Beurs gesloten -
Nyse
22:00:02 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
214
USD
|
-1,47%
|
|
+16,16%
|
+24,40%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.498
|
27.776
|
35.903
|
30.691
|
32.133
|
31.907
|
-
|
-
|
Bedrijfswaarde
1 |
18.622
|
28.489
|
36.263
|
31.192
|
33.346
|
32.437
|
31.538
|
30.566
|
K/w-verhouding
|
43,6
x
|
45
x
|
76,1
x
|
39,6
x
|
35,9
x
|
31,3
x
|
26,7
x
|
24,2
x
|
Dividendrendement
|
1,23%
|
0,81%
|
0,63%
|
0,8%
|
0,82%
|
0,9%
|
0,99%
|
1,03%
|
Marktkapitalisatie/omzet
|
6,71
x
|
9,39
x
|
11,2
x
|
8,58
x
|
7,61
x
|
6,83
x
|
6,35
x
|
5,93
x
|
Bedrijfswaarde/omzet
|
7,14
x
|
9,63
x
|
11,3
x
|
8,72
x
|
7,9
x
|
6,94
x
|
6,28
x
|
5,68
x
|
Bedrijfswaarde/EBITDA
|
23,5
x
|
29,5
x
|
33,8
x
|
26,8
x
|
25,3
x
|
20,7
x
|
18,2
x
|
16,3
x
|
Bedrijfswaarde/FCF
|
47,7
x
|
40,3
x
|
57,2
x
|
144
x
|
58,1
x
|
28,5
x
|
25,4
x
|
22,3
x
|
FCF Yield
|
2,1%
|
2,48%
|
1,75%
|
0,69%
|
1,72%
|
3,5%
|
3,94%
|
4,48%
|
Price to Book
|
8,43
x
|
11,1
x
|
12,4
x
|
9,35
x
|
7,76
x
|
6,53
x
|
5,47
x
|
4,55
x
|
Aantal aandelen (in duizenden)
|
143.393
|
144.668
|
145.640
|
146.405
|
147.062
|
146.907
|
-
|
-
|
Referentieprijs
2 |
122,0
|
192,0
|
246,5
|
209,6
|
218,5
|
217,2
|
217,2
|
217,2
|
Datum van publicatie
|
25-07-19
|
05-08-20
|
05-08-21
|
11-08-22
|
03-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.607
|
2.957
|
3.197
|
3.578
|
4.223
|
4.672
|
5.025
|
5.378
|
EBITDA
1 |
792,1
|
966
|
1.074
|
1.162
|
1.317
|
1.568
|
1.735
|
1.877
|
Bedrijfsresultaat (EBIT)
1 |
641,3
|
811,2
|
903,7
|
1.000
|
1.224
|
1.454
|
1.622
|
1.772
|
Operationele Marge
|
24,6%
|
27,43%
|
28,27%
|
27,96%
|
28,99%
|
31,13%
|
32,27%
|
32,95%
|
Resultaat voor belastingen (EBT)
1 |
518,8
|
733,1
|
883,7
|
960,5
|
1.102
|
1.297
|
1.510
|
1.658
|
Nettowinst (verlies)
1 |
404,6
|
621,7
|
474,5
|
779,4
|
897,6
|
1.023
|
1.222
|
1.352
|
Nettomarge
|
15,52%
|
21,02%
|
14,84%
|
21,78%
|
21,25%
|
21,89%
|
24,32%
|
25,15%
|
WPA
2 |
2,800
|
4,270
|
3,240
|
5,300
|
6,090
|
6,937
|
8,128
|
8,984
|
Free Cash Flow
1 |
390,3
|
706,9
|
634
|
216,3
|
573,6
|
1.137
|
1.243
|
1.368
|
FCF-marge
|
14,98%
|
23,91%
|
19,83%
|
6,05%
|
13,58%
|
24,33%
|
24,74%
|
25,44%
|
Kasstroomconversie (ebitda)
|
49,28%
|
73,18%
|
59,01%
|
18,62%
|
43,55%
|
72,51%
|
71,66%
|
72,88%
|
Kasstroomconversie (nettowinst)
|
96,48%
|
113,71%
|
133,61%
|
27,75%
|
63,91%
|
111,15%
|
101,74%
|
101,16%
|
Dividend per aandeel
2 |
1,500
|
1,560
|
1,560
|
1,680
|
1,800
|
1,964
|
2,151
|
2,245
|
Datum van publicatie
|
25-07-19
|
05-08-20
|
05-08-21
|
11-08-22
|
03-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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 |
894,9
|
864,5
|
914,7
|
950,3
|
1.034
|
1.117
|
1.122
|
1.102
|
1.163
|
1.197
|
1.214
|
1.169
|
1.234
|
1.268
|
1.305
|
EBITDA
1 |
289,5
|
276,6
|
294,7
|
312,8
|
326,4
|
345
|
333
|
363,7
|
390,5
|
418,1
|
426,6
|
398
|
430,4
|
451,2
|
464,6
|
Bedrijfsresultaat (EBIT)
1 |
248,7
|
234,3
|
255,4
|
290,8
|
305,5
|
321,2
|
307
|
318,8
|
365,5
|
393,6
|
391,1
|
374,1
|
407,2
|
420,4
|
425
|
Operationele Marge
|
27,79%
|
27,1%
|
27,92%
|
30,6%
|
29,55%
|
28,76%
|
27,36%
|
28,92%
|
31,43%
|
32,88%
|
32,23%
|
32%
|
33%
|
33,15%
|
32,58%
|
Resultaat voor belastingen (EBT)
1 |
237,3
|
226,3
|
238,1
|
261,8
|
273,7
|
289,4
|
276,8
|
272,2
|
259,5
|
375,4
|
358,5
|
352,7
|
378,3
|
392,5
|
398
|
Nettowinst (verlies)
1 |
201,8
|
179
|
195,1
|
210,5
|
224,9
|
232,5
|
229,7
|
219,4
|
208,8
|
300,5
|
292,7
|
279,6
|
303,4
|
314,5
|
320
|
Nettomarge
|
22,55%
|
20,71%
|
21,32%
|
22,15%
|
21,76%
|
20,82%
|
20,47%
|
19,91%
|
17,96%
|
25,1%
|
24,12%
|
23,92%
|
24,59%
|
24,8%
|
24,53%
|
WPA
2 |
1,370
|
1,220
|
1,330
|
1,430
|
1,530
|
1,580
|
1,560
|
1,490
|
1,420
|
2,040
|
1,987
|
1,875
|
2,025
|
2,095
|
2,165
|
Dividend per aandeel
2 |
0,4200
|
0,4200
|
0,4200
|
0,4400
|
0,4400
|
0,4400
|
0,4800
|
0,4800
|
0,4800
|
-
|
0,4947
|
0,5202
|
0,5202
|
0,5202
|
0,5202
|
Datum van publicatie
|
27-01-22
|
28-04-22
|
11-08-22
|
27-10-22
|
26-01-23
|
27-04-23
|
03-08-23
|
26-10-23
|
24-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.124
|
713
|
360
|
502
|
1.213
|
530
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
368
|
1.341
|
Hefboom (schuld/ebitda)
|
1,419
x
|
0,738
x
|
0,3352
x
|
0,4317
x
|
0,9211
x
|
0,3381
x
|
-
|
-
|
Free Cash Flow
1 |
390
|
707
|
634
|
216
|
574
|
1.137
|
1.243
|
1.368
|
ROE (netto-inkomsten/eigen vermogen)
|
25,5%
|
27,2%
|
29%
|
27,2%
|
25,4%
|
24,4%
|
24,3%
|
23%
|
ROA (netto-inkomsten/totale activa)
|
14,7%
|
14,3%
|
16,8%
|
17,3%
|
16%
|
16,8%
|
18%
|
17,8%
|
Totale activa
1 |
2.756
|
4.348
|
2.831
|
4.500
|
5.598
|
6.084
|
6.799
|
7.587
|
Nettoactief per aandeel
2 |
14,50
|
17,30
|
19,90
|
22,40
|
28,10
|
33,30
|
39,70
|
47,70
|
Cashflow per aandeel
2 |
3,180
|
5,510
|
5,030
|
2,390
|
4,700
|
8,740
|
9,430
|
11,10
|
Capex
1 |
68,7
|
95,3
|
103
|
135
|
120
|
117
|
130
|
144
|
Capex/omzet
|
2,64%
|
3,22%
|
3,21%
|
3,77%
|
2,83%
|
2,51%
|
2,59%
|
2,67%
|
Datum van publicatie
|
25-07-19
|
05-08-20
|
05-08-21
|
11-08-22
|
03-08-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
217,2
USD Gemiddelde koersdoel
215,1
USD Spread / Gemiddelde doel -0,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,40% | 31,91 mld. | | +7,15% | 220 mld. | | +6,60% | 183 mld. | | +9,86% | 133 mld. | | +24,32% | 107 mld. | | -0,95% | 63,05 mld. | | +11,04% | 51,74 mld. | | +4,81% | 50,47 mld. | | -1,43% | 40,91 mld. | | +19,75% | 24,75 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|