Beurs gesloten -
Börse Stuttgart
21:59:29 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
203
EUR
|
-4,83%
|
|
-2,16%
|
+0,33%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.416
|
12.366
|
18.969
|
11.086
|
12.127
|
11.416
|
-
|
-
|
Bedrijfswaarde
1 |
9.066
|
14.117
|
21.394
|
13.564
|
14.497
|
13.360
|
12.873
|
12.330
|
K/w-verhouding
|
29,9
x
|
34,5
x
|
49,5
x
|
23
x
|
25,6
x
|
28
x
|
22,7
x
|
18,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,83
x
|
4,23
x
|
5,36
x
|
2,79
x
|
2,94
x
|
2,7
x
|
2,52
x
|
2,35
x
|
Bedrijfswaarde/omzet
|
3,46
x
|
4,83
x
|
6,04
x
|
3,41
x
|
3,51
x
|
3,17
x
|
2,84
x
|
2,53
x
|
Bedrijfswaarde/EBITDA
|
15
x
|
20,1
x
|
24,3
x
|
13,7
x
|
14,3
x
|
12,6
x
|
11
x
|
9,61
x
|
Bedrijfswaarde/FCF
|
26,6
x
|
37,1
x
|
40,2
x
|
46
x
|
39,7
x
|
30
x
|
22,5
x
|
19,2
x
|
FCF Yield
|
3,75%
|
2,69%
|
2,49%
|
2,17%
|
2,52%
|
3,33%
|
4,45%
|
5,2%
|
Price to Book
|
4,55
x
|
5,85
x
|
7,46
x
|
3,73
x
|
3,37
x
|
2,81
x
|
2,46
x
|
2,14
x
|
Aantal aandelen (in duizenden)
|
48.839
|
49.743
|
50.464
|
50.879
|
51.297
|
51.512
|
-
|
-
|
Referentieprijs
2 |
151,8
|
248,6
|
375,9
|
217,9
|
236,4
|
221,6
|
221,6
|
221,6
|
Datum van publicatie
|
11/02/20
|
17/02/21
|
16/02/22
|
22/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.621
|
2.924
|
3.540
|
3.976
|
4.129
|
4.221
|
4.529
|
4.866
|
EBITDA
1 |
604,4
|
701,3
|
879,5
|
990,9
|
1.013
|
1.062
|
1.170
|
1.283
|
Bedrijfsresultaat (EBIT)
1 |
497,2
|
585
|
742,1
|
834
|
838,8
|
874,3
|
976,1
|
1.071
|
Operationele Marge
|
18,97%
|
20,01%
|
20,96%
|
20,97%
|
20,31%
|
20,71%
|
21,55%
|
22,01%
|
Resultaat voor belastingen (EBT)
1 |
304,1
|
447,1
|
480,7
|
623
|
581,3
|
533,8
|
688,9
|
821,5
|
Nettowinst (verlies)
1 |
252
|
364,3
|
391
|
486,2
|
474,6
|
406,4
|
512,7
|
608,8
|
Nettomarge
|
9,61%
|
12,46%
|
11,04%
|
12,23%
|
11,49%
|
9,63%
|
11,32%
|
12,51%
|
WPA
2 |
5,070
|
7,200
|
7,600
|
9,480
|
9,220
|
7,910
|
9,770
|
11,76
|
Free Cash Flow
1 |
340,4
|
380
|
532
|
294,9
|
365,4
|
444,8
|
572,6
|
641,3
|
FCF-marge
|
12,99%
|
13%
|
15,03%
|
7,42%
|
8,85%
|
10,54%
|
12,64%
|
13,18%
|
Kasstroomconversie (ebitda)
|
56,32%
|
54,19%
|
60,5%
|
29,76%
|
36,06%
|
41,88%
|
48,93%
|
49,98%
|
Kasstroomconversie (nettowinst)
|
135,08%
|
104,31%
|
136,07%
|
60,65%
|
76,98%
|
109,46%
|
111,69%
|
105,33%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/20
|
17/02/21
|
16/02/22
|
22/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
905
|
913,9
|
973,1
|
989,2
|
1.100
|
1.029
|
1.060
|
1.027
|
1.013
|
1.012
|
1.023
|
1.069
|
1.114
|
1.088
|
1.103
|
EBITDA
1 |
226,9
|
233,2
|
250,4
|
240,4
|
266,9
|
259,8
|
259,5
|
255,4
|
238,5
|
233,1
|
243,6
|
283,4
|
304,1
|
263
|
272,7
|
Bedrijfsresultaat (EBIT)
1 |
189,1
|
196
|
211,7
|
201,4
|
224,8
|
217,8
|
216,2
|
210,9
|
193,9
|
187,4
|
197
|
235,5
|
254,2
|
223,8
|
233
|
Operationele Marge
|
20,89%
|
21,45%
|
21,75%
|
20,36%
|
20,44%
|
21,16%
|
20,4%
|
20,54%
|
19,14%
|
18,53%
|
19,25%
|
22,03%
|
22,82%
|
20,58%
|
21,12%
|
Resultaat voor belastingen (EBT)
1 |
163,6
|
110,8
|
144,1
|
123,1
|
244,9
|
131
|
128,7
|
112,9
|
208,7
|
99,01
|
110,2
|
156
|
168,6
|
149,8
|
156,9
|
Nettowinst (verlies)
1 |
137,6
|
93,02
|
109,3
|
96,47
|
187,4
|
103,1
|
97,02
|
87,39
|
187,1
|
67,33
|
89,36
|
115,3
|
131
|
109,2
|
118,7
|
Nettomarge
|
15,2%
|
10,18%
|
11,23%
|
9,75%
|
17,04%
|
10,02%
|
9,15%
|
8,51%
|
18,46%
|
6,66%
|
8,73%
|
10,79%
|
11,76%
|
10,04%
|
10,76%
|
WPA
2 |
2,670
|
1,810
|
2,130
|
1,880
|
3,650
|
2,010
|
1,890
|
1,690
|
3,620
|
1,300
|
1,727
|
2,253
|
2,563
|
2,080
|
2,260
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
22/02/23
|
11/05/23
|
9/08/23
|
8/11/23
|
14/02/24
|
9/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.650
|
1.751
|
2.425
|
2.477
|
2.370
|
1.945
|
1.458
|
914
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,73
x
|
2,497
x
|
2,758
x
|
2,5
x
|
2,339
x
|
1,831
x
|
1,245
x
|
0,7126
x
|
Free Cash Flow
1 |
340
|
380
|
532
|
295
|
365
|
445
|
573
|
641
|
ROE (netto-inkomsten/eigen vermogen)
|
22,7%
|
22%
|
22,8%
|
20,7%
|
16,7%
|
14,8%
|
14,5%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
7,82%
|
8,08%
|
8,48%
|
7,8%
|
6,95%
|
7,96%
|
7,75%
|
8,3%
|
Totale activa
1 |
3.222
|
4.508
|
4.612
|
6.232
|
6.830
|
5.104
|
6.613
|
7.336
|
Nettoactief per aandeel
2 |
33,40
|
42,50
|
50,40
|
58,40
|
70,10
|
78,80
|
90,20
|
103,0
|
Cashflow per aandeel
2 |
9,680
|
10,80
|
15,10
|
12,10
|
13,30
|
15,40
|
16,70
|
18,50
|
Capex
1 |
141
|
167
|
229
|
325
|
319
|
305
|
327
|
348
|
Capex/omzet
|
5,36%
|
5,7%
|
6,46%
|
8,17%
|
7,71%
|
7,23%
|
7,21%
|
7,15%
|
Datum van publicatie
|
11/02/20
|
17/02/21
|
16/02/22
|
22/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
221,6
USD Gemiddelde koersdoel
265,6
USD Spread / Gemiddelde doel +19,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +33,63% | 50,85 mld. | | -0,09% | 42,82 mld. | | +49,62% | 42,03 mld. | | -4,96% | 29,55 mld. | | +11,18% | 26,11 mld. | | -21,95% | 19,13 mld. | | +8,61% | 13,05 mld. | | +28,31% | 12,16 mld. | | +24,73% | 12,08 mld. |
Biotechnologie & Medisch Onderzoek - Andere
|