Beurs gesloten -
Nyse
22:00:02 18-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
115
USD
|
-1,94%
|
|
-2,53%
|
+16,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.628
|
2.669
|
2.826
|
2.268
|
3.302
|
3.854
|
-
|
-
|
Bedrijfswaarde
1 |
2.628
|
2.669
|
2.826
|
2.268
|
3.302
|
3.854
|
3.854
|
3.854
|
K/w-verhouding
|
27,5
x
|
34,8
x
|
29,4
x
|
34,4
x
|
36,8
x
|
32,6
x
|
25,6
x
|
24,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,09
x
|
2,49
x
|
2,31
x
|
1,65
x
|
2,07
x
|
2,19
x
|
2,04
x
|
1,9
x
|
Bedrijfswaarde/omzet
|
2,09
x
|
2,49
x
|
2,31
x
|
1,65
x
|
2,07
x
|
2,19
x
|
2,04
x
|
1,9
x
|
Bedrijfswaarde/EBITDA
|
9,26
x
|
14,1
x
|
11,6
x
|
8,86
x
|
10,7
x
|
10,5
x
|
9,54
x
|
8,71
x
|
Bedrijfswaarde/FCF
|
22,4
x
|
19,8
x
|
27,4
x
|
-
|
54,8
x
|
26,5
x
|
27
x
|
-
|
FCF Yield
|
4,46%
|
5,04%
|
3,65%
|
-
|
1,83%
|
3,77%
|
3,71%
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
32.679
|
32.875
|
33.019
|
33.131
|
33.327
|
33.504
|
-
|
-
|
Referentieprijs
2 |
80,43
|
81,19
|
85,59
|
68,46
|
99,08
|
115,0
|
115,0
|
115,0
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.258
|
1.073
|
1.221
|
1.376
|
1.597
|
1.758
|
1.888
|
2.026
|
EBITDA
1 |
283,8
|
189,6
|
243
|
256,1
|
309,3
|
365,3
|
403,8
|
442,3
|
Bedrijfsresultaat (EBIT)
1 |
205,9
|
120,6
|
135,7
|
121,3
|
167,3
|
234,3
|
276,5
|
296,5
|
Operationele Marge
|
16,36%
|
11,24%
|
11,11%
|
8,82%
|
10,48%
|
13,33%
|
14,65%
|
14,64%
|
Resultaat voor belastingen (EBT)
1 |
105,2
|
86,21
|
101,1
|
75,96
|
107,3
|
139,6
|
180,5
|
207,7
|
Nettowinst (verlies)
1 |
96,34
|
77,26
|
96,81
|
66,38
|
90,65
|
120,8
|
154,5
|
170,4
|
Nettomarge
|
7,66%
|
7,2%
|
7,93%
|
4,82%
|
5,68%
|
6,87%
|
8,18%
|
8,41%
|
WPA
2 |
2,920
|
2,330
|
2,910
|
1,990
|
2,690
|
3,533
|
4,490
|
4,690
|
Free Cash Flow
1 |
117,2
|
134,5
|
103,2
|
-
|
60,28
|
145,3
|
142,8
|
-
|
FCF-marge
|
9,31%
|
12,53%
|
8,45%
|
-
|
3,78%
|
8,27%
|
7,56%
|
-
|
Kasstroomconversie (ebitda)
|
41,29%
|
70,94%
|
42,47%
|
-
|
19,49%
|
39,77%
|
35,36%
|
-
|
Kasstroomconversie (nettowinst)
|
121,62%
|
174,1%
|
106,61%
|
-
|
66,49%
|
120,31%
|
92,45%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
313
|
310,9
|
350,1
|
342,7
|
372,4
|
378,8
|
400
|
404,7
|
413,2
|
414,8
|
436,6
|
448,3
|
457,9
|
445,6
|
471,9
|
EBITDA
1 |
58,47
|
54,2
|
65,9
|
62,92
|
73,08
|
66,34
|
76,3
|
80,56
|
86,14
|
81,24
|
89,58
|
95,37
|
99,25
|
93,98
|
97,97
|
Bedrijfsresultaat (EBIT)
1 |
28,66
|
22,5
|
32,71
|
29,26
|
36,86
|
34,17
|
41,58
|
48,08
|
43,51
|
39,28
|
56,35
|
62,8
|
66,44
|
50,49
|
57,48
|
Operationele Marge
|
9,16%
|
7,24%
|
9,34%
|
8,54%
|
9,9%
|
9,02%
|
10,39%
|
11,88%
|
10,53%
|
9,47%
|
12,91%
|
14,01%
|
14,51%
|
11,33%
|
12,18%
|
Resultaat voor belastingen (EBT)
1 |
22,13
|
13,95
|
24,42
|
17
|
20,59
|
16
|
29,89
|
32,08
|
29,33
|
24,74
|
32,55
|
38,23
|
44,07
|
36,91
|
43,7
|
Nettowinst (verlies)
1 |
23,79
|
11,37
|
20,84
|
16,06
|
18,12
|
13,06
|
23,97
|
27,26
|
26,36
|
20,51
|
28,39
|
33,17
|
36,75
|
29,44
|
35,1
|
Nettomarge
|
7,6%
|
3,66%
|
5,95%
|
4,69%
|
4,86%
|
3,45%
|
5,99%
|
6,74%
|
6,38%
|
4,94%
|
6,5%
|
7,4%
|
8,03%
|
6,61%
|
7,44%
|
WPA
2 |
0,7100
|
0,3400
|
0,6200
|
0,4800
|
0,5400
|
0,3900
|
0,7100
|
0,8100
|
0,7800
|
0,5900
|
0,8167
|
0,9700
|
1,077
|
0,8000
|
0,9600
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
16-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
15-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
117
|
135
|
103
|
-
|
60,3
|
145
|
143
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8,71%
|
6,17%
|
10,3%
|
9,35%
|
10,7%
|
11,4%
|
12%
|
11,9%
|
ROA (netto-inkomsten/totale activa)
|
4,12%
|
3,21%
|
5,47%
|
4,82%
|
-
|
7,4%
|
7,9%
|
-
|
Totale activa
1 |
2.340
|
2.410
|
1.769
|
1.377
|
-
|
1.632
|
1.955
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-
|
5,480
|
4,710
|
4,750
|
5,340
|
6,140
|
7,950
|
-
|
Capex
1 |
48,2
|
46,8
|
53,5
|
74,7
|
120
|
103
|
108
|
119
|
Capex/omzet
|
3,83%
|
4,36%
|
4,38%
|
5,43%
|
7,51%
|
5,84%
|
5,7%
|
5,85%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
115
USD Gemiddelde koersdoel
128,8
USD Spread / Gemiddelde doel +11,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,10% | 3,85 mld. | | +7,23% | 217 mld. | | +11,31% | 191 mld. | | +28,94% | 154 mld. | | +32,00% | 112 mld. | | -0,04% | 62,75 mld. | | +16,09% | 53,34 mld. | | +0,94% | 48,88 mld. | | -2,97% | 39,36 mld. | | +1,23% | 35,73 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|