Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
44
USD
|
+1,48%
|
|
+2,02%
|
-11,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.522
|
18.369
|
20.406
|
18.007
|
20.041
|
17.721
|
-
|
-
|
Bedrijfswaarde
1 |
33.574
|
29.813
|
32.284
|
30.182
|
33.023
|
30.931
|
30.951
|
31.166
|
K/w-verhouding
|
49,4
x
|
41,9
x
|
393
x
|
-375
x
|
-498
x
|
-34,1
x
|
-56,2
x
|
-83
x
|
Dividendrendement
|
5,49%
|
4,37%
|
3,52%
|
4%
|
3,61%
|
4,2%
|
4,38%
|
4,79%
|
Marktkapitalisatie/omzet
|
5,56
x
|
4,84
x
|
5,33
x
|
4,36
x
|
4,46
x
|
3,69
x
|
3,49
x
|
3,36
x
|
Bedrijfswaarde/omzet
|
8,67
x
|
7,86
x
|
8,43
x
|
7,31
x
|
7,34
x
|
6,45
x
|
6,1
x
|
5,91
x
|
Bedrijfswaarde/EBITDA
|
17,2
x
|
16,1
x
|
19,5
x
|
17,3
x
|
18
x
|
16,3
x
|
15,1
x
|
14,3
x
|
Bedrijfswaarde/FCF
|
38,3
x
|
-
|
-
|
-
|
-
|
42,2
x
|
36,2
x
|
32,1
x
|
FCF Yield
|
2,61%
|
-
|
-
|
-
|
-
|
2,37%
|
2,76%
|
3,11%
|
Price to Book
|
2,02
x
|
1,8
x
|
1,88
x
|
1,77
x
|
2,13
x
|
2,11
x
|
2,78
x
|
3,36
x
|
Aantal aandelen (in duizenden)
|
372.736
|
374.571
|
399.176
|
399.718
|
402.104
|
402.752
|
-
|
-
|
Referentieprijs
2 |
57,74
|
49,04
|
51,12
|
45,05
|
49,84
|
44,00
|
44,00
|
44,00
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
09-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.873
|
3.795
|
3.828
|
4.129
|
4.498
|
4.797
|
5.072
|
5.278
|
EBITDA
1 |
1.955
|
1.856
|
1.656
|
1.744
|
1.834
|
1.897
|
2.053
|
2.184
|
Bedrijfsresultaat (EBIT)
1 |
909,8
|
746,7
|
459
|
545,7
|
441,6
|
182,3
|
284,6
|
343,7
|
Operationele Marge
|
23,49%
|
19,67%
|
11,99%
|
13,22%
|
9,82%
|
3,8%
|
5,61%
|
6,51%
|
Resultaat voor belastingen (EBT)
1 |
359,4
|
344,7
|
61,39
|
-64,37
|
-50,51
|
-518,9
|
-407,2
|
-306
|
Nettowinst (verlies)
1 |
433
|
439,1
|
49,01
|
-47,45
|
-40,97
|
-534,4
|
-262
|
-334,7
|
Nettomarge
|
11,18%
|
11,57%
|
1,28%
|
-1,15%
|
-0,91%
|
-11,14%
|
-5,17%
|
-6,34%
|
WPA
2 |
1,170
|
1,170
|
0,1300
|
-0,1200
|
-0,1000
|
-1,290
|
-0,7832
|
-0,5300
|
Free Cash Flow
1 |
877,1
|
-
|
-
|
-
|
-
|
733,6
|
854,1
|
969,6
|
FCF-marge
|
22,65%
|
-
|
-
|
-
|
-
|
15,29%
|
16,84%
|
18,37%
|
Kasstroomconversie (ebitda)
|
44,86%
|
-
|
-
|
-
|
-
|
38,68%
|
41,6%
|
44,4%
|
Kasstroomconversie (nettowinst)
|
202,56%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,170
|
2,142
|
1,800
|
1,800
|
1,800
|
1,847
|
1,925
|
2,106
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
09-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
976,1
|
1.022
|
1.018
|
1.023
|
1.037
|
1.051
|
1.077
|
1.106
|
1.150
|
1.164
|
1.171
|
1.190
|
1.210
|
1.226
|
1.236
|
EBITDA
1 |
408,2
|
405,3
|
431,2
|
416,4
|
438,4
|
441,4
|
432,2
|
459,8
|
469,9
|
472,1
|
452,1
|
473,5
|
481,2
|
487,9
|
497,1
|
Bedrijfsresultaat (EBIT)
1 |
94,65
|
86,36
|
142,2
|
133,3
|
136,9
|
117,2
|
150,1
|
155,2
|
99,51
|
36,82
|
55,02
|
78,26
|
72,42
|
68,02
|
-
|
Operationele Marge
|
9,7%
|
8,45%
|
13,97%
|
13,03%
|
13,2%
|
11,15%
|
13,93%
|
14,02%
|
8,65%
|
3,16%
|
4,7%
|
6,58%
|
5,98%
|
5,55%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-138,3
|
-124,8
|
-128,8
|
-127
|
-121,1
|
Nettowinst (verlies)
1 |
60,68
|
-40,85
|
38,73
|
-42,42
|
1,256
|
-45,02
|
17,52
|
103,5
|
-71,12
|
-90,82
|
-148,7
|
-132,5
|
-126,1
|
-125,9
|
-90,8
|
Nettomarge
|
6,22%
|
-4%
|
3,81%
|
-4,15%
|
0,12%
|
-4,28%
|
1,63%
|
9,35%
|
-6,19%
|
-7,8%
|
-12,7%
|
-11,14%
|
-10,42%
|
-10,28%
|
-7,35%
|
WPA
2 |
0,1600
|
-0,1000
|
0,1000
|
-0,1100
|
-
|
-0,1100
|
0,0400
|
0,2600
|
-0,1800
|
-0,2300
|
-0,3633
|
-0,3200
|
-0,2967
|
-0,2800
|
-0,1666
|
Dividend per aandeel
2 |
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4529
|
0,4636
|
0,4668
|
0,4682
|
0,4838
|
Datum van publicatie
|
05-11-21
|
17-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
09-02-23
|
08-05-23
|
03-08-23
|
02-11-23
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.052
|
11.444
|
11.878
|
12.174
|
12.982
|
13.210
|
13.230
|
13.445
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,164
x
|
6,164
x
|
7,171
x
|
6,983
x
|
7,078
x
|
6,964
x
|
6,444
x
|
6,157
x
|
Free Cash Flow
1 |
877
|
-
|
-
|
-
|
-
|
734
|
854
|
970
|
ROE (netto-inkomsten/eigen vermogen)
|
4,19%
|
4,26%
|
0,47%
|
-0,45%
|
-0,42%
|
-5,71%
|
-5,4%
|
-5,1%
|
ROA (netto-inkomsten/totale activa)
|
1,83%
|
1,81%
|
0,2%
|
-0,19%
|
-0,17%
|
-2,2%
|
-1,08%
|
-0,59%
|
Totale activa
1 |
23.638
|
24.311
|
24.324
|
24.457
|
24.102
|
24.290
|
24.343
|
56.620
|
Nettoactief per aandeel
2 |
28,50
|
27,20
|
27,20
|
25,40
|
23,40
|
20,90
|
15,80
|
13,10
|
Cashflow per aandeel
2 |
3,890
|
3,850
|
2,660
|
2,780
|
2,760
|
3,670
|
3,600
|
3,920
|
Capex
1 |
561
|
529
|
433
|
454
|
643
|
764
|
972
|
938
|
Capex/omzet
|
14,48%
|
13,93%
|
11,31%
|
11%
|
14,3%
|
15,93%
|
19,17%
|
17,78%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
09-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddelde koersdoel
52,47
USD Spread / Gemiddelde doel +19,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,72% | 17,46 mld. | | +4,62% | 55,56 mld. | | -5,05% | 13,01 mld. | | +1,40% | 7,63 mld. | | -16,54% | 5,35 mld. | | +8,62% | 3,23 mld. | | -2,31% | 3,16 mld. | | -5,42% | 3,02 mld. | | -8,15% | 2,76 mld. | | +12,61% | 2,72 mld. |
gezondheidszorg vastgoed
|