Beurs gesloten -
Xetra
17:41:21 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
100,5
EUR
|
+1,31%
|
|
+1,62%
|
+6,52%
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.096
|
3.068
|
2.545
|
2.204
|
3.000
|
3.471
|
-
|
-
|
Bedrijfswaarde
1 |
1.995
|
4.029
|
2.855
|
3.312
|
3.924
|
4.463
|
4.439
|
4.376
|
K/w-verhouding
|
26
x
|
34,6
x
|
30,4
x
|
22,9
x
|
25
x
|
24,3
x
|
17,7
x
|
14,3
x
|
Dividendrendement
|
1,8%
|
1,28%
|
1,54%
|
1,78%
|
1,44%
|
1,33%
|
1,63%
|
1,95%
|
Marktkapitalisatie/omzet
|
1,51
x
|
2,16
x
|
1,7
x
|
1,21
x
|
1,51
x
|
1,63
x
|
1,45
x
|
1,31
x
|
Bedrijfswaarde/omzet
|
1,43
x
|
2,84
x
|
1,91
x
|
1,82
x
|
1,97
x
|
2,09
x
|
1,86
x
|
1,66
x
|
Bedrijfswaarde/EBITDA
|
4,99
x
|
13
x
|
9,32
x
|
9,35
x
|
9,7
x
|
10,1
x
|
8,42
x
|
7,25
x
|
Bedrijfswaarde/FCF
|
70,3
x
|
83,8
x
|
510
x
|
-95,8
x
|
-116
x
|
214
x
|
44,2
x
|
30,8
x
|
FCF Yield
|
1,42%
|
1,19%
|
0,2%
|
-1,04%
|
-0,86%
|
0,47%
|
2,26%
|
3,25%
|
Price to Book
|
2,27
x
|
3,47
x
|
2,59
x
|
1,77
x
|
2,08
x
|
2,23
x
|
2,05
x
|
1,85
x
|
Aantal aandelen (in duizenden)
|
31.400
|
31.400
|
31.400
|
31.400
|
34.540
|
34.540
|
-
|
-
|
Referentieprijs
2 |
66,75
|
97,70
|
81,05
|
70,20
|
86,85
|
100,5
|
100,5
|
100,5
|
Datum van publicatie
|
19-02-20
|
18-02-21
|
17-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.392
|
1.419
|
1.498
|
1.817
|
1.990
|
2.131
|
2.386
|
2.644
|
EBITDA
1 |
400
|
310,1
|
306,3
|
354,2
|
404,5
|
442,9
|
527,2
|
603,9
|
Bedrijfsresultaat (EBIT)
1 |
123,8
|
156,5
|
147,4
|
169,3
|
213,4
|
245,8
|
316,2
|
379,3
|
Operationele Marge
|
8,89%
|
11,03%
|
9,84%
|
9,32%
|
10,72%
|
11,54%
|
13,25%
|
14,34%
|
Resultaat voor belastingen (EBT)
1 |
98,17
|
135,1
|
127,9
|
140,8
|
167,4
|
199,5
|
269,7
|
328,3
|
Nettowinst (verlies)
1 |
80,78
|
88,56
|
83,79
|
96,12
|
116,1
|
141,9
|
193,6
|
240,2
|
Nettomarge
|
5,8%
|
6,24%
|
5,59%
|
5,29%
|
5,83%
|
6,66%
|
8,12%
|
9,08%
|
WPA
2 |
2,570
|
2,820
|
2,670
|
3,060
|
3,480
|
4,140
|
5,662
|
7,022
|
Free Cash Flow
1 |
28,37
|
48,09
|
5,595
|
-34,59
|
-33,74
|
20,88
|
100,3
|
142,2
|
FCF-marge
|
2,04%
|
3,39%
|
0,37%
|
-1,9%
|
-1,69%
|
0,98%
|
4,21%
|
5,38%
|
Kasstroomconversie (ebitda)
|
7,09%
|
15,51%
|
1,83%
|
-
|
-
|
4,71%
|
19,03%
|
23,54%
|
Kasstroomconversie (nettowinst)
|
35,12%
|
54,3%
|
6,68%
|
-
|
-
|
14,71%
|
51,82%
|
59,18%
|
Dividend per aandeel
2 |
1,200
|
1,250
|
1,250
|
1,250
|
1,250
|
1,335
|
1,635
|
1,956
|
Datum van publicatie
|
19-02-20
|
18-02-21
|
17-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
666,8
|
679,8
|
436,2
|
370,8
|
444,6
|
815,4
|
473
|
528,7
|
457,8
|
499,6
|
957,4
|
487,9
|
545,2
|
466,1
|
505
|
526
|
595
|
EBITDA
1 |
-
|
136,1
|
91,2
|
62
|
90,1
|
151,6
|
90,5
|
112
|
78
|
107,2
|
185,2
|
100
|
119,3
|
80,9
|
99,4
|
111,2
|
140,2
|
Bedrijfsresultaat (EBIT)
1 |
58,32
|
61,54
|
51,53
|
21,51
|
47,29
|
68,8
|
46,27
|
54,24
|
31,02
|
59,66
|
90,68
|
53,6
|
69,1
|
31,88
|
49,7
|
60,8
|
88,8
|
Operationele Marge
|
8,75%
|
9,05%
|
11,82%
|
5,8%
|
10,64%
|
8,44%
|
9,78%
|
10,26%
|
6,78%
|
11,94%
|
9,47%
|
10,99%
|
12,68%
|
6,84%
|
9,84%
|
11,56%
|
14,92%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
42,14
|
57,91
|
20,34
|
38,1
|
48,8
|
76,4
|
Nettowinst (verlies)
1 |
33,13
|
37,33
|
27,33
|
10,73
|
25,16
|
35,89
|
27,34
|
32,89
|
12,05
|
34,43
|
46,48
|
28,03
|
41,62
|
13,01
|
28,2
|
36,1
|
56,5
|
Nettomarge
|
4,97%
|
5,49%
|
6,27%
|
2,89%
|
5,66%
|
4,4%
|
5,78%
|
6,22%
|
2,63%
|
6,89%
|
4,86%
|
5,74%
|
7,63%
|
2,79%
|
5,58%
|
6,86%
|
9,5%
|
WPA
|
1,050
|
1,190
|
0,8700
|
0,3400
|
0,8000
|
1,140
|
0,8700
|
1,050
|
0,3800
|
1,050
|
1,450
|
0,8100
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-07-20
|
13-07-21
|
17-02-22
|
07-04-22
|
13-07-22
|
13-07-22
|
12-10-22
|
23-02-23
|
06-04-23
|
06-07-23
|
06-07-23
|
05-10-23
|
22-02-24
|
11-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
961
|
310
|
1.108
|
924
|
992
|
968
|
905
|
Nettokaspositie
1 |
101
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
3,1
x
|
1,012
x
|
3,129
x
|
2,285
x
|
2,24
x
|
1,836
x
|
1,499
x
|
Free Cash Flow
1 |
28,4
|
48,1
|
5,6
|
-34,6
|
-33,7
|
20,9
|
100
|
142
|
ROE (netto-inkomsten/eigen vermogen)
|
25,1%
|
13,7%
|
14,3%
|
8,95%
|
8,64%
|
9,89%
|
12,3%
|
13,7%
|
ROA (netto-inkomsten/totale activa)
|
8,41%
|
4,71%
|
4,85%
|
3,74%
|
3,42%
|
4,26%
|
5,37%
|
6,3%
|
Totale activa
1 |
961
|
1.882
|
1.729
|
2.570
|
3.392
|
3.331
|
3.605
|
3.813
|
Nettoactief per aandeel
2 |
29,50
|
28,10
|
31,30
|
39,60
|
41,90
|
45,00
|
49,00
|
54,30
|
Cashflow per aandeel
2 |
6,140
|
7,080
|
6,750
|
-
|
8,830
|
9,010
|
11,00
|
12,60
|
Capex
1 |
165
|
174
|
206
|
257
|
328
|
333
|
304
|
318
|
Capex/omzet
|
11,82%
|
12,27%
|
13,78%
|
14,12%
|
16,48%
|
15,62%
|
12,75%
|
12,04%
|
Datum van publicatie
|
19-02-20
|
18-02-21
|
17-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
100,5
EUR Gemiddelde koersdoel
132,9
EUR Spread / Gemiddelde doel +32,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,52% | 3,71 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
|