Beurs gesloten -
Swiss Exchange
17:30:41 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
486,4
CHF
|
-0,45%
|
|
-5,59%
|
+37,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.224
|
42.255
|
56.574
|
33.615
|
26.273
|
35.078
|
-
|
-
|
Bedrijfswaarde
1 |
29.185
|
45.068
|
55.616
|
33.429
|
27.195
|
37.904
|
38.603
|
38.620
|
K/w-verhouding
|
40,8
x
|
48,9
x
|
19,3
x
|
27,7
x
|
39,8
x
|
39,7
x
|
31,7
x
|
26,2
x
|
Dividendrendement
|
0,78%
|
0,53%
|
0,39%
|
0,66%
|
1,13%
|
0,93%
|
1,08%
|
1,24%
|
Marktkapitalisatie/omzet
|
4,43
x
|
6,83
x
|
10,5
x
|
5,4
x
|
3,91
x
|
5,26
x
|
4,55
x
|
4,08
x
|
Bedrijfswaarde/omzet
|
4,93
x
|
7,29
x
|
10,3
x
|
5,37
x
|
4,05
x
|
5,68
x
|
5,01
x
|
4,49
x
|
Bedrijfswaarde/EBITDA
|
18
x
|
26,1
x
|
33,4
x
|
16,8
x
|
13,6
x
|
20,4
x
|
17,6
x
|
15,2
x
|
Bedrijfswaarde/FCF
|
146
x
|
287
x
|
-449
x
|
-39,2
x
|
-91,6
x
|
-232
x
|
1.015
x
|
132
x
|
FCF Yield
|
0,69%
|
0,35%
|
-0,22%
|
-2,55%
|
-1,09%
|
-0,43%
|
0,1%
|
0,76%
|
Price to Book
|
4,03
x
|
6,2
x
|
5,82
x
|
3,18
x
|
2,76
x
|
3,64
x
|
3,43
x
|
3,16
x
|
Aantal aandelen (in duizenden)
|
74.246
|
74.289
|
74.283
|
74.189
|
74.282
|
72.117
|
-
|
-
|
Referentieprijs
2 |
353,2
|
568,8
|
761,6
|
453,1
|
353,7
|
486,4
|
486,4
|
486,4
|
Datum van publicatie
|
21/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.920
|
6.185
|
5.409
|
6.223
|
6.717
|
6.675
|
7.703
|
8.606
|
EBITDA
1 |
1.624
|
1.728
|
1.665
|
1.995
|
1.999
|
1.860
|
2.188
|
2.542
|
Bedrijfsresultaat (EBIT)
1 |
1.249
|
1.358
|
1.151
|
1.397
|
939
|
1.158
|
1.480
|
1.807
|
Operationele Marge
|
21,1%
|
21,96%
|
21,28%
|
22,45%
|
13,98%
|
17,35%
|
19,22%
|
20,99%
|
Resultaat voor belastingen (EBT)
1 |
849
|
986
|
760
|
1.448
|
790
|
1.091
|
1.371
|
1.691
|
Nettowinst (verlies)
1 |
645
|
869
|
2.944
|
1.215
|
654
|
892,9
|
1.109
|
1.349
|
Nettomarge
|
10,9%
|
14,05%
|
54,43%
|
19,52%
|
9,74%
|
13,38%
|
14,4%
|
15,68%
|
WPA
2 |
8,650
|
11,63
|
39,52
|
16,34
|
8,880
|
12,24
|
15,36
|
18,59
|
Free Cash Flow
1 |
200
|
157
|
-124
|
-852
|
-297
|
-163,3
|
38,04
|
292,5
|
FCF-marge
|
3,38%
|
2,54%
|
-2,29%
|
-13,69%
|
-4,42%
|
-2,45%
|
0,49%
|
3,4%
|
Kasstroomconversie (ebitda)
|
12,32%
|
9,09%
|
-
|
-
|
-
|
-
|
1,74%
|
11,51%
|
Kasstroomconversie (nettowinst)
|
31,01%
|
18,07%
|
-
|
-
|
-
|
-
|
3,43%
|
21,68%
|
Dividend per aandeel
2 |
2,750
|
3,000
|
3,000
|
3,000
|
4,000
|
4,519
|
5,275
|
6,040
|
Datum van publicatie
|
21/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
2.944
|
3.074
|
3.111
|
2.542
|
2.867
|
2.982
|
3.241
|
3.078
|
3.639
|
3.031
|
3.643
|
EBITDA
1 |
796
|
893
|
835
|
847
|
818
|
987
|
1.008
|
922
|
1.077
|
801,5
|
1.038
|
Bedrijfsresultaat (EBIT)
1 |
606
|
706
|
652
|
606
|
545
|
698
|
699
|
563
|
376
|
503,4
|
700,4
|
Operationele Marge
|
20,58%
|
22,97%
|
20,96%
|
23,84%
|
19,01%
|
23,41%
|
21,57%
|
18,29%
|
10,33%
|
16,61%
|
19,23%
|
Resultaat voor belastingen (EBT)
1 |
407
|
564
|
422
|
296
|
464
|
594
|
854
|
486
|
304
|
442,9
|
646,4
|
Nettowinst (verlies)
1 |
346
|
477
|
392
|
319
|
2.625
|
492
|
723
|
410
|
244
|
365,6
|
532,2
|
Nettomarge
|
11,75%
|
15,52%
|
12,6%
|
12,55%
|
91,56%
|
16,5%
|
22,31%
|
13,32%
|
6,71%
|
12,06%
|
14,61%
|
WPA
2 |
4,640
|
6,390
|
5,240
|
4,280
|
35,24
|
6,610
|
9,730
|
5,540
|
3,340
|
4,990
|
7,270
|
Dividend per aandeel
2 |
-
|
-
|
3,000
|
3,000
|
-
|
-
|
3,000
|
3,500
|
-
|
4,000
|
-
|
Datum van publicatie
|
21/01/20
|
24/07/20
|
27/01/21
|
23/07/21
|
26/01/22
|
22/07/22
|
25/01/23
|
21/07/23
|
26/01/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.961
|
2.813
|
-
|
-
|
922
|
2.826
|
3.525
|
3.542
|
Nettokaspositie
1 |
-
|
-
|
958
|
186
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,823
x
|
1,628
x
|
-
|
-
|
0,4612
x
|
1,519
x
|
1,611
x
|
1,394
x
|
Free Cash Flow
1 |
200
|
157
|
-124
|
-852
|
-297
|
-163
|
38
|
293
|
ROE (netto-inkomsten/eigen vermogen)
|
10,1%
|
13,1%
|
35,5%
|
11,9%
|
6,52%
|
9,18%
|
11%
|
12,6%
|
ROA (netto-inkomsten/totale activa)
|
4,65%
|
6,15%
|
19,1%
|
7,19%
|
3,82%
|
5,22%
|
6,25%
|
7,34%
|
Totale activa
1 |
13.884
|
14.135
|
15.444
|
16.907
|
17.103
|
17.106
|
17.749
|
18.394
|
Nettoactief per aandeel
2 |
87,60
|
91,70
|
131,0
|
143,0
|
128,0
|
134,0
|
142,0
|
154,0
|
Cashflow per aandeel
2 |
13,20
|
15,10
|
16,30
|
13,70
|
18,80
|
22,20
|
24,30
|
29,50
|
Capex
1 |
786
|
973
|
1.300
|
1.872
|
1.682
|
1.615
|
1.608
|
1.608
|
Capex/omzet
|
13,28%
|
15,73%
|
24,03%
|
30,08%
|
25,04%
|
24,2%
|
20,87%
|
18,68%
|
Datum van publicatie
|
21/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
26/01/24
|
-
|
-
|
-
|
Laatste slotkoers
486,4
CHF Gemiddelde koersdoel
576,9
CHF Spread / Gemiddelde doel +18,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +37,52% | 38,82 mld. | | +43,36% | 54,63 mld. | | -5,31% | 39,92 mld. | | +14,75% | 26,86 mld. | | -12,56% | 26,22 mld. | | -22,45% | 18,78 mld. | | +25,12% | 12,21 mld. | | +0,04% | 12,16 mld. | | +26,04% | 11,94 mld. | | -11,83% | 10,74 mld. |
Biotechnologie & Medisch Onderzoek - Andere
|