Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
29,61
USD
|
+1,09%
|
|
-4,73%
|
-12,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.633
|
2.921
|
5.116
|
5.473
|
5.968
|
5.147
|
-
|
-
|
Bedrijfswaarde
1 |
3.852
|
3.946
|
6.062
|
6.243
|
6.686
|
5.806
|
5.497
|
5.136
|
K/w-verhouding
|
-30,4
x
|
-391
x
|
36,9
x
|
36,3
x
|
22,8
x
|
25,5
x
|
22,3
x
|
19,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,14
x
|
0,96
x
|
1,49
x
|
1,39
x
|
1,39
x
|
1,09
x
|
1
x
|
0,92
x
|
Bedrijfswaarde/omzet
|
1,67
x
|
1,3
x
|
1,76
x
|
1,58
x
|
1,55
x
|
1,22
x
|
1,06
x
|
0,92
x
|
Bedrijfswaarde/EBITDA
|
29,5
x
|
17,8
x
|
20,9
x
|
18,2
x
|
15,7
x
|
13,1
x
|
11,2
x
|
9,4
x
|
Bedrijfswaarde/FCF
|
345
x
|
39,3
x
|
33,1
x
|
26,9
x
|
20,3
x
|
22
x
|
20
x
|
16
x
|
FCF Yield
|
0,29%
|
2,55%
|
3,02%
|
3,72%
|
4,93%
|
4,55%
|
5,01%
|
6,23%
|
Price to Book
|
-
|
2,79
x
|
4,35
x
|
3,95
x
|
-
|
3,45
x
|
3,18
x
|
2,91
x
|
Aantal aandelen (in duizenden)
|
176.462
|
186.759
|
179.875
|
181.901
|
177.131
|
173.816
|
-
|
-
|
Referentieprijs
2 |
14,92
|
15,64
|
28,44
|
30,09
|
33,69
|
29,61
|
29,61
|
29,61
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
23-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.310
|
3.033
|
3.439
|
3.945
|
4.302
|
4.741
|
5.163
|
5.591
|
EBITDA
1 |
130,8
|
221,7
|
289,8
|
342,9
|
425,2
|
442,9
|
492,1
|
546,4
|
Bedrijfsresultaat (EBIT)
1 |
68,71
|
110,8
|
190,8
|
240,2
|
314,6
|
324,8
|
368,2
|
411,3
|
Operationele Marge
|
2,97%
|
3,65%
|
5,55%
|
6,09%
|
7,31%
|
6,85%
|
7,13%
|
7,36%
|
Resultaat voor belastingen (EBT)
1 |
-78,19
|
-5,243
|
116,5
|
205,8
|
358,7
|
274,7
|
320,2
|
371,6
|
Nettowinst (verlies)
1 |
-75,92
|
-8,076
|
139,9
|
150,6
|
267,1
|
204,2
|
232,9
|
266,5
|
Nettomarge
|
-3,29%
|
-0,27%
|
4,07%
|
3,82%
|
6,21%
|
4,31%
|
4,51%
|
4,77%
|
WPA
2 |
-0,4900
|
-0,0400
|
0,7700
|
0,8300
|
1,480
|
1,162
|
1,325
|
1,496
|
Free Cash Flow
1 |
11,18
|
100,5
|
182,9
|
232,2
|
329,4
|
264,2
|
275,2
|
320
|
FCF-marge
|
0,48%
|
3,31%
|
5,32%
|
5,89%
|
7,66%
|
5,57%
|
5,33%
|
5,72%
|
Kasstroomconversie (ebitda)
|
8,55%
|
45,34%
|
63,12%
|
67,72%
|
77,48%
|
59,65%
|
55,93%
|
58,56%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
130,76%
|
154,22%
|
123,34%
|
129,38%
|
118,16%
|
120,05%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
23-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
927,2
|
915,8
|
980,8
|
1.021
|
1.027
|
1.016
|
1.069
|
1.093
|
1.124
|
1.146
|
1.172
|
1.203
|
1.237
|
1.250
|
1.283
|
EBITDA
1 |
86,75
|
77,78
|
85,18
|
85,62
|
94,27
|
93,77
|
110
|
109,8
|
111,6
|
98,29
|
107,5
|
116
|
122,2
|
112,1
|
125
|
Bedrijfsresultaat (EBIT)
1 |
60,77
|
52,24
|
59,08
|
60,72
|
68,19
|
66,62
|
82,37
|
81,05
|
84,56
|
69,03
|
78,64
|
86,15
|
91,01
|
82,91
|
93,54
|
Operationele Marge
|
6,55%
|
5,7%
|
6,02%
|
5,95%
|
6,64%
|
6,56%
|
7,7%
|
7,42%
|
7,52%
|
6,02%
|
6,71%
|
7,16%
|
7,36%
|
6,63%
|
7,29%
|
Resultaat voor belastingen (EBT)
1 |
46,97
|
41,27
|
47,64
|
52,08
|
64,78
|
54,23
|
155,5
|
70,08
|
78,92
|
56,96
|
66,41
|
72,67
|
78,5
|
70,79
|
80,54
|
Nettowinst (verlies)
1 |
75,47
|
30,28
|
33,93
|
38,82
|
47,53
|
39,21
|
114,4
|
56,3
|
57,18
|
44,79
|
48,24
|
53,46
|
57,35
|
51,08
|
58,73
|
Nettomarge
|
8,14%
|
3,31%
|
3,46%
|
3,8%
|
4,63%
|
3,86%
|
10,7%
|
5,15%
|
5,09%
|
3,91%
|
4,12%
|
4,44%
|
4,63%
|
4,09%
|
4,58%
|
WPA
2 |
0,4100
|
0,1700
|
0,1900
|
0,2100
|
0,2600
|
0,2100
|
0,6300
|
0,3100
|
0,3200
|
0,2600
|
0,2750
|
0,3050
|
0,3300
|
0,2933
|
0,3400
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-02-22
|
28-04-22
|
27-07-22
|
27-10-22
|
23-02-23
|
03-05-23
|
27-07-23
|
25-10-23
|
22-02-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.219
|
1.025
|
946
|
770
|
719
|
659
|
350
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,8
|
Hefboom (schuld/ebitda)
|
9,326
x
|
4,624
x
|
3,266
x
|
2,246
x
|
1,691
x
|
1,489
x
|
0,7122
x
|
-
|
Free Cash Flow
1 |
11,2
|
101
|
183
|
232
|
329
|
264
|
275
|
320
|
ROE (netto-inkomsten/eigen vermogen)
|
-10,1%
|
-0,84%
|
12,8%
|
11,8%
|
19%
|
14,7%
|
15,2%
|
15,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-0,31%
|
5,05%
|
5,13%
|
8,44%
|
7,01%
|
7,02%
|
7,44%
|
Totale activa
1 |
-
|
2.622
|
2.768
|
2.937
|
3.165
|
2.913
|
3.319
|
3.581
|
Nettoactief per aandeel
2 |
-
|
5,610
|
6,540
|
7,620
|
-
|
8,580
|
9,300
|
10,20
|
Cashflow per aandeel
2 |
-
|
0,7000
|
1,150
|
1,470
|
2,060
|
1,750
|
1,950
|
2,250
|
Capex
1 |
28,3
|
26,9
|
25,6
|
35,4
|
41,9
|
42,3
|
44,3
|
44,7
|
Capex/omzet
|
1,22%
|
0,89%
|
0,75%
|
0,9%
|
0,97%
|
0,89%
|
0,86%
|
0,8%
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
23-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
29,61
USD Gemiddelde koersdoel
39,45
USD Spread / Gemiddelde doel +33,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,11% | 5,15 mld. | | -14,92% | 84,68 mld. | | +13,30% | 81,12 mld. | | +10,92% | 29,4 mld. | | -12,71% | 16,73 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. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|