Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30,57
USD
|
+0,72%
|
|
+0,23%
|
-14,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.586
|
11.444
|
12.196
|
6.843
|
7.540
|
6.347
|
-
|
-
|
Bedrijfswaarde
1 |
13.617
|
13.283
|
13.952
|
8.422
|
9.324
|
7.895
|
8.050
|
7.541
|
K/w-verhouding
|
48,4
x
|
-138
x
|
29,2
x
|
-7,22
x
|
-57,4
x
|
23,3
x
|
19,8
x
|
15,3
x
|
Dividendrendement
|
0,66%
|
0,76%
|
0,77%
|
1,57%
|
1,57%
|
2,02%
|
2,16%
|
2,25%
|
Marktkapitalisatie/omzet
|
3,12
x
|
3,42
x
|
2,87
x
|
1,74
x
|
1,9
x
|
1,59
x
|
1,53
x
|
1,47
x
|
Bedrijfswaarde/omzet
|
3,38
x
|
3,97
x
|
3,28
x
|
2,15
x
|
2,35
x
|
1,98
x
|
1,94
x
|
1,75
x
|
Bedrijfswaarde/EBITDA
|
15,6
x
|
19,6
x
|
14
x
|
10,9
x
|
13,5
x
|
10,7
x
|
9,82
x
|
8,3
x
|
Bedrijfswaarde/FCF
|
26,7
x
|
24,2
x
|
27,1
x
|
22,9
x
|
40,9
x
|
24,8
x
|
15,4
x
|
14,4
x
|
FCF Yield
|
3,74%
|
4,13%
|
3,69%
|
4,37%
|
2,45%
|
4,03%
|
6,5%
|
6,93%
|
Price to Book
|
2,46
x
|
2,31
x
|
2,41
x
|
1,8
x
|
2,29
x
|
1,9
x
|
1,79
x
|
1,72
x
|
Aantal aandelen (in duizenden)
|
222.414
|
218.555
|
218.607
|
214.912
|
211.860
|
207.627
|
-
|
-
|
Referentieprijs
2 |
56,59
|
52,36
|
55,79
|
31,84
|
35,59
|
30,57
|
30,57
|
30,57
|
Datum van publicatie
|
02-03-20
|
01-03-21
|
28-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.029
|
3.342
|
4.251
|
3.922
|
3.965
|
3.995
|
4.151
|
4.319
|
EBITDA
1 |
875,3
|
679
|
995
|
776
|
691
|
735,1
|
820,1
|
908,1
|
Bedrijfsresultaat (EBIT)
1 |
742,1
|
537
|
871
|
657
|
571
|
605,7
|
687
|
775,3
|
Operationele Marge
|
18,42%
|
16,07%
|
20,49%
|
16,75%
|
14,4%
|
15,16%
|
16,55%
|
17,95%
|
Resultaat voor belastingen (EBT)
1 |
345,4
|
-60
|
559
|
-1.055
|
-175
|
334,2
|
425
|
548,2
|
Nettowinst (verlies)
1 |
262,9
|
-83
|
421
|
-950
|
-132
|
236,8
|
294,7
|
361,2
|
Nettomarge
|
6,52%
|
-2,48%
|
9,9%
|
-24,22%
|
-3,33%
|
5,93%
|
7,1%
|
8,36%
|
WPA
2 |
1,170
|
-0,3800
|
1,910
|
-4,410
|
-0,6200
|
1,313
|
1,547
|
1,992
|
Free Cash Flow
1 |
509,9
|
548
|
515
|
368
|
228
|
318
|
523,5
|
522,3
|
FCF-marge
|
12,66%
|
16,4%
|
12,11%
|
9,38%
|
5,75%
|
7,96%
|
12,61%
|
12,09%
|
Kasstroomconversie (ebitda)
|
58,25%
|
80,71%
|
51,76%
|
47,42%
|
33%
|
43,26%
|
63,84%
|
57,52%
|
Kasstroomconversie (nettowinst)
|
193,95%
|
-
|
122,33%
|
-
|
-
|
134,3%
|
177,66%
|
144,63%
|
Dividend per aandeel
2 |
0,3750
|
0,4000
|
0,4300
|
0,5000
|
0,5600
|
0,6190
|
0,6605
|
0,6867
|
Datum van publicatie
|
02-03-20
|
01-03-21
|
28-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
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 |
1.069
|
1.088
|
965
|
1.023
|
947
|
983
|
978
|
1.028
|
947
|
1.012
|
968,8
|
1.020
|
970,2
|
1.035
|
1.004
|
EBITDA
1 |
246
|
247
|
185
|
210
|
166
|
183
|
161
|
184
|
170
|
173
|
162,4
|
189
|
185
|
196,5
|
194,7
|
Bedrijfsresultaat (EBIT)
1 |
216
|
217
|
153
|
180
|
139
|
154
|
133
|
160
|
135
|
143
|
130,4
|
156,7
|
152,4
|
164,1
|
156,8
|
Operationele Marge
|
20,21%
|
19,94%
|
15,85%
|
17,6%
|
14,68%
|
15,67%
|
13,6%
|
15,56%
|
14,26%
|
14,13%
|
13,46%
|
15,37%
|
15,7%
|
15,86%
|
15,61%
|
Resultaat voor belastingen (EBT)
1 |
138
|
138
|
83
|
91
|
-1.241
|
8
|
-28
|
46
|
-250
|
57
|
59,92
|
89,6
|
88,28
|
96,26
|
77,03
|
Nettowinst (verlies)
1 |
103
|
102
|
65
|
73
|
-1.077
|
-15
|
-19
|
86
|
-266
|
67
|
46
|
63,39
|
62,01
|
68,42
|
60,83
|
Nettomarge
|
9,64%
|
9,38%
|
6,74%
|
7,14%
|
-113,73%
|
-1,53%
|
-1,94%
|
8,37%
|
-28,09%
|
6,62%
|
4,75%
|
6,21%
|
6,39%
|
6,61%
|
6,06%
|
WPA
2 |
0,4700
|
0,4700
|
0,3000
|
0,3400
|
-5,010
|
-0,0700
|
-0,0900
|
0,4000
|
-1,250
|
0,3200
|
0,2543
|
0,3843
|
0,3614
|
0,4214
|
0,3575
|
Dividend per aandeel
2 |
0,1100
|
0,1100
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
0,1400
|
0,1400
|
0,1250
|
0,1400
|
0,1600
|
0,1600
|
0,1600
|
0,1600
|
0,1600
|
Datum van publicatie
|
04-11-21
|
28-02-22
|
10-05-22
|
07-11-22
|
14-11-22
|
28-02-23
|
03-05-23
|
02-08-23
|
02-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.031
|
1.839
|
1.756
|
1.579
|
1.784
|
1.548
|
1.703
|
1.194
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,177
x
|
2,708
x
|
1,765
x
|
2,035
x
|
2,582
x
|
2,106
x
|
2,077
x
|
1,315
x
|
Free Cash Flow
1 |
510
|
548
|
515
|
368
|
228
|
318
|
524
|
522
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
7,83%
|
12,6%
|
10,3%
|
11%
|
12,8%
|
14,7%
|
16%
|
ROA (netto-inkomsten/totale activa)
|
6,36%
|
4,39%
|
6,8%
|
5,35%
|
5,18%
|
4,18%
|
5,22%
|
-
|
Totale activa
1 |
4.132
|
-1.890
|
6.192
|
-17.741
|
-2.547
|
5.659
|
5.642
|
-
|
Nettoactief per aandeel
2 |
23,00
|
22,70
|
23,20
|
17,70
|
15,50
|
16,10
|
17,10
|
17,80
|
Cashflow per aandeel
2 |
2,820
|
2,900
|
2,980
|
2,400
|
1,780
|
2,550
|
3,040
|
3,500
|
Capex
1 |
123
|
87
|
142
|
149
|
149
|
185
|
172
|
171
|
Capex/omzet
|
3,05%
|
2,6%
|
3,34%
|
3,8%
|
3,76%
|
4,63%
|
4,14%
|
3,95%
|
Datum van publicatie
|
02-03-20
|
01-03-21
|
28-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
30,57
USD Gemiddelde koersdoel
36,47
USD Spread / Gemiddelde doel +19,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,11% | 6,35 mld. | | -2,31% | 187 mld. | | -3,20% | 106 mld. | | -5,04% | 66,9 mld. | | +0,20% | 49,45 mld. | | +17,29% | 48 mld. | | +4,06% | 40,84 mld. | | +2,07% | 26,48 mld. | | +2,36% | 26,25 mld. | | +12,96% | 24,62 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|