Beurs gesloten -
Swiss Exchange
17:31:30 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
257
CHF
|
+2,11%
|
|
+3,63%
|
-6,34%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.863
|
11.231
|
15.781
|
24.153
|
16.147
|
15.324
|
-
|
-
|
Bedrijfswaarde
1 |
13.116
|
11.894
|
15.864
|
25.161
|
17.643
|
16.584
|
16.536
|
16.441
|
K/w-verhouding
|
28,2
x
|
23
x
|
27,2
x
|
37,4
x
|
25,1
x
|
26,9
x
|
23,5
x
|
20,6
x
|
Dividendrendement
|
1,47%
|
1,66%
|
1,28%
|
1,14%
|
1,71%
|
1,74%
|
1,83%
|
2,05%
|
Marktkapitalisatie/omzet
|
4,65
x
|
3,85
x
|
6,07
x
|
7,18
x
|
4,32
x
|
4,17
x
|
3,91
x
|
3,64
x
|
Bedrijfswaarde/omzet
|
4,75
x
|
4,08
x
|
6,1
x
|
7,48
x
|
4,72
x
|
4,51
x
|
4,22
x
|
3,91
x
|
Bedrijfswaarde/EBITDA
|
19,8
x
|
16,7
x
|
18,8
x
|
25,9
x
|
17,9
x
|
17,4
x
|
15,5
x
|
13,9
x
|
Bedrijfswaarde/FCF
|
31,6
x
|
21,1
x
|
23,5
x
|
30,2
x
|
28
x
|
27,5
x
|
22,6
x
|
19,9
x
|
FCF Yield
|
3,17%
|
4,74%
|
4,26%
|
3,32%
|
3,57%
|
3,64%
|
4,43%
|
5,02%
|
Price to Book
|
5,19
x
|
5,41
x
|
5,74
x
|
9,82
x
|
7,34
x
|
6,26
x
|
5,87
x
|
5,28
x
|
Aantal aandelen (in duizenden)
|
65.292
|
64.398
|
63.024
|
62.313
|
60.116
|
59.626
|
-
|
-
|
Referentieprijs
2 |
197,0
|
174,4
|
250,4
|
387,6
|
268,6
|
257,0
|
257,0
|
257,0
|
Datum van publicatie
|
21-05-19
|
19-05-20
|
18-05-21
|
17-05-22
|
16-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.763
|
2.917
|
2.602
|
3.364
|
3.738
|
3.674
|
3.922
|
4.207
|
EBITDA
1 |
663,8
|
710,1
|
842,2
|
971,1
|
986,4
|
953,5
|
1.064
|
1.179
|
Bedrijfsresultaat (EBIT)
1 |
536,2
|
510
|
619,5
|
760
|
746,7
|
715,6
|
815,9
|
905,1
|
Operationele Marge
|
19,41%
|
17,48%
|
23,81%
|
22,59%
|
19,97%
|
19,48%
|
20,8%
|
21,51%
|
Resultaat voor belastingen (EBT)
1 |
529,6
|
502,4
|
600,4
|
728,2
|
715,6
|
704,6
|
806,4
|
922,3
|
Nettowinst (verlies)
1 |
454,1
|
483,2
|
581
|
649
|
647,5
|
567,9
|
648,4
|
733,7
|
Nettomarge
|
16,43%
|
16,56%
|
22,33%
|
19,29%
|
17,32%
|
15,46%
|
16,53%
|
17,44%
|
WPA
2 |
6,980
|
7,570
|
9,190
|
10,35
|
10,72
|
9,550
|
10,92
|
12,49
|
Free Cash Flow
1 |
415,3
|
563,7
|
675,2
|
834,5
|
629,6
|
603,1
|
733,3
|
825,1
|
FCF-marge
|
15,03%
|
19,32%
|
25,95%
|
24,81%
|
16,84%
|
16,41%
|
18,7%
|
19,61%
|
Kasstroomconversie (ebitda)
|
62,56%
|
79,38%
|
80,17%
|
85,93%
|
63,83%
|
63,24%
|
68,93%
|
69,96%
|
Kasstroomconversie (nettowinst)
|
91,46%
|
116,66%
|
116,21%
|
128,58%
|
97,24%
|
106,19%
|
113,09%
|
112,45%
|
Dividend per aandeel
2 |
2,900
|
2,900
|
3,200
|
4,400
|
4,600
|
4,460
|
4,700
|
5,260
|
Datum van publicatie
|
21-05-19
|
19-05-20
|
18-05-21
|
17-05-22
|
16-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
1.426
|
1.491
|
1.070
|
1.532
|
1.604
|
1.760
|
1.847
|
1.892
|
1.753
|
2.926
|
EBITDA
|
-
|
368,7
|
327,7
|
514,5
|
477
|
494,1
|
482,8
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
241,2
|
268,8
|
230
|
389,5
|
372,2
|
387,8
|
363,8
|
382,9
|
350
|
892
|
Operationele Marge
|
16,91%
|
18,03%
|
21,5%
|
25,42%
|
23,21%
|
22,03%
|
19,7%
|
20,24%
|
19,97%
|
30,49%
|
Resultaat voor belastingen (EBT)
1 |
236
|
266,4
|
219,8
|
-
|
353
|
-
|
350,5
|
365,1
|
293,7
|
883
|
Nettowinst (verlies)
1 |
355,4
|
127,8
|
204,1
|
376,9
|
294,8
|
354,2
|
291,9
|
355,6
|
249,6
|
771
|
Nettomarge
|
24,92%
|
8,57%
|
19,08%
|
24,6%
|
18,38%
|
20,12%
|
15,81%
|
18,8%
|
14,24%
|
26,35%
|
WPA
2 |
5,520
|
2,050
|
3,230
|
5,960
|
4,660
|
5,690
|
-
|
5,940
|
4,110
|
4,900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-11-19
|
19-05-20
|
16-11-20
|
18-05-21
|
15-11-21
|
17-05-22
|
14-11-22
|
16-05-23
|
21-11-23
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
254
|
663
|
83,3
|
1.008
|
1.496
|
1.260
|
1.212
|
1.117
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3825
x
|
0,9337
x
|
0,0989
x
|
1,038
x
|
1,517
x
|
1,321
x
|
1,14
x
|
0,9474
x
|
Free Cash Flow
1 |
415
|
564
|
675
|
835
|
630
|
603
|
733
|
825
|
ROE (netto-inkomsten/eigen vermogen)
|
18,4%
|
22,1%
|
24,4%
|
25,2%
|
29,1%
|
25,3%
|
26,1%
|
26,9%
|
ROA (netto-inkomsten/totale activa)
|
10,6%
|
11%
|
11,2%
|
11,3%
|
12,1%
|
11,2%
|
12%
|
13,2%
|
Totale activa
1 |
4.297
|
4.389
|
5.206
|
5.757
|
5.357
|
5.084
|
5.390
|
5.572
|
Nettoactief per aandeel
2 |
38,00
|
32,20
|
43,60
|
39,50
|
36,60
|
41,10
|
43,80
|
48,70
|
Cashflow per aandeel
2 |
8,160
|
13,20
|
12,10
|
15,00
|
13,00
|
13,80
|
15,20
|
17,30
|
Capex
1 |
118
|
129
|
89,2
|
107
|
154
|
138
|
147
|
155
|
Capex/omzet
|
4,27%
|
4,42%
|
3,43%
|
3,17%
|
4,13%
|
3,75%
|
3,75%
|
3,68%
|
Datum van publicatie
|
21-05-19
|
19-05-20
|
18-05-21
|
17-05-22
|
16-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
257
CHF Gemiddelde koersdoel
270,9
CHF Spread / Gemiddelde doel +5,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,34% | 16,75 mld. | | +1,84% | 24,07 mld. | | +10,34% | 10,18 mld. | | -17,75% | 2,06 mld. | | +6,38% | 1,79 mld. | | +41,47% | 1,73 mld. | | +13,26% | 589 mln. | | 0,00% | 400 mln. | | +27,40% | 135 mln. | | +21,80% | 93,49 mln. |
Medische protheses
|