Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
133,5
USD
|
+0,56%
|
|
+4,45%
|
+27,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.612
|
13.149
|
11.592
|
6.728
|
9.570
|
11.709
|
-
|
-
|
Bedrijfswaarde
1 |
16.691
|
20.988
|
19.945
|
15.313
|
17.497
|
21.639
|
21.808
|
22.004
|
K/w-verhouding
|
14,2
x
|
18,6
x
|
12,8
x
|
12,8
x
|
14,1
x
|
15,5
x
|
13,6
x
|
12,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,84
x
|
1,14
x
|
1
x
|
0,58
x
|
0,79
x
|
0,93
x
|
0,89
x
|
0,86
x
|
Bedrijfswaarde/omzet
|
1,47
x
|
1,82
x
|
1,72
x
|
1,32
x
|
1,44
x
|
1,72
x
|
1,66
x
|
1,61
x
|
Bedrijfswaarde/EBITDA
|
7
x
|
8,83
x
|
8,05
x
|
7,39
x
|
7,06
x
|
8,43
x
|
8,17
x
|
7,86
x
|
Bedrijfswaarde/FCF
|
12,8
x
|
16,1
x
|
15,5
x
|
18,7
x
|
11,7
x
|
21,3
x
|
19,1
x
|
15,9
x
|
FCF Yield
|
7,82%
|
6,22%
|
6,46%
|
5,34%
|
8,52%
|
4,69%
|
5,23%
|
6,29%
|
Price to Book
|
4,43
x
|
9,33
x
|
14,6
x
|
9,48
x
|
8,81
x
|
8,52
x
|
7,2
x
|
6
x
|
Aantal aandelen (in duizenden)
|
128.112
|
112.000
|
101.900
|
90.104
|
91.348
|
87.703
|
-
|
-
|
Referentieprijs
2 |
75,03
|
117,4
|
113,8
|
74,67
|
104,8
|
133,5
|
133,5
|
133,5
|
Datum van publicatie
|
10-02-20
|
11-02-21
|
10-02-22
|
22-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.388
|
11.551
|
11.619
|
11.610
|
12.140
|
12.567
|
13.110
|
13.669
|
EBITDA
1 |
2.383
|
2.376
|
2.478
|
2.072
|
2.479
|
2.566
|
2.669
|
2.799
|
Bedrijfsresultaat (EBIT)
1 |
1.768
|
1.746
|
1.797
|
1.339
|
1.734
|
1.883
|
1.986
|
2.098
|
Operationele Marge
|
15,53%
|
15,12%
|
15,47%
|
11,53%
|
14,28%
|
14,99%
|
15,15%
|
15,35%
|
Resultaat voor belastingen (EBT)
1 |
1.195
|
1.318
|
1.518
|
966,3
|
1.177
|
1.212
|
1.302
|
1.684
|
Nettowinst (verlies)
1 |
811
|
773,6
|
978,4
|
560,4
|
691,5
|
758,5
|
798,3
|
820,7
|
Nettomarge
|
7,12%
|
6,7%
|
8,42%
|
4,83%
|
5,7%
|
6,04%
|
6,09%
|
6%
|
WPA
2 |
5,270
|
6,310
|
8,900
|
5,850
|
7,420
|
8,638
|
9,812
|
10,94
|
Free Cash Flow
1 |
1.306
|
1.304
|
1.289
|
817
|
1.491
|
1.015
|
1.141
|
1.384
|
FCF-marge
|
11,47%
|
11,29%
|
11,1%
|
7,04%
|
12,28%
|
8,08%
|
8,7%
|
10,12%
|
Kasstroomconversie (ebitda)
|
54,79%
|
54,89%
|
52,03%
|
39,44%
|
60,14%
|
39,56%
|
42,74%
|
49,44%
|
Kasstroomconversie (nettowinst)
|
161,02%
|
168,62%
|
131,78%
|
145,79%
|
215,61%
|
133,82%
|
142,93%
|
168,64%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-20
|
11-02-21
|
10-02-22
|
22-02-23
|
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 |
2.938
|
2.944
|
2.818
|
2.927
|
2.949
|
2.917
|
2.873
|
3.000
|
3.121
|
3.146
|
3.021
|
3.129
|
3.193
|
3.214
|
3.142
|
EBITDA
1 |
645,3
|
564,2
|
511,3
|
603,9
|
506,2
|
450,3
|
530,1
|
615,7
|
713,4
|
610,3
|
587,9
|
663,4
|
699,2
|
637,2
|
619,2
|
Bedrijfsresultaat (EBIT)
1 |
474,9
|
389,4
|
338,3
|
432,7
|
312
|
256,3
|
352
|
432
|
525
|
415
|
415,1
|
490,8
|
527,9
|
466,6
|
436,1
|
Operationele Marge
|
16,16%
|
13,23%
|
12,01%
|
14,78%
|
10,58%
|
8,79%
|
12,25%
|
14,4%
|
16,82%
|
13,19%
|
13,74%
|
15,68%
|
16,53%
|
14,52%
|
13,88%
|
Resultaat voor belastingen (EBT)
|
394,5
|
-
|
262,7
|
348,8
|
207,2
|
147,5
|
214,6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
259,8
|
187,5
|
162,1
|
224,8
|
105,4
|
68,1
|
115,5
|
178,7
|
246,6
|
150,7
|
188,1
|
212,6
|
238,7
|
182,6
|
-
|
Nettomarge
|
8,84%
|
6,37%
|
5,75%
|
7,68%
|
3,57%
|
2,33%
|
4,02%
|
5,96%
|
7,9%
|
4,79%
|
6,23%
|
6,79%
|
7,48%
|
5,68%
|
-
|
WPA
2 |
2,360
|
1,790
|
1,610
|
2,300
|
1,130
|
0,7400
|
1,250
|
1,910
|
2,620
|
1,620
|
2,070
|
2,370
|
2,710
|
2,100
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-10-21
|
10-02-22
|
05-05-22
|
01-08-22
|
28-10-22
|
22-02-23
|
08-05-23
|
03-08-23
|
07-11-23
|
13-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.079
|
7.839
|
8.353
|
8.585
|
7.927
|
9.930
|
10.099
|
10.294
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,97
x
|
3,299
x
|
3,371
x
|
4,144
x
|
3,197
x
|
3,87
x
|
3,783
x
|
3,677
x
|
Free Cash Flow
1 |
1.306
|
1.304
|
1.289
|
817
|
1.491
|
1.015
|
1.141
|
1.384
|
ROE (netto-inkomsten/eigen vermogen)
|
28,4%
|
50,6%
|
93,8%
|
76,4%
|
89,2%
|
66,2%
|
57,6%
|
53,9%
|
ROA (netto-inkomsten/totale activa)
|
4,56%
|
5,19%
|
5,88%
|
3,29%
|
4,67%
|
4,92%
|
5,17%
|
5,3%
|
Totale activa
1 |
17.796
|
14.908
|
16.638
|
17.023
|
14.822
|
15.412
|
15.455
|
15.491
|
Nettoactief per aandeel
2 |
17,00
|
12,60
|
7,770
|
7,880
|
11,90
|
15,70
|
18,50
|
22,30
|
Cashflow per aandeel
2 |
13,50
|
16,10
|
17,60
|
16,30
|
22,10
|
19,40
|
20,30
|
-
|
Capex
1 |
767
|
675
|
641
|
603
|
568
|
637
|
644
|
663
|
Capex/omzet
|
6,73%
|
5,84%
|
5,52%
|
5,19%
|
4,68%
|
5,07%
|
4,91%
|
4,85%
|
Datum van publicatie
|
10-02-20
|
11-02-21
|
10-02-22
|
22-02-23
|
13-02-24
|
-
|
-
|
-
|
Laatste slotkoers
133,5
USD Gemiddelde koersdoel
130,6
USD Spread / Gemiddelde doel -2,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +27,44% | 11,71 mld. | | -14,92% | 84,68 mld. | | +13,30% | 81,12 mld. | | +10,92% | 29,4 mld. | | -12,71% | 16,73 mld. | | -3,06% | 16,36 mld. | | -2,63% | 14,92 mld. | | -31,75% | 11,77 mld. | | -1,42% | 11,72 mld. | | -3,97% | 11,66 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|