Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
537,3
USD
|
-0,45%
|
|
+1,10%
|
+13,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
76.584
|
79.856
|
112.508
|
122.511
|
110.797
|
124.869
|
-
|
-
|
Bedrijfswaarde
1 |
92.083
|
94.150
|
130.384
|
139.238
|
129.391
|
142.055
|
137.600
|
136.474
|
K/w-verhouding
|
16,4
x
|
17,9
x
|
18,7
x
|
20,7
x
|
18,7
x
|
15,6
x
|
13,7
x
|
12,2
x
|
Dividendrendement
|
1,06%
|
1,18%
|
0,98%
|
1%
|
1,26%
|
1,16%
|
1,25%
|
1,35%
|
Marktkapitalisatie/omzet
|
0,74
x
|
0,66
x
|
0,82
x
|
0,79
x
|
0,65
x
|
0,73
x
|
0,68
x
|
0,64
x
|
Bedrijfswaarde/omzet
|
0,89
x
|
0,78
x
|
0,95
x
|
0,89
x
|
0,76
x
|
0,83
x
|
0,75
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
11,7
x
|
10,1
x
|
13
x
|
12,7
x
|
10,7
x
|
10,5
x
|
9,36
x
|
8,49
x
|
Bedrijfswaarde/FCF
|
18,5
x
|
9,74
x
|
17,9
x
|
19,2
x
|
19,1
x
|
16,9
x
|
14,2
x
|
13
x
|
FCF Yield
|
5,41%
|
10,3%
|
5,58%
|
5,2%
|
5,23%
|
5,91%
|
7,05%
|
7,67%
|
Price to Book
|
2,48
x
|
2,46
x
|
3,17
x
|
3,36
x
|
2,85
x
|
2,83
x
|
2,49
x
|
2,18
x
|
Aantal aandelen (in duizenden)
|
253.564
|
248.704
|
242.715
|
238.828
|
234.959
|
232.418
|
-
|
-
|
Referentieprijs
2 |
302,0
|
321,1
|
463,5
|
513,0
|
471,6
|
537,3
|
537,3
|
537,3
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
103.141
|
120.808
|
136.943
|
155.660
|
170.209
|
171.565
|
182.376
|
195.087
|
EBITDA
1 |
7.862
|
9.320
|
10.011
|
10.924
|
12.114
|
13.490
|
14.708
|
16.073
|
Bedrijfsresultaat (EBIT)
1 |
7.067
|
8.527
|
9.150
|
10.016
|
11.254
|
12.362
|
13.447
|
14.729
|
Operationele Marge
|
6,85%
|
7,06%
|
6,68%
|
6,43%
|
6,61%
|
7,21%
|
7,37%
|
7,55%
|
Resultaat voor belastingen (EBT)
1 |
5.985
|
6.238
|
7.925
|
7.769
|
7.715
|
10.457
|
11.751
|
12.657
|
Nettowinst (verlies)
1 |
4.807
|
4.572
|
6.104
|
6.025
|
5.987
|
8.042
|
9.058
|
9.979
|
Nettomarge
|
4,66%
|
3,78%
|
4,46%
|
3,87%
|
3,52%
|
4,69%
|
4,97%
|
5,12%
|
WPA
2 |
18,47
|
17,98
|
24,73
|
24,81
|
25,22
|
34,44
|
39,33
|
44,18
|
Free Cash Flow
1 |
4.984
|
9.667
|
7.277
|
7.247
|
6.765
|
8.398
|
9.695
|
10.462
|
FCF-marge
|
4,83%
|
8%
|
5,31%
|
4,66%
|
3,97%
|
4,9%
|
5,32%
|
5,36%
|
Kasstroomconversie (ebitda)
|
63,39%
|
103,72%
|
72,69%
|
66,34%
|
55,84%
|
62,25%
|
65,92%
|
65,09%
|
Kasstroomconversie (nettowinst)
|
103,68%
|
211,44%
|
119,22%
|
120,28%
|
112,99%
|
104,43%
|
107,04%
|
104,84%
|
Dividend per aandeel
2 |
3,200
|
3,800
|
4,520
|
5,120
|
5,920
|
6,254
|
6,720
|
7,251
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
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 |
36.018
|
37.886
|
38.482
|
39.625
|
39.667
|
41.898
|
43.377
|
42.480
|
42.454
|
42.273
|
42.906
|
42.849
|
43.446
|
44.506
|
45.752
|
EBITDA
1 |
1.998
|
3.046
|
2.993
|
2.862
|
2.023
|
3.472
|
3.313
|
3.659
|
2.094
|
3.746
|
3.534
|
3.568
|
2.493
|
3.985
|
4.028
|
Bedrijfsresultaat (EBIT)
1 |
1.773
|
2.817
|
2.766
|
2.636
|
1.797
|
3.245
|
3.101
|
3.021
|
1.887
|
3.531
|
3.293
|
3.288
|
2.250
|
3.866
|
3.697
|
Operationele Marge
|
4,92%
|
7,44%
|
7,19%
|
6,65%
|
4,53%
|
7,74%
|
7,15%
|
7,11%
|
4,44%
|
8,35%
|
7,68%
|
7,67%
|
5,18%
|
8,69%
|
8,08%
|
Resultaat voor belastingen (EBT)
1 |
1.400
|
2.326
|
2.143
|
2.146
|
1.154
|
2.619
|
2.441
|
1.654
|
1.001
|
2.939
|
2.860
|
2.835
|
1.908
|
3.429
|
3.342
|
Nettowinst (verlies)
1 |
1.137
|
1.805
|
1.653
|
1.618
|
949
|
1.989
|
1.853
|
1.289
|
856
|
2.246
|
2.204
|
2.169
|
1.482
|
2.647
|
2.524
|
Nettomarge
|
3,16%
|
4,76%
|
4,3%
|
4,08%
|
2,39%
|
4,75%
|
4,27%
|
3,03%
|
2,02%
|
5,31%
|
5,14%
|
5,06%
|
3,41%
|
5,95%
|
5,52%
|
WPA
2 |
4,630
|
7,390
|
6,790
|
6,680
|
3,930
|
8,300
|
7,790
|
5,450
|
3,630
|
9,590
|
9,452
|
9,287
|
6,404
|
11,49
|
10,90
|
Dividend per aandeel
2 |
1,130
|
1,280
|
1,280
|
1,280
|
1,280
|
1,480
|
1,480
|
1,480
|
1,480
|
1,630
|
1,525
|
1,525
|
1,525
|
1,557
|
1,557
|
Datum van publicatie
|
26-01-22
|
20-04-22
|
20-07-22
|
19-10-22
|
25-01-23
|
19-04-23
|
19-07-23
|
18-10-23
|
24-01-24
|
18-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.499
|
14.294
|
17.876
|
16.727
|
18.594
|
17.187
|
12.731
|
11.605
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,971
x
|
1,534
x
|
1,786
x
|
1,531
x
|
1,535
x
|
1,274
x
|
0,8656
x
|
0,7221
x
|
Free Cash Flow
1 |
4.984
|
9.667
|
7.277
|
7.247
|
6.765
|
8.398
|
9.695
|
10.462
|
ROE (netto-inkomsten/eigen vermogen)
|
16%
|
14,1%
|
17,6%
|
16,7%
|
20,8%
|
20,7%
|
20,3%
|
17,6%
|
ROA (netto-inkomsten/totale activa)
|
6,45%
|
5,57%
|
6,64%
|
6,02%
|
7,43%
|
7,96%
|
8,09%
|
7,84%
|
Totale activa
1 |
74.512
|
82.034
|
91.962
|
100.116
|
80.538
|
101.033
|
112.014
|
127.321
|
Nettoactief per aandeel
2 |
122,0
|
131,0
|
146,0
|
153,0
|
166,0
|
190,0
|
216,0
|
247,0
|
Cashflow per aandeel
2 |
23,30
|
42,00
|
33,90
|
34,60
|
34,00
|
37,00
|
43,90
|
-
|
Capex
1 |
1.077
|
1.021
|
1.087
|
1.152
|
1.296
|
1.353
|
1.395
|
1.463
|
Capex/omzet
|
1,04%
|
0,85%
|
0,79%
|
0,74%
|
0,76%
|
0,79%
|
0,76%
|
0,75%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Laatste slotkoers
537,3
USD Gemiddelde koersdoel
599,5
USD Spread / Gemiddelde doel +11,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,93% | 125 mld. | | +18,37% | 101 mld. | | -0,28% | 39,69 mld. | | -33,18% | 36,86 mld. | | -5,28% | 20,05 mld. | | -13,82% | 3,08 mld. | | -39,49% | 993 mln. | | -28,58% | 337 mln. |
Beheerde gezondheidszorg - Andere
|