
14,6%
|
Resultaat voor belastingen (EBT)
1 |
451
|
283
|
94
|
295
|
-2.966
|
224
|
70
|
-183
|
-172
|
238
|
410,6
|
437,8
|
495,2
|
567,5
|
-
|
Nettowinst (verlies)
1 |
450
|
238
|
71
|
252
|
-2.937
|
181
|
44
|
335
|
2.508
|
-
|
167
|
225
|
231,7
|
264
|
-
|
Nettomarge
|
13,95%
|
6,77%
|
1,92%
|
6,73%
|
-77,84%
|
4,66%
|
1,21%
|
9,04%
|
67,64%
|
-
|
4,7%
|
5,97%
|
6,12%
|
6,61%
|
-
|
WPA
2 |
0,8900
|
0,4700
|
0,1400
|
0,5000
|
-5,830
|
0,3600
|
0,0900
|
0,6600
|
4,930
|
0,4800
|
0,3300
|
0,4400
|
0,4500
|
0,5200
|
-
|
Dividend per aandeel
2 |
0,2800
|
0,2800
|
0,2800
|
0,2900
|
0,2900
|
0,2900
|
0,2900
|
0,2900
|
0,2900
|
0,2900
|
0,2889
|
0,2878
|
0,2873
|
0,2868
|
0,2864
|
Datum van publicatie
|
28-10-21
|
17-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
09-02-23
|
27-04-23
|
27-07-23
|
02-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.015
|
2.462
|
14.709
|
14.918
|
10.604
|
9.154
|
8.023
|
8.614
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7392
x
|
0,9125
x
|
4,898
x
|
4,614
x
|
3,879
x
|
3,153
x
|
2,57
x
|
2,563
x
|
Free Cash Flow
1 |
1.408
|
1.161
|
1.479
|
532
|
1.007
|
1.986
|
1.373
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
21,8%
|
19,3%
|
20,7%
|
23,8%
|
18,6%
|
16,8%
|
17,1%
|
16,8%
|
ROA (netto-inkomsten/totale activa)
|
10,1%
|
8,4%
|
6,86%
|
5,73%
|
4,69%
|
5,09%
|
5,9%
|
7,05%
|
Totale activa
1 |
9.886
|
13.119
|
18.722
|
-42.432
|
56.606
|
14.686
|
16.288
|
16.873
|
Nettoactief per aandeel
2 |
15,60
|
16,80
|
18,10
|
11,60
|
16,60
|
18,10
|
19,60
|
19,60
|
Cashflow per aandeel
2 |
4,050
|
3,620
|
4,370
|
2,400
|
3,410
|
4,510
|
4,720
|
-
|
Capex
1 |
696
|
709
|
743
|
679
|
719
|
719
|
747
|
1.207
|
Capex/omzet
|
6,13%
|
6,07%
|
5,81%
|
4,49%
|
4,85%
|
4,76%
|
4,76%
|
7,38%
|
Datum van publicatie
|
17-03-20
|
04-02-21
|
17-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
40,13
USD Gemiddelde koersdoel
47,4
USD Spread / Gemiddelde doel +18,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,80% | 20,44 mld. | | -2,31% | 187 mld. | | -3,20% | 106 mld. | | -5,04% | 66,9 mld. | | +0,20% | 49,45 mld. | | +17,29% | 48 mld. | | +4,06% | 40,84 mld. | | +2,36% | 26,25 mld. | | +2,07% | 26,48 mld. | | +12,96% | 24,62 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|