Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
306,7
USD
|
-2,37%
|
|
+0,52%
|
+13,30%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
50.134
|
55.649
|
79.908
|
67.841
|
72.450
|
81.119
|
-
|
-
|
Bedrijfswaarde
1 |
83.235
|
84.860
|
113.036
|
105.017
|
111.108
|
120.463
|
119.629
|
119.944
|
K/w-verhouding
|
14,7
x
|
15
x
|
12,1
x
|
12,5
x
|
14,3
x
|
14,9
x
|
13,4
x
|
12
x
|
Dividendrendement
|
1,1%
|
0,26%
|
0,75%
|
0,93%
|
-
|
0,86%
|
0,91%
|
0,95%
|
Marktkapitalisatie/omzet
|
0,98
x
|
1,08
x
|
1,36
x
|
1,13
x
|
1,12
x
|
1,17
x
|
1,11
x
|
1,05
x
|
Bedrijfswaarde/omzet
|
1,62
x
|
1,65
x
|
1,92
x
|
1,74
x
|
1,71
x
|
1,74
x
|
1,64
x
|
1,56
x
|
Bedrijfswaarde/EBITDA
|
8,44
x
|
8,45
x
|
8,94
x
|
8,7
x
|
8,73
x
|
9,06
x
|
8,53
x
|
8,09
x
|
Bedrijfswaarde/FCF
|
24,2
x
|
13,3
x
|
21
x
|
33,9
x
|
23,7
x
|
26,3
x
|
26,5
x
|
23,4
x
|
FCF Yield
|
4,14%
|
7,54%
|
4,76%
|
2,95%
|
4,22%
|
3,81%
|
3,77%
|
4,27%
|
Price to Book
|
-18,3
x
|
98,8
x
|
-90,5
x
|
-25,6
x
|
-
|
-45,6
x
|
-321
x
|
82,2
x
|
Aantal aandelen (in duizenden)
|
339.178
|
338.375
|
311.023
|
282.717
|
267.661
|
264.499
|
-
|
-
|
Referentieprijs
2 |
147,8
|
164,5
|
256,9
|
240,0
|
270,7
|
306,7
|
306,7
|
306,7
|
Datum van publicatie
|
28-01-20
|
02-02-21
|
27-01-22
|
27-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
51.336
|
51.533
|
58.752
|
60.233
|
64.968
|
69.202
|
72.925
|
76.900
|
EBITDA
1 |
9.857
|
10.037
|
12.644
|
12.067
|
12.726
|
13.289
|
14.026
|
14.835
|
Bedrijfsresultaat (EBIT)
1 |
7.261
|
7.316
|
9.791
|
9.098
|
9.649
|
10.027
|
10.648
|
11.250
|
Operationele Marge
|
14,14%
|
14,2%
|
16,66%
|
15,1%
|
14,85%
|
14,49%
|
14,6%
|
14,63%
|
Resultaat voor belastingen (EBT)
1 |
5.244
|
5.430
|
9.833
|
8.580
|
7.706
|
8.028
|
8.541
|
9.069
|
Nettowinst (verlies)
1 |
3.505
|
3.754
|
6.956
|
5.643
|
5.242
|
5.419
|
5.864
|
6.255
|
Nettomarge
|
6,83%
|
7,28%
|
11,84%
|
9,37%
|
8,07%
|
7,83%
|
8,04%
|
8,13%
|
WPA
2 |
10,07
|
10,93
|
21,16
|
19,15
|
18,97
|
20,58
|
22,92
|
25,55
|
Free Cash Flow
1 |
3.444
|
6.397
|
5.382
|
3.102
|
4.687
|
4.588
|
4.516
|
5.118
|
FCF-marge
|
6,71%
|
12,41%
|
9,16%
|
5,15%
|
7,21%
|
6,63%
|
6,19%
|
6,66%
|
Kasstroomconversie (ebitda)
|
34,94%
|
63,73%
|
42,57%
|
25,71%
|
36,83%
|
34,52%
|
32,2%
|
34,5%
|
Kasstroomconversie (nettowinst)
|
98,26%
|
170,4%
|
77,37%
|
54,97%
|
89,41%
|
84,66%
|
77,01%
|
81,83%
|
Dividend per aandeel
2 |
1,630
|
0,4300
|
1,920
|
2,240
|
-
|
2,640
|
2,793
|
2,903
|
Datum van publicatie
|
28-01-20
|
02-02-21
|
27-01-22
|
27-01-23
|
30-01-24
|
-
|
-
|
-
|
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 |
15.276
|
15.064
|
14.945
|
14.820
|
14.971
|
15.497
|
15.591
|
15.861
|
16.213
|
17.303
|
17.339
|
17.004
|
17.208
|
18.212
|
17.823
|
EBITDA
1 |
3.224
|
3.149
|
2.944
|
3.042
|
2.902
|
3.179
|
3.172
|
3.056
|
2.880
|
3.618
|
3.353
|
3.234
|
3.084
|
3.690
|
3.462
|
Bedrijfsresultaat (EBIT)
1 |
2.508
|
2.421
|
2.212
|
2.304
|
2.153
|
2.429
|
2.416
|
2.293
|
2.111
|
2.829
|
2.558
|
2.419
|
2.277
|
2.869
|
2.637
|
Operationele Marge
|
16,42%
|
16,07%
|
14,8%
|
15,55%
|
14,38%
|
15,67%
|
15,5%
|
14,46%
|
13,02%
|
16,35%
|
14,75%
|
14,23%
|
13,23%
|
15,75%
|
14,79%
|
Resultaat voor belastingen (EBT)
1 |
3.157
|
2.586
|
1.814
|
1.760
|
1.704
|
3.302
|
1.922
|
1.809
|
1.630
|
2.345
|
2.247
|
1.922
|
1.781
|
2.353
|
2.098
|
Nettowinst (verlies)
1 |
2.269
|
1.814
|
1.273
|
1.155
|
1.134
|
2.081
|
1.363
|
1.193
|
1.079
|
1.607
|
1.591
|
1.291
|
1.188
|
1.580
|
1.468
|
Nettomarge
|
14,85%
|
12,04%
|
8,52%
|
7,79%
|
7,57%
|
13,43%
|
8,74%
|
7,52%
|
6,66%
|
9,29%
|
9,18%
|
7,59%
|
6,91%
|
8,67%
|
8,23%
|
WPA
2 |
7,000
|
5,750
|
4,140
|
3,900
|
3,910
|
7,280
|
4,850
|
4,290
|
3,910
|
5,930
|
5,930
|
4,870
|
4,520
|
6,144
|
5,706
|
Dividend per aandeel
2 |
0,4800
|
0,4800
|
0,5600
|
0,5600
|
0,5600
|
0,5600
|
0,6000
|
0,6000
|
0,6000
|
-
|
0,6568
|
0,6600
|
0,6600
|
0,6600
|
0,7121
|
Datum van publicatie
|
22-10-21
|
27-01-22
|
22-04-22
|
22-07-22
|
21-10-22
|
27-01-23
|
21-04-23
|
27-07-23
|
24-10-23
|
30-01-24
|
26-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
33.101
|
29.211
|
33.128
|
37.176
|
38.658
|
39.343
|
38.510
|
38.825
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,358
x
|
2,91
x
|
2,62
x
|
3,081
x
|
3,038
x
|
2,961
x
|
2,746
x
|
2,617
x
|
Free Cash Flow
1 |
3.444
|
6.397
|
5.382
|
3.102
|
4.687
|
4.588
|
4.516
|
5.118
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
352%
|
-
|
-
|
122%
|
58,6%
|
39,1%
|
ROA (netto-inkomsten/totale activa)
|
8,32%
|
8,11%
|
14,2%
|
10,9%
|
9,46%
|
9%
|
10,4%
|
10,5%
|
Totale activa
1 |
42.127
|
46.274
|
49.116
|
51.590
|
55.400
|
60.208
|
56.141
|
59.360
|
Nettoactief per aandeel
2 |
-8,060
|
1,660
|
-2,840
|
-9,390
|
-
|
-6,720
|
-0,9600
|
3,730
|
Cashflow per aandeel
2 |
21,80
|
26,90
|
27,30
|
28,90
|
34,10
|
35,40
|
36,60
|
39,80
|
Capex
1 |
4.158
|
2.835
|
3.577
|
4.395
|
4.744
|
5.152
|
5.286
|
5.555
|
Capex/omzet
|
8,1%
|
5,5%
|
6,09%
|
7,3%
|
7,3%
|
7,44%
|
7,25%
|
7,22%
|
Datum van publicatie
|
28-01-20
|
02-02-21
|
27-01-22
|
27-01-23
|
30-01-24
|
-
|
-
|
-
|
Laatste slotkoers
306,7
USD Gemiddelde koersdoel
342,1
USD Spread / Gemiddelde doel +11,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,30% | 81,12 mld. | | -14,92% | 84,68 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. | | +27,44% | 11,71 mld. | | -3,97% | 11,66 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|