Beurs gesloten -
Swiss Exchange
17:35:20 28-06-2019
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
243,4
CHF
|
+0,72%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
68.288
|
67.447
|
70.597
|
63.550
|
75.002
|
65.824
|
-
|
-
|
Bedrijfswaarde
1 |
87.112
|
82.533
|
85.924
|
78.609
|
89.465
|
78.954
|
76.619
|
73.931
|
K/w-verhouding
|
65
x
|
85,9
x
|
35,9
x
|
37,9
x
|
52,3
x
|
31,7
x
|
28
x
|
24,5
x
|
Dividendrendement
|
1,22%
|
1,36%
|
1,35%
|
1,56%
|
-
|
1,66%
|
1,7%
|
1,8%
|
Marktkapitalisatie/omzet
|
3,95
x
|
3,94
x
|
3,49
x
|
3,37
x
|
3,87
x
|
3,25
x
|
3,07
x
|
2,91
x
|
Bedrijfswaarde/omzet
|
5,04
x
|
4,82
x
|
4,24
x
|
4,17
x
|
4,62
x
|
3,9
x
|
3,57
x
|
3,27
x
|
Bedrijfswaarde/EBITDA
|
17
x
|
17,2
x
|
14,7
x
|
15,2
x
|
13,1
x
|
13,9
x
|
12,5
x
|
11
x
|
Bedrijfswaarde/FCF
|
36,7
x
|
30,2
x
|
25,2
x
|
52,5
x
|
42,3
x
|
26,6
x
|
18,5
x
|
18
x
|
FCF Yield
|
2,72%
|
3,31%
|
3,98%
|
1,91%
|
2,37%
|
3,76%
|
5,42%
|
5,56%
|
Price to Book
|
3,24
x
|
2,87
x
|
2,95
x
|
3,21
x
|
-
|
2,52
x
|
2,43
x
|
2,31
x
|
Aantal aandelen (in duizenden)
|
269.954
|
289.869
|
287.190
|
285.195
|
290.109
|
289.006
|
-
|
-
|
Referentieprijs
2 |
253,0
|
232,7
|
245,8
|
222,8
|
258,5
|
225,5
|
225,5
|
225,5
|
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
|
20.249
|
21.473
|
22.642
|
EBITDA
1 |
5.126
|
4.792
|
5.838
|
5.160
|
6.846
|
5.693
|
6.141
|
6.740
|
Bedrijfsresultaat (EBIT)
1 |
4.372
|
3.994
|
4.971
|
4.362
|
4.558
|
4.883
|
5.319
|
5.758
|
Operationele Marge
|
25,29%
|
23,33%
|
24,55%
|
23,12%
|
23,53%
|
24,12%
|
24,77%
|
25,43%
|
Resultaat voor belastingen (EBT)
1 |
1.163
|
985
|
2.242
|
1.783
|
1.662
|
2.762
|
2.997
|
3.224
|
Nettowinst (verlies)
1 |
1.069
|
767
|
2.002
|
1.689
|
1.424
|
2.094
|
2.479
|
2.808
|
Nettomarge
|
6,18%
|
4,48%
|
9,89%
|
8,95%
|
7,35%
|
10,34%
|
11,54%
|
12,4%
|
WPA
2 |
3,890
|
2,710
|
6,850
|
5,880
|
4,940
|
7,126
|
8,042
|
9,190
|
Free Cash Flow
1 |
2.373
|
2.729
|
3.416
|
1.498
|
2.116
|
2.973
|
4.150
|
4.108
|
FCF-marge
|
13,72%
|
15,94%
|
16,87%
|
7,94%
|
10,92%
|
14,68%
|
19,33%
|
18,14%
|
Kasstroomconversie (ebitda)
|
46,29%
|
56,95%
|
58,51%
|
29,03%
|
30,91%
|
52,21%
|
67,58%
|
60,95%
|
Kasstroomconversie (nettowinst)
|
221,98%
|
355,8%
|
170,63%
|
88,69%
|
148,6%
|
141,93%
|
167,42%
|
146,31%
|
Dividend per aandeel
2 |
3,080
|
3,160
|
3,320
|
3,480
|
-
|
3,754
|
3,841
|
4,065
|
Datum van publicatie
|
05-11-19
|
05-11-20
|
04-11-21
|
10-11-22
|
09-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
2025 Q3
|
---|
Omzet
1 |
4.995
|
5.011
|
4.641
|
4.761
|
4.586
|
4.821
|
4.878
|
5.087
|
4.706
|
5.045
|
5.077
|
5.401
|
5.016
|
5.316
|
5.356
|
EBITDA
1 |
1.467
|
1.362
|
1.189
|
1.344
|
1.469
|
1.293
|
1.316
|
1.928
|
1.113
|
1.416
|
1.431
|
1.666
|
1.423
|
1.512
|
1.410
|
Bedrijfsresultaat (EBIT)
1 |
1.274
|
1.161
|
1.009
|
1.121
|
1.264
|
1.077
|
1.107
|
1.341
|
914
|
1.207
|
1.252
|
1.458
|
1.151
|
1.287
|
1.335
|
Operationele Marge
|
25,51%
|
23,17%
|
21,74%
|
23,55%
|
27,56%
|
22,34%
|
22,69%
|
26,36%
|
19,42%
|
23,92%
|
24,66%
|
27%
|
22,95%
|
24,21%
|
24,93%
|
Resultaat voor belastingen (EBT)
1 |
723
|
525
|
421
|
321
|
481
|
529
|
471
|
181
|
359
|
633
|
709
|
914
|
579
|
772
|
823
|
Nettowinst (verlies)
1 |
655
|
431
|
338
|
265
|
486
|
438
|
392
|
108
|
281
|
537
|
568,6
|
750
|
507,3
|
626,5
|
696
|
Nettomarge
|
13,11%
|
8,6%
|
7,28%
|
5,57%
|
10,6%
|
9,09%
|
8,04%
|
2,12%
|
5,97%
|
10,64%
|
11,2%
|
13,89%
|
10,11%
|
11,78%
|
12,99%
|
WPA
2 |
2,280
|
1,500
|
1,180
|
0,9200
|
1,700
|
1,530
|
1,360
|
0,3700
|
0,9600
|
1,850
|
1,840
|
2,490
|
1,810
|
2,070
|
-
|
Dividend per aandeel
|
0,8700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
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
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
18.824
|
15.086
|
15.327
|
15.059
|
14.463
|
13.130
|
10.795
|
8.107
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,672
x
|
3,148
x
|
2,625
x
|
2,918
x
|
2,113
x
|
2,306
x
|
1,758
x
|
1,203
x
|
Free Cash Flow
1 |
2.373
|
2.729
|
3.416
|
1.498
|
2.116
|
2.973
|
4.150
|
4.108
|
ROE (netto-inkomsten/eigen vermogen)
|
15,2%
|
12,8%
|
16,1%
|
6,9%
|
5,58%
|
14,5%
|
15,3%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
6,07%
|
6,19%
|
7,08%
|
3,16%
|
2,69%
|
5,59%
|
6,44%
|
7,06%
|
Totale activa
1 |
17.619
|
12.392
|
28.265
|
53.400
|
52.856
|
37.458
|
38.497
|
39.747
|
Nettoactief per aandeel
2 |
78,00
|
81,10
|
83,20
|
69,30
|
-
|
89,60
|
93,00
|
97,70
|
Cashflow per aandeel
2 |
12,10
|
12,50
|
15,90
|
8,600
|
10,40
|
18,60
|
23,00
|
-
|
Capex
1 |
957
|
810
|
1.231
|
973
|
874
|
910
|
946
|
982
|
Capex/omzet
|
5,53%
|
4,73%
|
6,08%
|
5,16%
|
4,51%
|
4,5%
|
4,4%
|
4,34%
|
Datum van publicatie
|
05-11-19
|
05-11-20
|
04-11-21
|
10-11-22
|
09-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
225,5
USD Gemiddelde koersdoel
278,9
USD Spread / Gemiddelde doel +23,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,22% | 181 mld. | | -6,72% | 99,52 mld. | | -10,57% | 45,21 mld. | | +8,92% | 43,85 mld. | | +11,01% | 42,17 mld. | | +9,65% | 28,75 mld. | | +18,54% | 25,39 mld. | | -9,13% | 23,5 mld. | | -12,58% | 22,22 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|