Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
231,6
USD
|
+0,46%
|
|
-1,10%
|
-5,04%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
68.288
|
67.447
|
70.597
|
63.550
|
75.002
|
66.895
|
-
|
-
|
Bedrijfswaarde
1 |
87.112
|
82.533
|
85.924
|
78.609
|
89.465
|
79.726
|
77.450
|
74.843
|
K/w-verhouding
|
65
x
|
85,9
x
|
35,9
x
|
37,9
x
|
52,3
x
|
33,8
x
|
28,2
x
|
25,2
x
|
Dividendrendement
|
1,22%
|
1,36%
|
1,35%
|
1,56%
|
-
|
1,61%
|
1,64%
|
1,76%
|
Marktkapitalisatie/omzet
|
3,95
x
|
3,94
x
|
3,49
x
|
3,37
x
|
3,87
x
|
3,29
x
|
3,11
x
|
2,95
x
|
Bedrijfswaarde/omzet
|
5,04
x
|
4,82
x
|
4,24
x
|
4,17
x
|
4,62
x
|
3,93
x
|
3,6
x
|
3,3
x
|
Bedrijfswaarde/EBITDA
|
17
x
|
17,2
x
|
14,7
x
|
15,2
x
|
13,1
x
|
13,8
x
|
12,4
x
|
11
x
|
Bedrijfswaarde/FCF
|
36,7
x
|
30,2
x
|
25,2
x
|
52,5
x
|
42,3
x
|
19,6
x
|
20,7
x
|
18,3
x
|
FCF Yield
|
2,72%
|
3,31%
|
3,98%
|
1,91%
|
2,37%
|
5,11%
|
4,84%
|
5,47%
|
Price to Book
|
3,24
x
|
2,87
x
|
2,95
x
|
3,21
x
|
-
|
2,57
x
|
2,48
x
|
2,36
x
|
Aantal aandelen (in duizenden)
|
269.954
|
289.869
|
287.190
|
285.195
|
290.109
|
288.902
|
-
|
-
|
Referentieprijs
2 |
253,0
|
232,7
|
245,8
|
222,8
|
258,5
|
231,6
|
231,6
|
231,6
|
Datum van publicatie
|
05-11-19
|
05-11-20
|
04-11-21
|
10-11-22
|
09-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.290
|
17.117
|
20.248
|
18.870
|
19.372
|
20.311
|
21.502
|
22.705
|
EBITDA
1 |
5.126
|
4.792
|
5.838
|
5.160
|
6.846
|
5.759
|
6.247
|
6.778
|
Bedrijfsresultaat (EBIT)
1 |
4.372
|
3.994
|
4.971
|
4.362
|
4.558
|
4.867
|
5.340
|
5.781
|
Operationele Marge
|
25,29%
|
23,33%
|
24,55%
|
23,12%
|
23,53%
|
23,96%
|
24,84%
|
25,46%
|
Resultaat voor belastingen (EBT)
1 |
1.163
|
985
|
2.242
|
1.783
|
1.662
|
2.922
|
3.385
|
3.006
|
Nettowinst (verlies)
1 |
1.069
|
767
|
2.002
|
1.689
|
1.424
|
2.105
|
2.543
|
2.665
|
Nettomarge
|
6,18%
|
4,48%
|
9,89%
|
8,95%
|
7,35%
|
10,36%
|
11,82%
|
11,74%
|
WPA
2 |
3,890
|
2,710
|
6,850
|
5,880
|
4,940
|
6,852
|
8,202
|
9,190
|
Free Cash Flow
1 |
2.373
|
2.729
|
3.416
|
1.498
|
2.116
|
4.077
|
3.748
|
4.095
|
FCF-marge
|
13,72%
|
15,94%
|
16,87%
|
7,94%
|
10,92%
|
20,07%
|
17,43%
|
18,04%
|
Kasstroomconversie (ebitda)
|
46,29%
|
56,95%
|
58,51%
|
29,03%
|
30,91%
|
70,8%
|
59,99%
|
60,42%
|
Kasstroomconversie (nettowinst)
|
221,98%
|
355,8%
|
170,63%
|
88,69%
|
148,6%
|
193,71%
|
147,4%
|
153,67%
|
Dividend per aandeel
2 |
3,080
|
3,160
|
3,320
|
3,480
|
-
|
3,726
|
3,804
|
4,065
|
Datum van publicatie
|
05-11-19
|
05-11-20
|
04-11-21
|
10-11-22
|
09-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
5.135
|
4.995
|
5.011
|
4.641
|
4.761
|
4.586
|
4.821
|
4.878
|
5.087
|
4.706
|
5.038
|
5.144
|
5.415
|
5.011
|
5.319
|
EBITDA
1 |
1.328
|
1.467
|
1.362
|
1.189
|
1.344
|
1.469
|
1.293
|
1.316
|
1.928
|
1.113
|
1.399
|
1.503
|
1.733
|
1.389
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.086
|
1.274
|
1.161
|
1.009
|
1.121
|
1.264
|
1.077
|
1.107
|
1.341
|
914
|
1.165
|
1.267
|
1.487
|
1.137
|
1.272
|
Operationele Marge
|
21,15%
|
25,51%
|
23,17%
|
21,74%
|
23,55%
|
27,56%
|
22,34%
|
22,69%
|
26,36%
|
19,42%
|
23,12%
|
24,63%
|
27,45%
|
22,68%
|
23,92%
|
Resultaat voor belastingen (EBT)
1 |
266
|
723
|
525
|
421
|
321
|
481
|
529
|
471
|
181
|
359
|
622
|
723
|
961
|
541
|
754
|
Nettowinst (verlies)
1 |
242
|
655
|
431
|
338
|
265
|
486
|
438
|
392
|
108
|
281
|
492,5
|
605,3
|
777,3
|
518,1
|
648
|
Nettomarge
|
4,71%
|
13,11%
|
8,6%
|
7,28%
|
5,57%
|
10,6%
|
9,09%
|
8,04%
|
2,12%
|
5,97%
|
9,78%
|
11,77%
|
14,35%
|
10,34%
|
12,18%
|
WPA
2 |
0,8400
|
2,280
|
1,500
|
1,180
|
0,9200
|
1,700
|
1,530
|
1,360
|
0,3700
|
0,9600
|
1,630
|
2,020
|
2,600
|
1,960
|
-
|
Dividend per aandeel
|
0,8300
|
0,8700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-11-21
|
03-02-22
|
05-05-22
|
04-08-22
|
10-11-22
|
02-02-23
|
04-05-23
|
03-08-23
|
09-11-23
|
01-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
18.824
|
15.086
|
15.327
|
15.059
|
14.463
|
12.831
|
10.555
|
7.948
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,672
x
|
3,148
x
|
2,625
x
|
2,918
x
|
2,113
x
|
2,228
x
|
1,69
x
|
1,173
x
|
Free Cash Flow
1 |
2.373
|
2.729
|
3.416
|
1.498
|
2.116
|
4.077
|
3.748
|
4.095
|
ROE (netto-inkomsten/eigen vermogen)
|
15,2%
|
12,8%
|
16,1%
|
6,9%
|
5,58%
|
14,3%
|
15,2%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
6,07%
|
6,19%
|
7,08%
|
3,16%
|
2,69%
|
5,57%
|
6,46%
|
7,08%
|
Totale activa
1 |
17.619
|
12.392
|
28.265
|
53.400
|
52.856
|
37.800
|
39.354
|
37.637
|
Nettoactief per aandeel
2 |
78,00
|
81,10
|
83,20
|
69,30
|
-
|
90,10
|
93,50
|
98,10
|
Cashflow per aandeel
2 |
12,10
|
12,50
|
15,90
|
8,600
|
10,40
|
18,30
|
23,50
|
-
|
Capex
1 |
957
|
810
|
1.231
|
973
|
874
|
910
|
946
|
982
|
Capex/omzet
|
5,53%
|
4,73%
|
6,08%
|
5,16%
|
4,51%
|
4,48%
|
4,4%
|
4,32%
|
Datum van publicatie
|
05-11-19
|
05-11-20
|
04-11-21
|
10-11-22
|
09-11-23
|
-
|
-
|
-
|
Laatste slotkoers
231,6
USD Gemiddelde koersdoel
279
USD Spread / Gemiddelde doel +20,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,04% | 66,9 mld. | | -2,31% | 187 mld. | | -3,20% | 106 mld. | | +0,20% | 49,45 mld. | | +17,29% | 48 mld. | | +4,06% | 40,84 mld. | | +2,07% | 26,48 mld. | | +2,36% | 26,25 mld. | | +12,96% | 24,62 mld. | | -1,93% | 24,52 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|