Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
26,33
USD
|
+2,65%
|
|
+3,21%
|
-1,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
825,8
|
1.049
|
1.114
|
855
|
694,3
|
692,9
|
-
|
-
|
Bedrijfswaarde
1 |
1.018
|
1.259
|
1.380
|
1.208
|
1.098
|
1.147
|
1.198
|
1.243
|
K/w-verhouding
|
116
x
|
58,9
x
|
54,3
x
|
44,2
x
|
133
x
|
33,8
x
|
29,3
x
|
26,3
x
|
Dividendrendement
|
3,84%
|
3,58%
|
3,67%
|
4,93%
|
6,78%
|
7,03%
|
7,18%
|
7,33%
|
Marktkapitalisatie/omzet
|
13,6
x
|
13,9
x
|
12,3
x
|
8,75
x
|
6,15
x
|
5,54
x
|
5
x
|
4,42
x
|
Bedrijfswaarde/omzet
|
16,7
x
|
16,6
x
|
15,2
x
|
12,4
x
|
9,73
x
|
9,17
x
|
8,64
x
|
7,94
x
|
Bedrijfswaarde/EBITDA
|
24,9
x
|
23,6
x
|
21,8
x
|
18,2
x
|
16,9
x
|
12,2
x
|
11,4
x
|
10,1
x
|
Bedrijfswaarde/FCF
|
-
|
147.627.274
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
19.268
|
22.265
|
23.567
|
23.883
|
26.061
|
26.317
|
-
|
-
|
Referentieprijs
2 |
42,86
|
47,11
|
47,27
|
35,80
|
26,64
|
26,33
|
26,33
|
26,33
|
Datum van publicatie
|
25-02-20
|
16-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
60,85
|
75,68
|
90,58
|
97,68
|
112,8
|
125,1
|
138,7
|
156,7
|
EBITDA
1 |
40,9
|
53,3
|
63,36
|
66,27
|
64,79
|
94,05
|
105,3
|
123
|
Bedrijfsresultaat (EBIT)
1 |
18,67
|
27,92
|
32,91
|
33,87
|
25,1
|
38,89
|
47,25
|
54,4
|
Operationele Marge
|
30,68%
|
36,9%
|
36,33%
|
34,67%
|
22,24%
|
31,09%
|
34,07%
|
34,72%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
8,02
|
18,61
|
20,62
|
22,89
|
Nettowinst (verlies)
1 |
8,376
|
19,08
|
22,49
|
22,02
|
7,714
|
21,13
|
24,69
|
28,74
|
Nettomarge
|
13,77%
|
25,21%
|
24,83%
|
22,54%
|
6,84%
|
16,89%
|
17,8%
|
18,34%
|
WPA
2 |
0,3700
|
0,8000
|
0,8700
|
0,8100
|
0,2000
|
0,7800
|
0,9000
|
1,000
|
Free Cash Flow
|
-
|
8,527
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
11,27%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
16%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
44,7%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,645
|
1,685
|
1,735
|
1,765
|
1,805
|
1,850
|
1,890
|
1,930
|
Datum van publicatie
|
25-02-20
|
16-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
23,25
|
23,24
|
23,48
|
24,05
|
24,81
|
25,34
|
27,18
|
27,81
|
28,74
|
29,12
|
29,89
|
30,79
|
31,81
|
32,61
|
33,52
|
EBITDA
1 |
16
|
16,55
|
16,08
|
16,43
|
16,72
|
17,04
|
6,123
|
19,99
|
19,66
|
-
|
21,96
|
22,51
|
23,06
|
23,61
|
24,16
|
Bedrijfsresultaat (EBIT)
1 |
8,185
|
8,727
|
8,132
|
8,3
|
8,715
|
8,72
|
-2,92
|
10,02
|
8,453
|
9,55
|
9,674
|
9,6
|
10,14
|
10,47
|
11,32
|
Operationele Marge
|
35,2%
|
37,55%
|
34,63%
|
34,51%
|
35,13%
|
34,41%
|
-10,74%
|
36,02%
|
29,42%
|
32,79%
|
32,37%
|
31,18%
|
31,89%
|
32,1%
|
33,76%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
5,6
|
-
|
-
|
-6,887
|
6,627
|
3,713
|
4,567
|
4,457
|
4,492
|
4,732
|
4,927
|
4,793
|
Nettowinst (verlies)
1 |
5,354
|
6,113
|
5,524
|
5,584
|
5,673
|
5,238
|
-6,922
|
6,577
|
3,492
|
4,567
|
4,722
|
5,175
|
5,542
|
5,687
|
5,543
|
Nettomarge
|
23,02%
|
26,3%
|
23,53%
|
23,22%
|
22,87%
|
20,67%
|
-25,47%
|
23,65%
|
12,15%
|
15,68%
|
15,8%
|
16,81%
|
17,42%
|
17,44%
|
16,54%
|
WPA
2 |
0,2000
|
0,2300
|
0,2100
|
0,2100
|
0,2100
|
0,1900
|
-0,3200
|
0,2400
|
0,1100
|
0,1500
|
0,1800
|
0,1900
|
0,2000
|
0,2100
|
0,2200
|
Dividend per aandeel
2 |
0,4350
|
0,4375
|
0,4400
|
0,4400
|
0,4425
|
0,4450
|
0,4475
|
0,4500
|
0,4525
|
0,4550
|
0,4600
|
0,4600
|
0,4600
|
0,4700
|
0,4700
|
Datum van publicatie
|
02-11-21
|
15-02-22
|
03-05-22
|
02-08-22
|
01-11-22
|
14-02-23
|
02-05-23
|
01-08-23
|
31-10-23
|
13-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
193
|
210
|
266
|
353
|
403
|
455
|
505
|
551
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,707
x
|
3,938
x
|
4,192
x
|
5,326
x
|
6,224
x
|
4,833
x
|
4,795
x
|
4,476
x
|
Free Cash Flow
|
-
|
8,53
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
9,24%
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-02-20
|
16-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
26,33
USD Gemiddelde koersdoel
32,33
USD Spread / Gemiddelde doel +22,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,16% | 693 mln. | | +4,62% | 55,76 mld. | | -11,72% | 17,72 mld. | | -5,05% | 13,23 mld. | | +1,40% | 7,68 mld. | | -16,54% | 5,39 mld. | | +8,62% | 3,28 mld. | | -5,42% | 3,06 mld. | | -8,15% | 2,73 mld. | | +12,61% | 2,73 mld. |
gezondheidszorg vastgoed
|