Beurs gesloten -
Warsaw S.E.
17:55:46 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
110,2
PLN
|
-3,01%
|
|
-0,98%
|
-23,49%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
71.530
|
47.309
|
46.174
|
47.476
|
33.039
|
25.597
|
-
|
-
|
Bedrijfswaarde
1 |
105.598
|
84.884
|
79.140
|
78.749
|
67.302
|
59.031
|
55.843
|
52.137
|
K/w-verhouding
|
17,5
x
|
-4,51
x
|
46,1
x
|
11,5
x
|
-11,2
x
|
11
x
|
7,75
x
|
7,67
x
|
Dividendrendement
|
3,85%
|
4,15%
|
4,26%
|
4,97%
|
0,33%
|
0,42%
|
0,42%
|
4,3%
|
Marktkapitalisatie/omzet
|
1,64
x
|
1,14
x
|
1,05
x
|
0,94
x
|
0,69
x
|
0,55
x
|
0,54
x
|
0,53
x
|
Bedrijfswaarde/omzet
|
2,43
x
|
2,05
x
|
1,8
x
|
1,55
x
|
1,41
x
|
1,26
x
|
1,17
x
|
1,08
x
|
Bedrijfswaarde/EBITDA
|
9,18
x
|
7,41
x
|
7,08
x
|
5,83
x
|
6,33
x
|
5,71
x
|
5,18
x
|
4,77
x
|
Bedrijfswaarde/FCF
|
19
x
|
34,2
x
|
31,9
x
|
19
x
|
28,4
x
|
17,6
x
|
12,6
x
|
11,7
x
|
FCF Yield
|
5,26%
|
2,93%
|
3,13%
|
5,26%
|
3,52%
|
5,7%
|
7,95%
|
8,52%
|
Price to Book
|
1,51
x
|
1,55
x
|
1,4
x
|
1,22
x
|
1
x
|
0,74
x
|
0,67
x
|
0,62
x
|
Aantal aandelen (in duizenden)
|
982.424
|
982.424
|
982.424
|
982.424
|
982.424
|
982.424
|
-
|
-
|
Referentieprijs
2 |
72,81
|
48,16
|
47,00
|
48,32
|
33,63
|
26,06
|
26,06
|
26,06
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
1/03/22
|
28/02/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
43.545
|
41.400
|
44.081
|
50.739
|
47.637
|
46.940
|
47.703
|
48.307
|
EBITDA
1 |
11.503
|
11.461
|
11.179
|
13.513
|
10.632
|
10.341
|
10.777
|
10.940
|
Bedrijfsresultaat (EBIT)
1 |
7.007
|
7.095
|
7.295
|
9.257
|
7.589
|
6.616
|
6.913
|
7.036
|
Operationele Marge
|
16,09%
|
17,14%
|
16,55%
|
18,24%
|
15,93%
|
14,1%
|
14,49%
|
14,57%
|
Resultaat voor belastingen (EBT)
1 |
2.880
|
-17.250
|
2.046
|
4.670
|
-1.621
|
3.331
|
4.016
|
4.247
|
Nettowinst (verlies)
1 |
4.091
|
-10.495
|
1.000
|
4.150
|
-2.941
|
2.327
|
3.282
|
3.386
|
Nettomarge
|
9,39%
|
-25,35%
|
2,27%
|
8,18%
|
-6,17%
|
4,96%
|
6,88%
|
7,01%
|
WPA
2 |
4,170
|
-10,68
|
1,020
|
4,220
|
-2,990
|
2,373
|
3,360
|
3,398
|
Free Cash Flow
1 |
5.557
|
2.485
|
2.478
|
4.144
|
2.366
|
3.363
|
4.441
|
4.440
|
FCF-marge
|
12,76%
|
6%
|
5,62%
|
8,17%
|
4,97%
|
7,16%
|
9,31%
|
9,19%
|
Kasstroomconversie (ebitda)
|
48,31%
|
21,68%
|
22,17%
|
30,67%
|
22,25%
|
32,52%
|
41,21%
|
40,58%
|
Kasstroomconversie (nettowinst)
|
135,83%
|
-
|
247,8%
|
99,86%
|
-
|
144,48%
|
135,32%
|
131,12%
|
Dividend per aandeel
2 |
2,800
|
2,000
|
2,000
|
2,400
|
0,1100
|
0,1103
|
0,1102
|
1,121
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
1/03/22
|
28/02/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
22.899
|
18.501
|
11.118
|
14.639
|
12.819
|
11.281
|
12.000
|
14.389
|
11.044
|
10.342
|
11.862
|
13.765
|
10.975
|
24.831
|
10.376
|
11.941
|
22.454
|
-
|
-
|
EBITDA
1 |
7.274
|
-
|
2.395
|
5.251
|
3.349
|
2.451
|
2.462
|
4.471
|
2.527
|
1.685
|
3.023
|
4.412
|
2.195
|
6.738
|
1.606
|
2.278
|
3.941
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
1.383
|
4.172
|
2.280
|
1.352
|
1.453
|
3.404
|
1.534
|
709
|
1.942
|
3.299
|
1.173
|
-
|
788,9
|
1.280
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
12,44%
|
28,5%
|
17,79%
|
11,98%
|
12,11%
|
23,66%
|
13,89%
|
6,86%
|
16,37%
|
23,97%
|
10,69%
|
-
|
7,6%
|
10,72%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
1.497
|
3.722
|
-523
|
601
|
870
|
2.606
|
-1.574
|
-4.297
|
1.644
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
1.161
|
3.291
|
-298
|
546
|
611
|
2.178
|
-1.887
|
-4.569
|
1.337
|
2.000
|
84,53
|
-
|
-305,8
|
-201,4
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
10,44%
|
22,48%
|
-2,32%
|
4,84%
|
5,09%
|
15,14%
|
-17,09%
|
-44,18%
|
11,27%
|
14,53%
|
0,77%
|
-
|
-2,95%
|
-1,69%
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
1,180
|
3,350
|
-0,3000
|
0,5600
|
0,6200
|
2,220
|
-1,920
|
-4,660
|
1,360
|
2,040
|
0,0854
|
-
|
-0,3110
|
-0,2052
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
2,000
|
-
|
-
|
-
|
2,400
|
-
|
-
|
-
|
0,1100
|
-
|
0,0275
|
-
|
0,0275
|
0,0275
|
-
|
0,0275
|
0,0275
|
Datum van publicatie
|
4/08/20
|
25/02/21
|
1/03/22
|
10/05/22
|
4/08/22
|
8/11/22
|
28/02/23
|
11/05/23
|
8/08/23
|
8/11/23
|
5/03/24
|
13/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
34.068
|
37.575
|
32.966
|
31.273
|
34.263
|
33.434
|
30.246
|
26.540
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,962
x
|
3,279
x
|
2,949
x
|
2,314
x
|
3,223
x
|
3,233
x
|
2,807
x
|
2,426
x
|
Free Cash Flow
1 |
5.557
|
2.485
|
2.478
|
4.144
|
2.366
|
3.363
|
4.441
|
4.440
|
ROE (netto-inkomsten/eigen vermogen)
|
13,5%
|
16,2%
|
20,1%
|
8,65%
|
17,5%
|
14,5%
|
14,4%
|
13,5%
|
ROA (netto-inkomsten/totale activa)
|
3,23%
|
-8,63%
|
0,84%
|
3,39%
|
-2,44%
|
0,71%
|
1,53%
|
2,6%
|
Totale activa
1 |
126.495
|
121.611
|
118.526
|
122.560
|
120.567
|
327.484
|
214.558
|
130.245
|
Nettoactief per aandeel
2 |
48,20
|
31,10
|
33,60
|
39,50
|
33,50
|
35,10
|
38,70
|
42,10
|
Cashflow per aandeel
2 |
8,360
|
4,990
|
5,180
|
7,220
|
5,210
|
6,010
|
8,320
|
8,280
|
Capex
1 |
2.650
|
2.418
|
2.611
|
2.949
|
2.751
|
2.928
|
2.909
|
2.966
|
Capex/omzet
|
6,09%
|
5,84%
|
5,92%
|
5,81%
|
5,77%
|
6,24%
|
6,1%
|
6,14%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
1/03/22
|
28/02/23
|
5/03/24
|
-
|
-
|
-
|
Laatste slotkoers
26,06
EUR Gemiddelde koersdoel
35,91
EUR Spread / Gemiddelde doel +37,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +61,53% | 856 mld. | | +38,95% | 631 mld. | | -3,66% | 359 mld. | | +15,06% | 325 mld. | | +9,18% | 297 mld. | | +5,89% | 234 mld. | | +16,53% | 226 mld. | | +15,67% | 177 mld. | | +2,47% | 165 mld. |
Farmaceutische producten - Andere
|