Beurs gesloten -
London S.E.
15:34:46 05-02-2021
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
77,56
CHF
|
+5,72%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48.657
|
56.859
|
80.883
|
46.128
|
46.246
|
52.601
|
-
|
-
|
Bedrijfswaarde
1 |
48.073
|
56.271
|
80.616
|
45.956
|
45.198
|
50.930
|
49.799
|
48.520
|
K/w-verhouding
|
47,3
x
|
70,2
x
|
54,4
x
|
30,6
x
|
33,2
x
|
33
x
|
28,3
x
|
26,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
11,2
x
|
13
x
|
15,5
x
|
8,57
x
|
7,7
x
|
8,02
x
|
7,3
x
|
6,67
x
|
Bedrijfswaarde/omzet
|
11,1
x
|
12,8
x
|
15,4
x
|
8,54
x
|
7,53
x
|
7,76
x
|
6,91
x
|
6,15
x
|
Bedrijfswaarde/EBITDA
|
34,2
x
|
39,4
x
|
46,6
x
|
23,7
x
|
24,1
x
|
24,7
x
|
21,4
x
|
18,9
x
|
Bedrijfswaarde/FCF
|
52
x
|
86,9
x
|
57,3
x
|
47,2
x
|
47,9
x
|
34,9
x
|
30,9
x
|
27,6
x
|
FCF Yield
|
1,92%
|
1,15%
|
1,74%
|
2,12%
|
2,09%
|
2,86%
|
3,23%
|
3,62%
|
Price to Book
|
12
x
|
12,7
x
|
13,9
x
|
7,82
x
|
6,99
x
|
6,69
x
|
5,39
x
|
4,65
x
|
Aantal aandelen (in duizenden)
|
625.710
|
623.248
|
624.334
|
618.260
|
606.500
|
602.600
|
-
|
-
|
Referentieprijs
2 |
77,76
|
91,23
|
129,6
|
74,61
|
76,25
|
87,29
|
87,29
|
87,29
|
Datum van publicatie
|
30-01-20
|
27-01-21
|
26-01-22
|
31-01-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.348
|
4.386
|
5.232
|
5.382
|
6.005
|
6.562
|
7.204
|
7.885
|
EBITDA
1 |
1.406
|
1.429
|
1.729
|
1.936
|
1.879
|
2.060
|
2.322
|
2.573
|
Bedrijfsresultaat (EBIT)
1 |
1.316
|
1.322
|
1.594
|
1.796
|
1.734
|
1.902
|
2.159
|
2.408
|
Operationele Marge
|
30,28%
|
30,14%
|
30,47%
|
33,38%
|
28,87%
|
28,98%
|
29,97%
|
30,54%
|
Resultaat voor belastingen (EBT)
1 |
1.166
|
916,7
|
1.702
|
1.767
|
1.598
|
1.887
|
2.234
|
2.487
|
Nettowinst (verlies)
1 |
1.047
|
823,4
|
1.503
|
1.522
|
1.402
|
1.612
|
1.861
|
2.021
|
Nettomarge
|
24,08%
|
18,77%
|
28,73%
|
28,28%
|
23,35%
|
24,56%
|
25,83%
|
25,63%
|
WPA
2 |
1,643
|
1,300
|
2,380
|
2,440
|
2,300
|
2,642
|
3,082
|
3,325
|
Free Cash Flow
1 |
925
|
647,3
|
1.406
|
973,6
|
943
|
1.457
|
1.610
|
1.757
|
FCF-marge
|
21,27%
|
14,76%
|
26,88%
|
18,09%
|
15,7%
|
22,21%
|
22,35%
|
22,28%
|
Kasstroomconversie (ebitda)
|
65,8%
|
45,29%
|
81,32%
|
50,29%
|
50,19%
|
70,74%
|
69,34%
|
68,27%
|
Kasstroomconversie (nettowinst)
|
88,36%
|
78,61%
|
93,56%
|
63,97%
|
67,24%
|
90,42%
|
86,5%
|
86,93%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-01-20
|
27-01-21
|
26-01-22
|
31-01-23
|
06-02-24
|
-
|
-
|
-
|
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 |
1.330
|
1.341
|
1.374
|
1.319
|
1.348
|
1.460
|
1.530
|
1.481
|
1.534
|
1.598
|
1.653
|
1.624
|
1.686
|
1.745
|
1.810
|
EBITDA
1 |
398
|
479,4
|
480
|
492,8
|
483,9
|
469,3
|
485,6
|
458,7
|
465,1
|
477,6
|
523,1
|
515
|
542,6
|
557,6
|
585,8
|
Bedrijfsresultaat (EBIT)
1 |
365
|
444,7
|
445,9
|
457,4
|
448,5
|
434,1
|
449,5
|
421,8
|
428,4
|
439,1
|
479,8
|
475,9
|
503,7
|
514
|
545,3
|
Operationele Marge
|
27,45%
|
33,16%
|
32,46%
|
34,68%
|
33,26%
|
29,74%
|
29,38%
|
28,48%
|
27,93%
|
27,47%
|
29,03%
|
29,31%
|
29,88%
|
29,45%
|
30,13%
|
Resultaat voor belastingen (EBT)
1 |
376,3
|
436,1
|
464,7
|
407,3
|
459,3
|
398,6
|
338,5
|
439,3
|
421,7
|
409,4
|
489,9
|
484,2
|
508,6
|
525
|
557,5
|
Nettowinst (verlies)
1 |
335,3
|
373,6
|
406,4
|
343,5
|
398,4
|
340,5
|
307,1
|
384,9
|
369,9
|
351,9
|
411,5
|
406,3
|
428,8
|
434,7
|
465,5
|
Nettomarge
|
25,22%
|
27,86%
|
29,58%
|
26,04%
|
29,55%
|
23,33%
|
20,07%
|
25,99%
|
24,11%
|
22,02%
|
24,9%
|
25,02%
|
25,43%
|
24,91%
|
25,72%
|
WPA
2 |
0,5300
|
0,5900
|
0,6500
|
0,5500
|
0,6500
|
0,5600
|
0,5000
|
0,6300
|
0,6100
|
0,5800
|
0,6801
|
0,6708
|
0,7135
|
0,7242
|
0,7750
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-01-22
|
26-04-22
|
28-07-22
|
27-10-22
|
31-01-23
|
26-04-23
|
26-07-23
|
25-10-23
|
06-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
585
|
588
|
267
|
173
|
1.048
|
1.671
|
2.802
|
4.081
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
925
|
647
|
1.406
|
974
|
943
|
1.457
|
1.610
|
1.757
|
ROE (netto-inkomsten/eigen vermogen)
|
32,5%
|
26,9%
|
27%
|
26,6%
|
22,5%
|
22,5%
|
21,5%
|
20,3%
|
ROA (netto-inkomsten/totale activa)
|
20%
|
17,1%
|
17,8%
|
18,5%
|
15,9%
|
16,6%
|
16,5%
|
16,2%
|
Totale activa
1 |
5.227
|
4.814
|
8.426
|
8.242
|
8.828
|
9.716
|
11.292
|
12.491
|
Nettoactief per aandeel
2 |
6,500
|
7,190
|
9,350
|
9,550
|
10,90
|
13,00
|
16,20
|
18,80
|
Cashflow per aandeel
2 |
1,850
|
1,670
|
2,740
|
1,950
|
1,470
|
2,820
|
3,250
|
3,630
|
Capex
1 |
254
|
407
|
326
|
245
|
253
|
287
|
294
|
334
|
Capex/omzet
|
5,85%
|
9,28%
|
6,23%
|
4,54%
|
4,21%
|
4,37%
|
4,08%
|
4,23%
|
Datum van publicatie
|
30-01-20
|
27-01-21
|
26-01-22
|
31-01-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
87,29
USD Gemiddelde koersdoel
96,24
USD Spread / Gemiddelde doel +10,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,77% | 218 mld. | | +10,16% | 189 mld. | | +26,21% | 151 mld. | | +32,78% | 113 mld. | | +1,98% | 64,02 mld. | | +2,92% | 49,85 mld. | | -6,60% | 37,89 mld. | | -1,07% | 34,92 mld. | | +23,08% | 31,1 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|