Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
198,4
USD
|
+0,03%
|
|
-1,53%
|
-12,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.426
|
19.826
|
30.070
|
20.864
|
19.297
|
16.725
|
-
|
-
|
Bedrijfswaarde
1 |
22.393
|
24.301
|
34.110
|
25.774
|
23.815
|
21.542
|
20.704
|
20.316
|
K/w-verhouding
|
20,3
x
|
12,8
x
|
12,9
x
|
16,9
x
|
47,6
x
|
17
x
|
15,2
x
|
13,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
1,44%
|
1,48%
|
1,51%
|
Marktkapitalisatie/omzet
|
1,42
x
|
1,42
x
|
1,87
x
|
1,4
x
|
1,59
x
|
1,31
x
|
1,25
x
|
1,19
x
|
Bedrijfswaarde/omzet
|
1,94
x
|
1,74
x
|
2,12
x
|
1,73
x
|
1,96
x
|
1,68
x
|
1,54
x
|
1,45
x
|
Bedrijfswaarde/EBITDA
|
11
x
|
6,6
x
|
8,11
x
|
8,82
x
|
11,5
x
|
9,75
x
|
8,8
x
|
8,16
x
|
Bedrijfswaarde/FCF
|
21,4
x
|
13,9
x
|
12,9
x
|
17,5
x
|
27,2
x
|
20,1
x
|
15,7
x
|
13,5
x
|
FCF Yield
|
4,66%
|
7,22%
|
7,77%
|
5,72%
|
3,67%
|
4,98%
|
6,38%
|
7,39%
|
Price to Book
|
2,17
x
|
2,12
x
|
2,85
x
|
2,06
x
|
2,42
x
|
2,04
x
|
1,84
x
|
1,69
x
|
Aantal aandelen (in duizenden)
|
97.100
|
97.400
|
95.700
|
88.600
|
84.900
|
84.300
|
-
|
-
|
Referentieprijs
2 |
169,2
|
203,6
|
314,2
|
235,5
|
227,3
|
198,4
|
198,4
|
198,4
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.555
|
13.978
|
16.121
|
14.877
|
12.162
|
12.792
|
13.397
|
14.059
|
EBITDA
1 |
2.045
|
3.681
|
4.207
|
2.924
|
2.072
|
2.209
|
2.352
|
2.491
|
Bedrijfsresultaat (EBIT)
1 |
1.711
|
3.332
|
3.831
|
2.549
|
1.715
|
1.835
|
1.975
|
2.131
|
Operationele Marge
|
14,81%
|
23,84%
|
23,76%
|
17,13%
|
14,1%
|
14,35%
|
14,74%
|
15,16%
|
Resultaat voor belastingen (EBT)
1 |
1.105
|
2.219
|
3.127
|
1.583
|
568,9
|
1.385
|
1.532
|
1.604
|
Nettowinst (verlies)
1 |
823,8
|
1.556
|
2.377
|
1.279
|
418
|
995
|
1.128
|
1.213
|
Nettomarge
|
7,13%
|
11,13%
|
14,75%
|
8,6%
|
3,44%
|
7,78%
|
8,42%
|
8,63%
|
WPA
2 |
8,350
|
15,88
|
24,39
|
13,97
|
4,770
|
11,64
|
13,09
|
14,56
|
Free Cash Flow
1 |
1.044
|
1.754
|
2.649
|
1.474
|
874,1
|
1.071
|
1.308
|
1.472
|
FCF-marge
|
9,04%
|
12,54%
|
16,43%
|
9,91%
|
7,19%
|
8,38%
|
9,76%
|
10,47%
|
Kasstroomconversie (ebitda)
|
51,08%
|
47,64%
|
62,98%
|
50,42%
|
42,18%
|
48,5%
|
55,62%
|
59,08%
|
Kasstroomconversie (nettowinst)
|
126,79%
|
112,69%
|
111,44%
|
115,24%
|
209,11%
|
107,68%
|
115,97%
|
121,31%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
2,877
|
2,968
|
3,039
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
4.060
|
4.056
|
3.900
|
3.697
|
3.606
|
3.674
|
3.778
|
3.034
|
3.057
|
3.033
|
3.177
|
3.191
|
3.228
|
3.228
|
3.347
|
EBITDA
1 |
1.001
|
997,3
|
888,4
|
748,8
|
681
|
605,5
|
590,1
|
539,6
|
514,1
|
482,1
|
547,2
|
562,3
|
565,1
|
550,6
|
584
|
Bedrijfsresultaat (EBIT)
1 |
907,1
|
902,2
|
794
|
656,1
|
589,1
|
509,9
|
493,5
|
448,3
|
423,9
|
394,9
|
452,8
|
468,2
|
465,1
|
450,8
|
492,3
|
Operationele Marge
|
22,34%
|
22,24%
|
20,36%
|
17,75%
|
16,34%
|
13,88%
|
13,06%
|
14,78%
|
13,87%
|
13,02%
|
14,25%
|
14,67%
|
14,41%
|
13,96%
|
14,71%
|
Resultaat voor belastingen (EBT)
1 |
768,2
|
686
|
640,1
|
476,4
|
421,6
|
44,5
|
277,8
|
205
|
238,7
|
-147,1
|
297,4
|
344,6
|
350,1
|
320,5
|
378,5
|
Nettowinst (verlies)
1 |
587,3
|
553
|
491,6
|
358,6
|
352,8
|
76,1
|
212,9
|
188,9
|
183,3
|
-167,1
|
228
|
276,6
|
276,4
|
262,4
|
291,1
|
Nettomarge
|
14,47%
|
13,63%
|
12,61%
|
9,7%
|
9,78%
|
2,07%
|
5,64%
|
6,23%
|
6%
|
-5,51%
|
7,18%
|
8,67%
|
8,56%
|
8,13%
|
8,7%
|
WPA
2 |
6,050
|
5,750
|
5,230
|
3,870
|
3,900
|
0,8600
|
2,390
|
2,120
|
2,110
|
-1,970
|
2,690
|
3,023
|
2,981
|
2,868
|
3,240
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,7200
|
0,7200
|
-
|
0,7200
|
0,7200
|
-
|
-
|
0,7360
|
0,7510
|
0,7510
|
0,7510
|
0,7638
|
Datum van publicatie
|
28-10-21
|
10-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
16-02-23
|
25-04-23
|
27-07-23
|
26-10-23
|
15-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.967
|
4.475
|
4.040
|
4.910
|
4.518
|
4.817
|
3.979
|
3.591
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,918
x
|
1,216
x
|
0,9605
x
|
1,679
x
|
2,18
x
|
2,18
x
|
1,692
x
|
1,442
x
|
Free Cash Flow
1 |
1.045
|
1.754
|
2.649
|
1.474
|
874
|
1.071
|
1.308
|
1.472
|
ROE (netto-inkomsten/eigen vermogen)
|
15,4%
|
27,7%
|
28,2%
|
17,9%
|
13,2%
|
15,3%
|
15,7%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
6,53%
|
12,3%
|
11%
|
4,5%
|
6,44%
|
6,85%
|
7,29%
|
7,79%
|
Totale activa
1 |
12.619
|
12.641
|
21.571
|
28.397
|
6.490
|
14.524
|
15.476
|
15.578
|
Nettoactief per aandeel
2 |
77,80
|
96,00
|
110,0
|
114,0
|
93,90
|
97,30
|
108,0
|
117,0
|
Cashflow per aandeel
2 |
14,70
|
21,80
|
31,90
|
21,40
|
15,20
|
18,20
|
20,50
|
23,30
|
Capex
1 |
400
|
382
|
460
|
482
|
454
|
461
|
463
|
499
|
Capex/omzet
|
3,46%
|
2,73%
|
2,86%
|
3,24%
|
3,73%
|
3,6%
|
3,46%
|
3,55%
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
198,4
USD Gemiddelde koersdoel
239,1
USD Spread / Gemiddelde doel +20,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,71% | 16,73 mld. | | -14,92% | 84,68 mld. | | +13,30% | 81,12 mld. | | +10,92% | 29,4 mld. | | -3,06% | 16,36 mld. | | -2,63% | 14,92 mld. | | -3,97% | 11,66 mld. | | -1,42% | 11,72 mld. | | -31,75% | 11,77 mld. | | +27,44% | 11,71 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|