Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
79,74
USD
|
+0,62%
|
|
+0,33%
|
-3,20%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
117.150
|
131.390
|
176.867
|
143.746
|
121.002
|
105.881
|
-
|
-
|
Bedrijfswaarde
1 |
132.626
|
152.047
|
199.663
|
164.146
|
143.823
|
128.179
|
126.950
|
125.501
|
K/w-verhouding
|
25,6
x
|
27,7
x
|
49,3
x
|
28,7
x
|
32,3
x
|
22,8
x
|
19,7
x
|
18,2
x
|
Dividendrendement
|
2,29%
|
2,37%
|
1,77%
|
2,54%
|
2,99%
|
3,45%
|
3,63%
|
3,81%
|
Marktkapitalisatie/omzet
|
3,83
x
|
4,54
x
|
5,87
x
|
4,54
x
|
3,87
x
|
3,28
x
|
3,15
x
|
3
x
|
Bedrijfswaarde/omzet
|
4,34
x
|
5,26
x
|
6,63
x
|
5,18
x
|
4,61
x
|
3,98
x
|
3,78
x
|
3,56
x
|
Bedrijfswaarde/EBITDA
|
13,6
x
|
17,9
x
|
24,7
x
|
16,7
x
|
15,5
x
|
14,2
x
|
13,4
x
|
12,3
x
|
Bedrijfswaarde/FCF
|
22,6
x
|
25,3
x
|
40,9
x
|
27,5
x
|
31,4
x
|
22,5
x
|
21,4
x
|
18,4
x
|
FCF Yield
|
4,43%
|
3,96%
|
2,45%
|
3,64%
|
3,18%
|
4,45%
|
4,68%
|
5,45%
|
Price to Book
|
2,35
x
|
2,59
x
|
3,43
x
|
2,71
x
|
2,35
x
|
2,04
x
|
2
x
|
1,95
x
|
Aantal aandelen (in duizenden)
|
1.341.151
|
1.340.166
|
1.348.073
|
1.341.539
|
1.330.424
|
1.327.823
|
-
|
-
|
Referentieprijs
2 |
87,35
|
98,04
|
131,2
|
107,2
|
90,95
|
79,74
|
79,74
|
79,74
|
Datum van publicatie
|
23-05-19
|
21-05-20
|
27-05-21
|
26-05-22
|
25-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
30.557
|
28.913
|
30.117
|
31.686
|
31.227
|
32.237
|
33.568
|
35.247
|
EBITDA
1 |
9.767
|
8.472
|
8.096
|
9.830
|
9.294
|
9.022
|
9.474
|
10.229
|
Bedrijfsresultaat (EBIT)
1 |
8.872
|
7.565
|
7.177
|
8.856
|
8.295
|
8.258
|
8.693
|
9.313
|
Operationele Marge
|
29,03%
|
26,16%
|
23,83%
|
27,95%
|
26,56%
|
25,62%
|
25,9%
|
26,42%
|
Resultaat voor belastingen (EBT)
1 |
5.197
|
4.055
|
3.895
|
5.517
|
5.364
|
5.511
|
6.154
|
6.566
|
Nettowinst (verlies)
1 |
4.631
|
4.789
|
3.606
|
5.039
|
3.758
|
4.552
|
5.235
|
5.683
|
Nettomarge
|
15,16%
|
16,56%
|
11,97%
|
15,9%
|
12,03%
|
14,12%
|
15,6%
|
16,12%
|
WPA
2 |
3,410
|
3,540
|
2,660
|
3,730
|
2,820
|
3,501
|
4,041
|
4,390
|
Free Cash Flow
1 |
5.873
|
6.021
|
4.885
|
5.978
|
4.580
|
5.703
|
5.942
|
6.838
|
FCF-marge
|
19,22%
|
20,82%
|
16,22%
|
18,87%
|
14,67%
|
17,69%
|
17,7%
|
19,4%
|
Kasstroomconversie (ebitda)
|
60,13%
|
71,07%
|
60,34%
|
60,81%
|
49,28%
|
63,21%
|
62,71%
|
66,85%
|
Kasstroomconversie (nettowinst)
|
126,82%
|
125,73%
|
135,47%
|
118,63%
|
121,87%
|
125,28%
|
113,49%
|
120,33%
|
Dividend per aandeel
2 |
2,000
|
2,320
|
2,320
|
2,720
|
2,720
|
2,753
|
2,894
|
3,037
|
Datum van publicatie
|
23-05-19
|
21-05-20
|
27-05-21
|
26-05-22
|
25-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
7.847
|
7.763
|
8.089
|
7.371
|
7.585
|
7.727
|
8.544
|
7.702
|
7.984
|
8.089
|
8.442
|
8.000
|
8.301
|
8.425
|
8.852
|
EBITDA
1 |
2.361
|
2.421
|
2.655
|
2.010
|
2.275
|
2.255
|
2.768
|
2.152
|
2.256
|
2.691
|
2.582
|
2.235
|
2.349
|
2.419
|
2.702
|
Bedrijfsresultaat (EBIT)
1 |
2.116
|
2.181
|
2.402
|
1.765
|
2.020
|
1.998
|
2.512
|
1.909
|
2.009
|
2.042
|
2.301
|
1.993
|
2.107
|
2.166
|
2.456
|
Operationele Marge
|
26,97%
|
28,09%
|
29,69%
|
23,95%
|
26,63%
|
25,86%
|
29,4%
|
24,79%
|
25,16%
|
25,24%
|
27,26%
|
24,91%
|
25,38%
|
25,71%
|
27,75%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.589
|
1.602
|
1.044
|
1.395
|
1.375
|
1.551
|
1.196
|
1.313
|
1.472
|
1.476
|
1.233
|
1.392
|
1.431
|
1.743
|
Nettowinst (verlies)
1 |
1.311
|
1.480
|
1.485
|
929
|
427
|
1.222
|
1.179
|
791
|
909
|
1.322
|
1.384
|
1.164
|
1.268
|
1.330
|
1.578
|
Nettomarge
|
16,71%
|
19,06%
|
18,36%
|
12,6%
|
5,63%
|
15,81%
|
13,8%
|
10,27%
|
11,39%
|
16,34%
|
16,39%
|
14,56%
|
15,28%
|
15,79%
|
17,83%
|
WPA
2 |
0,9700
|
1,100
|
1,100
|
0,7000
|
0,3200
|
0,9200
|
0,8800
|
0,5900
|
0,6800
|
0,9900
|
1,070
|
0,8860
|
0,9577
|
1,002
|
1,184
|
Dividend per aandeel
2 |
0,6300
|
0,6300
|
0,6800
|
0,6800
|
0,6800
|
0,6800
|
0,6800
|
0,6900
|
0,6900
|
0,6800
|
0,6880
|
0,7171
|
0,7170
|
0,7169
|
0,7146
|
Datum van publicatie
|
23-11-21
|
22-02-22
|
26-05-22
|
23-08-22
|
22-11-22
|
21-02-23
|
25-05-23
|
22-08-23
|
21-11-23
|
20-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.476
|
20.657
|
22.796
|
20.400
|
22.821
|
22.298
|
21.070
|
19.620
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,585
x
|
2,438
x
|
2,816
x
|
2,075
x
|
2,455
x
|
2,472
x
|
2,224
x
|
1,918
x
|
Free Cash Flow
1 |
5.873
|
6.021
|
4.885
|
5.978
|
4.580
|
5.703
|
5.942
|
6.838
|
ROE (netto-inkomsten/eigen vermogen)
|
14,1%
|
12,3%
|
11,8%
|
14,4%
|
13,5%
|
13,3%
|
13,6%
|
14,2%
|
ROA (netto-inkomsten/totale activa)
|
7,83%
|
6,88%
|
6,54%
|
5,48%
|
7,74%
|
6,53%
|
6,81%
|
7,36%
|
Totale activa
1 |
59.149
|
69.598
|
55.178
|
92.031
|
48.523
|
69.675
|
76.932
|
77.202
|
Nettoactief per aandeel
2 |
37,20
|
37,80
|
38,20
|
39,50
|
38,70
|
39,10
|
39,80
|
40,80
|
Cashflow per aandeel
2 |
5,160
|
5,350
|
4,610
|
5,440
|
4,530
|
5,360
|
6,410
|
6,990
|
Capex
1 |
1.134
|
1.213
|
1.355
|
1.368
|
1.459
|
1.534
|
1.608
|
1.678
|
Capex/omzet
|
3,71%
|
4,2%
|
4,5%
|
4,32%
|
4,67%
|
4,76%
|
4,79%
|
4,76%
|
Datum van publicatie
|
23-05-19
|
21-05-20
|
27-05-21
|
26-05-22
|
25-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
79,74
USD Gemiddelde koersdoel
94,75
USD Spread / Gemiddelde doel +18,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,20% | 106 mld. | | -2,31% | 187 mld. | | -5,04% | 66,9 mld. | | +0,20% | 49,45 mld. | | +17,29% | 48 mld. | | +4,06% | 40,84 mld. | | +2,36% | 26,25 mld. | | +2,07% | 26,48 mld. | | +12,96% | 24,62 mld. | | -1,93% | 24,52 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|