Beurs gesloten -
Nyse
22:00:02 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,13
USD
|
-0,63%
|
|
-11,58%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
330,2
|
854,7
|
1.692
|
558
|
409,2
|
414,2
|
-
|
-
|
Bedrijfswaarde
1 |
13.519
|
12.061
|
13.325
|
12.075
|
11.858
|
11.889
|
11.785
|
11.509
|
K/w-verhouding
|
-0,49
x
|
1,69
x
|
7,56
x
|
12,3
x
|
-3,07
x
|
-5,4
x
|
22,4
x
|
11,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,02
x
|
0,07
x
|
0,14
x
|
0,05
x
|
0,03
x
|
0,03
x
|
0,03
x
|
0,03
x
|
Bedrijfswaarde/omzet
|
1,02
x
|
1,02
x
|
1,08
x
|
0,99
x
|
0,95
x
|
0,95
x
|
0,91
x
|
0,84
x
|
Bedrijfswaarde/EBITDA
|
8,3
x
|
6,67
x
|
6,77
x
|
8,24
x
|
8,16
x
|
7,67
x
|
7,21
x
|
6,6
x
|
Bedrijfswaarde/FCF
|
-255
x
|
6,94
x
|
-22,2
x
|
-105
x
|
-
|
87,4
x
|
71,9
x
|
-
|
FCF Yield
|
-0,39%
|
14,4%
|
-4,5%
|
-0,95%
|
-
|
1,14%
|
1,39%
|
-
|
Price to Book
|
-0,15
x
|
-0,59
x
|
-1,28
x
|
-0,43
x
|
-0,31
x
|
-0,34
x
|
-0,39
x
|
-0,49
x
|
Aantal aandelen (in duizenden)
|
113.878
|
115.034
|
127.145
|
129.157
|
130.730
|
132.329
|
-
|
-
|
Referentieprijs
2 |
2,900
|
7,430
|
13,31
|
4,320
|
3,130
|
3,130
|
3,130
|
3,130
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.210
|
11.789
|
12.368
|
12.211
|
12.490
|
12.512
|
12.997
|
13.671
|
EBITDA
1 |
1.628
|
1.809
|
1.969
|
1.466
|
1.453
|
1.549
|
1.635
|
1.743
|
Bedrijfsresultaat (EBIT)
1 |
1.020
|
1.251
|
1.429
|
932
|
948
|
1.058
|
1.125
|
1.208
|
Operationele Marge
|
7,72%
|
10,61%
|
11,55%
|
7,63%
|
7,59%
|
8,46%
|
8,66%
|
8,84%
|
Resultaat voor belastingen (EBT)
1 |
-430
|
422
|
499
|
349
|
207
|
176
|
284
|
-
|
Nettowinst (verlies)
1 |
-675
|
511
|
230
|
46
|
-133
|
-75,96
|
18,44
|
37,7
|
Nettomarge
|
-5,11%
|
4,33%
|
1,86%
|
0,38%
|
-1,06%
|
-0,61%
|
0,14%
|
0,28%
|
WPA
2 |
-5,930
|
4,390
|
1,760
|
0,3500
|
-1,020
|
-0,5800
|
0,1400
|
0,2800
|
Free Cash Flow
1 |
-53
|
1.738
|
-600
|
-115
|
-
|
136
|
164
|
-
|
FCF-marge
|
-0,4%
|
14,74%
|
-4,85%
|
-0,94%
|
-
|
1,09%
|
1,26%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
96,08%
|
-
|
-
|
-
|
8,78%
|
10,03%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
340,12%
|
-
|
-
|
-
|
-
|
889,37%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
3.233
|
3.111
|
2.934
|
3.025
|
3.142
|
3.108
|
3.115
|
3.086
|
3.181
|
3.140
|
3.084
|
3.065
|
3.222
|
3.236
|
3.211
|
EBITDA
1 |
540
|
409
|
253
|
400
|
404
|
335
|
373
|
360
|
386
|
378
|
377,6
|
368,5
|
425,1
|
396,2
|
395,1
|
Bedrijfsresultaat (EBIT)
1 |
409
|
281
|
119
|
263
|
268
|
203
|
249
|
232
|
265
|
263
|
257,4
|
248,4
|
289,9
|
269,2
|
275,3
|
Operationele Marge
|
12,65%
|
9,03%
|
4,06%
|
8,69%
|
8,53%
|
6,53%
|
7,99%
|
7,52%
|
8,33%
|
8,38%
|
8,35%
|
8,1%
|
9%
|
8,32%
|
8,57%
|
Resultaat voor belastingen (EBT)
1 |
221
|
53
|
-98
|
70
|
325
|
6
|
40
|
-33
|
193
|
22
|
45
|
19
|
90
|
51
|
65
|
Nettowinst (verlies)
1 |
178
|
-1
|
-326
|
-42
|
414
|
-51
|
-38
|
-91
|
46
|
-41
|
-18,45
|
-23,5
|
7,489
|
-10,43
|
-0,668
|
Nettomarge
|
5,51%
|
-0,03%
|
-11,11%
|
-1,39%
|
13,18%
|
-1,64%
|
-1,22%
|
-2,95%
|
1,45%
|
-1,31%
|
-0,6%
|
-0,77%
|
0,23%
|
-0,32%
|
-0,02%
|
WPA
2 |
1,340
|
-0,0100
|
-2,520
|
-0,3200
|
3,180
|
-0,4000
|
-0,2900
|
-0,6900
|
0,3500
|
-0,3200
|
-0,1400
|
-0,1800
|
0,0550
|
-0,0750
|
-0,0100
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16-02-22
|
27-04-22
|
27-07-22
|
26-10-22
|
15-02-23
|
01-05-23
|
02-08-23
|
25-10-23
|
20-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.189
|
11.206
|
11.633
|
11.517
|
11.449
|
11.475
|
11.371
|
11.095
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
8,101
x
|
6,195
x
|
5,908
x
|
7,856
x
|
7,88
x
|
7,407
x
|
6,956
x
|
6,367
x
|
Free Cash Flow
1 |
-53
|
1.738
|
-600
|
-115
|
-
|
136
|
164
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-2,37%
|
3,23%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
28.473
|
15.808
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-18,80
|
-12,50
|
-10,40
|
-10,10
|
-10,20
|
-9,220
|
-8,100
|
-6,450
|
Cashflow per aandeel
|
3,380
|
18,60
|
-1,000
|
2,310
|
-
|
-
|
-
|
-
|
Capex
1 |
438
|
440
|
469
|
415
|
467
|
377
|
427
|
478
|
Capex/omzet
|
3,32%
|
3,73%
|
3,79%
|
3,4%
|
3,74%
|
3,01%
|
3,28%
|
3,5%
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
20-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,13
USD Gemiddelde koersdoel
4,419
USD Spread / Gemiddelde doel +41,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| 0,00% | 414 mln. | | +25,21% | 88,77 mld. | | -22,28% | 77,04 mld. | | +5,63% | 26,87 mld. | | -9,70% | 17,3 mld. | | 0,00% | 16,89 mld. | | +0,78% | 15,44 mld. | | -23,68% | 13,16 mld. | | +70,99% | 13,15 mld. | | +77,65% | 13,11 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|