Beurs gesloten -
Nyse
22:00:13 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74
USD
|
-2,22%
|
|
-1,53%
|
-0,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.015
|
34.805
|
48.081
|
46.439
|
39.643
|
39.692
|
-
|
-
|
Bedrijfswaarde
1 |
27.618
|
40.784
|
53.801
|
52.385
|
40.279
|
41.408
|
38.453
|
35.056
|
K/w-verhouding
|
20
x
|
19,2
x
|
36,1
x
|
39,6
x
|
15
x
|
12,9
x
|
11,4
x
|
9,76
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
2,25%
|
-
|
Marktkapitalisatie/omzet
|
0,35
x
|
0,31
x
|
0,38
x
|
0,32
x
|
0,26
x
|
0,27
x
|
0,27
x
|
0,24
x
|
Bedrijfswaarde/omzet
|
0,37
x
|
0,37
x
|
0,43
x
|
0,36
x
|
0,26
x
|
0,28
x
|
0,27
x
|
0,22
x
|
Bedrijfswaarde/EBITDA
|
9,87
x
|
8,2
x
|
9,8
x
|
11,3
x
|
7,36
x
|
8,94
x
|
7,8
x
|
6,49
x
|
Bedrijfswaarde/FCF
|
36,7
x
|
8,8
x
|
16,3
x
|
9,96
x
|
5,55
x
|
9,7
x
|
8,85
x
|
8,06
x
|
FCF Yield
|
2,73%
|
11,4%
|
6,12%
|
10%
|
18%
|
10,3%
|
11,3%
|
12,4%
|
Price to Book
|
2,08
x
|
1,35
x
|
1,79
x
|
1,88
x
|
1,53
x
|
1,45
x
|
1,3
x
|
1,2
x
|
Aantal aandelen (in duizenden)
|
413.796
|
579.798
|
583.503
|
566.260
|
534.201
|
536.383
|
-
|
-
|
Referentieprijs
2 |
62,87
|
60,03
|
82,40
|
82,01
|
74,21
|
74,00
|
74,00
|
74,00
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
74.639
|
111.115
|
125.982
|
144.547
|
153.999
|
146.832
|
144.368
|
162.210
|
EBITDA
1 |
2.799
|
4.972
|
5.490
|
4.624
|
5.475
|
4.632
|
4.929
|
5.402
|
Bedrijfsresultaat (EBIT)
1 |
2.414
|
4.432
|
4.014
|
3.888
|
4.182
|
4.066
|
4.306
|
4.886
|
Operationele Marge
|
3,23%
|
3,99%
|
3,19%
|
2,69%
|
2,72%
|
2,77%
|
2,98%
|
3,01%
|
Resultaat voor belastingen (EBT)
1 |
1.782
|
2.773
|
1.813
|
1.962
|
3.598
|
3.973
|
4.438
|
4.845
|
Nettowinst (verlies)
1 |
1.321
|
1.808
|
1.347
|
1.202
|
2.702
|
3.011
|
3.230
|
3.661
|
Nettomarge
|
1,77%
|
1,63%
|
1,07%
|
0,83%
|
1,75%
|
2,05%
|
2,24%
|
2,26%
|
WPA
2 |
3,140
|
3,120
|
2,280
|
2,070
|
4,950
|
5,753
|
6,496
|
7,585
|
Free Cash Flow
1 |
753
|
4.634
|
3.295
|
5.257
|
7.254
|
4.270
|
4.344
|
4.348
|
FCF-marge
|
1,01%
|
4,17%
|
2,62%
|
3,64%
|
4,71%
|
2,91%
|
3,01%
|
2,68%
|
Kasstroomconversie (ebitda)
|
26,9%
|
93,2%
|
60,02%
|
113,69%
|
132,49%
|
92,2%
|
88,13%
|
80,49%
|
Kasstroomconversie (nettowinst)
|
57%
|
256,31%
|
244,62%
|
437,35%
|
268,47%
|
141,85%
|
134,49%
|
118,76%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
1,667
|
-
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
32.406
|
32.568
|
37.185
|
35.936
|
35.865
|
35.561
|
38.889
|
37.608
|
38.042
|
39.460
|
40.407
|
36.370
|
36.286
|
36.884
|
38.609
|
EBITDA
1 |
991
|
1.062
|
1.742
|
1.735
|
1.156
|
472
|
1.534
|
1.528
|
1.541
|
434
|
1.376
|
1.409
|
1.241
|
514,7
|
1.588
|
Bedrijfsresultaat (EBIT)
1 |
808
|
684
|
1.551
|
1.537
|
976
|
305
|
1.371
|
1.382
|
1.393
|
119
|
1.241
|
1.222
|
1.081
|
423,9
|
1.432
|
Operationele Marge
|
2,49%
|
2,1%
|
4,17%
|
4,28%
|
2,72%
|
0,86%
|
3,53%
|
3,67%
|
3,66%
|
0,3%
|
3,07%
|
3,36%
|
2,98%
|
1,15%
|
3,71%
|
Resultaat voor belastingen (EBT)
1 |
720
|
694
|
1.148
|
-236
|
1.009
|
41
|
1.391
|
1.415
|
768
|
24
|
1.473
|
1.263
|
1.143
|
349,5
|
1.482
|
Nettowinst (verlies)
1 |
584
|
599
|
849
|
-172
|
738
|
-213
|
1.130
|
1.058
|
469
|
45
|
1.163
|
897,1
|
833,3
|
220,7
|
1.087
|
Nettomarge
|
1,8%
|
1,84%
|
2,28%
|
-0,48%
|
2,06%
|
-0,6%
|
2,91%
|
2,81%
|
1,23%
|
0,11%
|
2,88%
|
2,47%
|
2,3%
|
0,6%
|
2,82%
|
WPA
2 |
0,9900
|
1,010
|
1,440
|
-0,2900
|
1,270
|
-0,3800
|
2,040
|
1,920
|
0,8700
|
0,0800
|
2,160
|
1,726
|
1,641
|
0,4809
|
2,108
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-10-21
|
08-02-22
|
26-04-22
|
26-07-22
|
25-10-22
|
07-02-23
|
25-04-23
|
28-07-23
|
24-10-23
|
06-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.603
|
5.979
|
5.720
|
5.946
|
636
|
1.716
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1.239
|
4.636
|
Hefboom (schuld/ebitda)
|
0,5727
x
|
1,203
x
|
1,042
x
|
1,286
x
|
0,1162
x
|
0,3704
x
|
-
|
-
|
Free Cash Flow
1 |
753
|
4.634
|
3.295
|
5.257
|
7.254
|
4.271
|
4.344
|
4.348
|
ROE (netto-inkomsten/eigen vermogen)
|
15,8%
|
15,1%
|
5,12%
|
13,2%
|
14,6%
|
13,7%
|
14,1%
|
14,3%
|
ROA (netto-inkomsten/totale activa)
|
5,17%
|
3,3%
|
1,83%
|
4,33%
|
4,51%
|
4,04%
|
4,28%
|
4,27%
|
Totale activa
1 |
25.572
|
54.857
|
73.547
|
27.752
|
59.846
|
74.557
|
75.507
|
85.693
|
Nettoactief per aandeel
2 |
30,20
|
44,30
|
46,00
|
43,70
|
48,30
|
51,00
|
57,10
|
61,50
|
Cashflow per aandeel
2 |
3,530
|
9,500
|
7,120
|
10,80
|
14,80
|
5,550
|
11,40
|
-
|
Capex
1 |
730
|
869
|
910
|
1.004
|
799
|
758
|
835
|
875
|
Capex/omzet
|
0,98%
|
0,78%
|
0,72%
|
0,69%
|
0,52%
|
0,52%
|
0,58%
|
0,54%
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Gemiddelde koersdoel
88,72
USD Spread / Gemiddelde doel +19,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,28% | 39,69 mld. | | +13,93% | 125 mld. | | +18,37% | 101 mld. | | -33,18% | 36,86 mld. | | -5,28% | 20,05 mld. | | -13,82% | 3,08 mld. | | -39,49% | 993 mln. | | -28,58% | 337 mln. |
Beheerde gezondheidszorg - Andere
|