Beurs gesloten -
Börse Stuttgart
08:05:12 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
29
EUR
|
-0,68%
|
|
-3,33%
|
-9,94%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.515
|
15.225
|
14.334
|
16.683
|
12.839
|
10.857
|
-
|
-
|
Bedrijfswaarde
1 |
19.427
|
23.239
|
23.881
|
27.067
|
24.069
|
18.237
|
18.120
|
18.126
|
K/w-verhouding
|
27,4
x
|
51
x
|
32,7
x
|
63,1
x
|
45,1
x
|
20,1
x
|
24,6
x
|
19
x
|
Dividendrendement
|
2,1%
|
0,94%
|
2,41%
|
1,32%
|
1,33%
|
1,83%
|
2,47%
|
3,14%
|
Marktkapitalisatie/omzet
|
1,27
x
|
1,23
x
|
1,08
x
|
1,21
x
|
0,84
x
|
0,65
x
|
0,62
x
|
0,59
x
|
Bedrijfswaarde/omzet
|
1,7
x
|
1,87
x
|
1,79
x
|
1,96
x
|
1,57
x
|
1,09
x
|
1,03
x
|
0,98
x
|
Bedrijfswaarde/EBITDA
|
12,2
x
|
12,6
x
|
11,6
x
|
14,8
x
|
12
x
|
8,32
x
|
7,52
x
|
6,89
x
|
Bedrijfswaarde/FCF
|
62,8
x
|
23,2
x
|
28
x
|
3.867
x
|
43,1
x
|
55,2
x
|
27,7
x
|
26,9
x
|
FCF Yield
|
1,59%
|
4,3%
|
3,57%
|
0,03%
|
2,32%
|
1,81%
|
3,61%
|
3,71%
|
Price to Book
|
5,7
x
|
4,04
x
|
3,57
x
|
4,26
x
|
3,11
x
|
2,26
x
|
2,18
x
|
2,08
x
|
Aantal aandelen (in duizenden)
|
200.927
|
228.882
|
227.700
|
227.782
|
228.080
|
228.754
|
-
|
-
|
Referentieprijs
2 |
72,24
|
66,52
|
62,95
|
73,24
|
56,29
|
47,46
|
47,46
|
47,46
|
Datum van publicatie
|
28-08-19
|
26-08-20
|
25-08-21
|
25-08-22
|
23-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.415
|
12.396
|
13.332
|
13.776
|
15.369
|
16.788
|
17.599
|
18.435
|
EBITDA
1 |
1.592
|
1.844
|
2.054
|
1.830
|
2.002
|
2.193
|
2.410
|
2.630
|
Bedrijfsresultaat (EBIT)
1 |
1.108
|
952,3
|
1.133
|
927,5
|
1.041
|
1.118
|
1.294
|
1.473
|
Operationele Marge
|
9,71%
|
7,68%
|
8,5%
|
6,73%
|
6,78%
|
6,66%
|
7,36%
|
7,99%
|
Resultaat voor belastingen (EBT)
1 |
846,8
|
466,2
|
741,6
|
538,5
|
547
|
513,2
|
722
|
919
|
Nettowinst (verlies)
1 |
572,4
|
284
|
449
|
274
|
298,1
|
629,9
|
453,1
|
580,2
|
Nettomarge
|
5,01%
|
2,29%
|
3,37%
|
1,99%
|
1,94%
|
3,75%
|
2,57%
|
3,15%
|
WPA
2 |
2,633
|
1,305
|
1,926
|
1,161
|
1,248
|
2,358
|
1,927
|
2,499
|
Free Cash Flow
1 |
309,5
|
1.000
|
852,3
|
7
|
558,7
|
330,3
|
653,6
|
673,1
|
FCF-marge
|
2,71%
|
8,07%
|
6,39%
|
0,05%
|
3,64%
|
1,97%
|
3,71%
|
3,65%
|
Kasstroomconversie (ebitda)
|
19,44%
|
54,24%
|
41,5%
|
0,38%
|
27,9%
|
15,06%
|
27,12%
|
25,6%
|
Kasstroomconversie (nettowinst)
|
54,07%
|
352,15%
|
189,82%
|
2,55%
|
187,42%
|
52,44%
|
144,25%
|
116,03%
|
Dividend per aandeel
2 |
1,515
|
0,6250
|
1,515
|
0,9700
|
0,7500
|
0,8702
|
1,174
|
1,492
|
Datum van publicatie
|
28-08-19
|
26-08-20
|
25-08-21
|
25-08-22
|
23-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
6.338
|
6.058
|
6.609
|
6.724
|
6.688
|
3.449
|
3.639
|
7.088
|
-
|
3.959
|
7.404
|
7.965
|
8.159
|
8.623
|
8.639
|
8.887
|
EBITDA
|
832,4
|
777,6
|
1.039
|
1.014
|
952,6
|
-
|
-
|
877,6
|
-
|
-
|
1.026
|
975,7
|
1.044
|
1.124
|
1.151
|
1.221
|
Bedrijfsresultaat (EBIT)
1 |
564,8
|
319,1
|
583,8
|
548,8
|
490,1
|
-
|
247,1
|
437,4
|
171,9
|
401
|
572,9
|
468,4
|
512,3
|
584,7
|
583,3
|
643
|
Operationele Marge
|
8,91%
|
5,27%
|
8,83%
|
8,16%
|
7,33%
|
-
|
6,79%
|
6,17%
|
-
|
10,13%
|
7,74%
|
5,88%
|
6,28%
|
6,78%
|
6,75%
|
7,23%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
398,4
|
343,2
|
303,7
|
-
|
-
|
234,8
|
-
|
-
|
338,5
|
-
|
-
|
287,8
|
289,2
|
359,3
|
Nettowinst (verlies)
1 |
281,1
|
25,62
|
226
|
223
|
158,9
|
42,7
|
-
|
115,1
|
-
|
137
|
194,4
|
103,7
|
758,5
|
191,4
|
171,8
|
208,3
|
Nettomarge
|
4,44%
|
0,42%
|
3,42%
|
3,32%
|
2,38%
|
1,24%
|
-
|
1,62%
|
-
|
3,46%
|
2,63%
|
1,3%
|
9,3%
|
2,22%
|
1,99%
|
2,34%
|
WPA
|
-
|
0,0550
|
0,9690
|
0,9570
|
0,6770
|
-
|
-
|
0,4840
|
-
|
-
|
0,8290
|
0,4190
|
3,280
|
0,7980
|
0,7130
|
0,9010
|
Dividend per aandeel
|
0,6250
|
-
|
0,4850
|
1,030
|
0,4850
|
-
|
-
|
0,4850
|
-
|
-
|
0,5000
|
0,2500
|
0,4000
|
0,5200
|
0,5000
|
0,5700
|
Datum van publicatie
|
26-02-20
|
26-08-20
|
24-02-21
|
25-08-21
|
23-02-22
|
28-04-22
|
25-08-22
|
25-08-22
|
22-11-22
|
22-02-23
|
22-02-23
|
23-08-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.912
|
8.013
|
9.547
|
10.385
|
11.230
|
7.380
|
7.263
|
7.269
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,085
x
|
4,346
x
|
4,649
x
|
5,674
x
|
5,609
x
|
3,365
x
|
3,014
x
|
2,764
x
|
Free Cash Flow
1 |
310
|
1.000
|
852
|
7
|
559
|
330
|
654
|
673
|
ROE (netto-inkomsten/eigen vermogen)
|
23,4%
|
9,02%
|
11,5%
|
6,88%
|
8,05%
|
6,65%
|
8,83%
|
10,7%
|
ROA (netto-inkomsten/totale activa)
|
10,5%
|
1,85%
|
2,4%
|
1,41%
|
1,61%
|
2,22%
|
2,89%
|
3,64%
|
Totale activa
1 |
5.440
|
15.351
|
18.712
|
19.400
|
18.560
|
28.376
|
15.664
|
15.939
|
Nettoactief per aandeel
2 |
12,70
|
16,50
|
17,60
|
17,20
|
18,10
|
21,00
|
21,70
|
22,80
|
Cashflow per aandeel
2 |
4,470
|
8,050
|
6,490
|
3,130
|
5,600
|
6,220
|
6,600
|
7,230
|
Capex
1 |
594
|
681
|
629
|
709
|
721
|
950
|
1.015
|
1.010
|
Capex/omzet
|
5,2%
|
5,49%
|
4,72%
|
5,14%
|
4,69%
|
5,66%
|
5,77%
|
5,48%
|
Datum van publicatie
|
28-08-19
|
26-08-20
|
25-08-21
|
25-08-22
|
23-08-23
|
-
|
-
|
-
|
Laatste slotkoers
47,46
AUD Gemiddelde koersdoel
56,86
AUD Spread / Gemiddelde doel +19,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -34,77% | 13,2 mld. | | +4,48% | 11,76 mld. | | -3,60% | 11,57 mld. | | +8,44% | 10,67 mld. | | +28,58% | 8,64 mld. | | +10,23% | 6,98 mld. | | +8,41% | 6,46 mld. | | 0,00% | 4,99 mld. | | +13,39% | 4,31 mld. |
Ziekenhuizen, klinieken & eerstelijnszorgdiensten
|