Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
733,5
USD
|
+1,19%
|
|
+0,99%
|
+25,83%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
126.190
|
153.067
|
250.419
|
347.613
|
524.224
|
660.721
|
-
|
-
|
Bedrijfswaarde
1 |
139.069
|
165.981
|
263.395
|
361.640
|
546.522
|
675.911
|
671.462
|
669.325
|
K/w-verhouding
|
14,8
x
|
24,9
x
|
45,1
x
|
53
x
|
101
x
|
60,5
x
|
40,9
x
|
31,6
x
|
Dividendrendement
|
1,96%
|
1,75%
|
1,23%
|
1,07%
|
0,78%
|
0,71%
|
0,81%
|
0,89%
|
Marktkapitalisatie/omzet
|
5,65
x
|
6,24
x
|
8,84
x
|
12,2
x
|
15,4
x
|
16
x
|
12,9
x
|
10,9
x
|
Bedrijfswaarde/omzet
|
6,23
x
|
6,76
x
|
9,3
x
|
12,7
x
|
16
x
|
16,3
x
|
13,1
x
|
11
x
|
Bedrijfswaarde/EBITDA
|
18,4
x
|
19,3
x
|
26,3
x
|
38,2
x
|
63,7
x
|
45,3
x
|
32,2
x
|
25,1
x
|
Bedrijfswaarde/FCF
|
36,6
x
|
32,5
x
|
44,3
x
|
69,1
x
|
690
x
|
80,6
x
|
50,6
x
|
38,3
x
|
FCF Yield
|
2,73%
|
3,08%
|
2,26%
|
1,45%
|
0,15%
|
1,24%
|
1,97%
|
2,61%
|
Price to Book
|
48,3
x
|
28,6
x
|
29,4
x
|
32,7
x
|
48,9
x
|
38,3
x
|
24,2
x
|
16,2
x
|
Aantal aandelen (in duizenden)
|
960.131
|
906.582
|
906.592
|
950.178
|
899.307
|
900.766
|
-
|
-
|
Referentieprijs
2 |
131,4
|
168,8
|
276,2
|
365,8
|
582,9
|
733,5
|
733,5
|
733,5
|
Datum van publicatie
|
30/01/20
|
29/01/21
|
3/02/22
|
2/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.320
|
24.540
|
28.318
|
28.541
|
34.124
|
41.355
|
51.278
|
60.657
|
EBITDA
1 |
7.551
|
8.589
|
10.005
|
9.472
|
8.584
|
14.911
|
20.878
|
26.644
|
Bedrijfsresultaat (EBIT)
1 |
6.079
|
7.265
|
8.457
|
7.950
|
7.057
|
13.419
|
19.237
|
24.929
|
Operationele Marge
|
27,24%
|
29,6%
|
29,86%
|
27,85%
|
20,68%
|
32,45%
|
37,51%
|
41,1%
|
Resultaat voor belastingen (EBT)
1 |
5.266
|
7.230
|
6.156
|
6.806
|
6.555
|
12.689
|
17.346
|
20.181
|
Nettowinst (verlies)
1 |
8.318
|
6.194
|
5.582
|
6.245
|
5.240
|
10.864
|
15.778
|
20.649
|
Nettomarge
|
37,27%
|
25,24%
|
19,71%
|
21,88%
|
15,36%
|
26,27%
|
30,77%
|
34,04%
|
WPA
2 |
8,890
|
6,790
|
6,120
|
6,900
|
5,800
|
12,12
|
17,94
|
23,18
|
Free Cash Flow
1 |
3.803
|
5.112
|
5.951
|
5.230
|
792,5
|
8.386
|
13.259
|
17.469
|
FCF-marge
|
17,04%
|
20,83%
|
21,01%
|
18,32%
|
2,32%
|
20,28%
|
25,86%
|
28,8%
|
Kasstroomconversie (ebitda)
|
50,36%
|
59,52%
|
59,48%
|
55,21%
|
9,23%
|
56,24%
|
63,5%
|
65,56%
|
Kasstroomconversie (nettowinst)
|
45,71%
|
82,53%
|
106,61%
|
83,75%
|
15,12%
|
77,19%
|
84,03%
|
84,6%
|
Dividend per aandeel
2 |
2,580
|
2,960
|
3,400
|
3,920
|
4,520
|
5,178
|
5,977
|
6,564
|
Datum van publicatie
|
30/01/20
|
29/01/21
|
3/02/22
|
2/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
6.773
|
8.000
|
7.810
|
6.488
|
6.942
|
7.302
|
6.960
|
8.312
|
9.499
|
9.353
|
8.930
|
9.844
|
10.716
|
11.788
|
10.745
|
EBITDA
1 |
2.446
|
2.982
|
3.046
|
1.679
|
2.373
|
2.375
|
1.982
|
2.618
|
986,4
|
2.855
|
2.827
|
3.002
|
3.783
|
4.475
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.064
|
2.536
|
2.610
|
1.330
|
2.010
|
2.000
|
1.620
|
2.252
|
575,4
|
2.468
|
2.674
|
2.973
|
3.589
|
4.161
|
-
|
Operationele Marge
|
30,48%
|
31,7%
|
33,42%
|
20,5%
|
28,96%
|
27,39%
|
23,27%
|
27,09%
|
6,06%
|
26,38%
|
29,94%
|
30,2%
|
33,49%
|
35,29%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.245
|
-
|
-
|
-
|
-
|
-
|
-
|
2.089
|
427,2
|
2.509
|
2.455
|
2.629
|
3.314
|
3.961
|
-
|
Nettowinst (verlies)
1 |
1.110
|
1.726
|
1.903
|
952,5
|
1.452
|
1.938
|
1.345
|
1.763
|
-57,4
|
2.190
|
2.058
|
2.370
|
2.879
|
3.504
|
-
|
Nettomarge
|
16,39%
|
21,58%
|
24,36%
|
14,68%
|
20,91%
|
26,54%
|
19,32%
|
21,21%
|
-0,6%
|
23,41%
|
23,05%
|
24,08%
|
26,86%
|
29,72%
|
-
|
WPA
2 |
1,220
|
1,900
|
-
|
1,050
|
1,610
|
2,140
|
1,490
|
1,950
|
-0,0600
|
2,420
|
2,440
|
2,604
|
3,258
|
3,777
|
-
|
Dividend per aandeel
2 |
0,8500
|
0,8500
|
0,9800
|
0,9800
|
0,9800
|
0,9800
|
1,130
|
1,130
|
1,130
|
1,130
|
1,182
|
1,182
|
1,182
|
1,182
|
1,029
|
Datum van publicatie
|
26/10/21
|
3/02/22
|
28/04/22
|
4/08/22
|
1/11/22
|
2/02/23
|
27/04/23
|
8/08/23
|
2/11/23
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.879
|
12.914
|
12.976
|
14.027
|
22.298
|
15.190
|
10.741
|
8.604
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,706
x
|
1,504
x
|
1,297
x
|
1,481
x
|
2,598
x
|
1,019
x
|
0,5145
x
|
0,3229
x
|
Free Cash Flow
1 |
3.803
|
5.112
|
5.951
|
5.230
|
793
|
8.386
|
13.259
|
17.469
|
ROE (netto-inkomsten/eigen vermogen)
|
89,6%
|
175%
|
102%
|
73,2%
|
48,9%
|
78,4%
|
76,8%
|
70,7%
|
ROA (netto-inkomsten/totale activa)
|
13,4%
|
14,4%
|
15,6%
|
14,6%
|
9,23%
|
16,8%
|
20,9%
|
24,8%
|
Totale activa
1 |
62.143
|
42.961
|
35.816
|
42.708
|
56.748
|
64.689
|
75.347
|
83.354
|
Nettoactief per aandeel
2 |
2,720
|
5,900
|
9,410
|
11,20
|
11,90
|
19,10
|
30,30
|
45,20
|
Cashflow per aandeel
2 |
5,170
|
7,120
|
7,960
|
7,830
|
4,690
|
15,00
|
19,80
|
25,10
|
Capex
1 |
1.034
|
1.388
|
1.310
|
1.854
|
3.448
|
2.525
|
2.518
|
2.457
|
Capex/omzet
|
4,63%
|
5,66%
|
4,63%
|
6,5%
|
10,1%
|
6,11%
|
4,91%
|
4,05%
|
Datum van publicatie
|
30/01/20
|
29/01/21
|
3/02/22
|
2/02/23
|
6/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
733,5
USD Gemiddelde koersdoel
813,3
USD Spread / Gemiddelde doel +10,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,83% | 661 mld. | | +27,00% | 566 mld. | | -6,76% | 352 mld. | | +20,34% | 332 mld. | | +3,00% | 283 mld. | | +13,09% | 231 mld. | | +5,46% | 200 mld. | | -9,61% | 195 mld. | | -6,26% | 145 mld. | | -11,77% | 144 mld. |
Farmaceutische producten - Andere
|