Geschatte realtime
Tradegate
12:12:45 02-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,128
EUR
|
-29,78%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.473
|
4.950
|
7.444
|
2.696
|
3.765
|
1.599
|
-
|
-
|
Bedrijfswaarde
1 |
3.614
|
4.949
|
7.099
|
2.485
|
3.787
|
1.826
|
1.786
|
1.630
|
K/w-verhouding
|
92,2
x
|
757
x
|
32,7
x
|
-15,4
x
|
-45,3
x
|
-57,8
x
|
34
x
|
25,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
7,78
x
|
9,88
x
|
12
x
|
3,59
x
|
4,82
x
|
1,81
x
|
1,54
x
|
1,38
x
|
Bedrijfswaarde/omzet
|
8,1
x
|
9,88
x
|
11,5
x
|
3,31
x
|
4,85
x
|
2,07
x
|
1,72
x
|
1,41
x
|
Bedrijfswaarde/EBITDA
|
29,3
x
|
46,4
x
|
66,2
x
|
24,4
x
|
57,1
x
|
19,3
x
|
9,43
x
|
6,63
x
|
Bedrijfswaarde/FCF
|
332
x
|
-91,1
x
|
2.155
x
|
114
x
|
-21,4
x
|
-10,7
x
|
24,3
x
|
13,7
x
|
FCF Yield
|
0,3%
|
-1,1%
|
0,05%
|
0,88%
|
-4,67%
|
-9,36%
|
4,12%
|
7,3%
|
Price to Book
|
7,25
x
|
6,86
x
|
5,44
x
|
2,27
x
|
3,37
x
|
1,5
x
|
1,42
x
|
1,39
x
|
Aantal aandelen (in duizenden)
|
150.653
|
163.476
|
175.162
|
176.703
|
176.936
|
177.292
|
-
|
-
|
Referentieprijs
2 |
23,05
|
30,28
|
42,50
|
15,26
|
21,28
|
9,020
|
9,020
|
9,020
|
Datum van publicatie
|
26/03/20
|
25/03/21
|
12/04/22
|
12/05/23
|
24/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
446,4
|
500,9
|
618
|
751,4
|
781,4
|
882,6
|
1.038
|
1.159
|
EBITDA
1 |
123,1
|
106,6
|
107,3
|
101,7
|
66,35
|
94,61
|
189,4
|
245,8
|
Bedrijfsresultaat (EBIT)
1 |
62,59
|
48,52
|
41
|
20,85
|
-26,63
|
-10,86
|
67,51
|
113,5
|
Operationele Marge
|
14,02%
|
9,69%
|
6,63%
|
2,77%
|
-3,41%
|
-1,23%
|
6,51%
|
9,79%
|
Resultaat voor belastingen (EBT)
1 |
56,56
|
25,81
|
237
|
-154
|
-80,59
|
-33,33
|
38,42
|
101,6
|
Nettowinst (verlies)
1 |
38,07
|
6,252
|
215,5
|
-175,7
|
-83,91
|
-28,89
|
31,74
|
78,55
|
Nettomarge
|
8,53%
|
1,25%
|
34,87%
|
-23,38%
|
-10,74%
|
-3,27%
|
3,06%
|
6,78%
|
WPA
2 |
0,2500
|
0,0400
|
1,300
|
-0,9900
|
-0,4700
|
-0,1562
|
0,2653
|
0,3484
|
Free Cash Flow
1 |
10,89
|
-54,35
|
3,294
|
21,75
|
-176,9
|
-171
|
73,5
|
119
|
FCF-marge
|
2,44%
|
-10,85%
|
0,53%
|
2,89%
|
-22,64%
|
-19,38%
|
7,08%
|
10,26%
|
Kasstroomconversie (ebitda)
|
8,85%
|
-
|
3,07%
|
21,4%
|
-
|
-
|
38,8%
|
48,4%
|
Kasstroomconversie (nettowinst)
|
28,61%
|
-
|
1,53%
|
-
|
-
|
-
|
231,54%
|
151,49%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/03/20
|
25/03/21
|
12/04/22
|
12/05/23
|
24/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
231
|
187,1
|
164,7
|
172,2
|
336,9
|
173,9
|
240,7
|
170,3
|
383,8
|
196,3
|
250,1
|
208,7
|
207,4
|
228
|
251
|
245,5
|
245,8
|
EBITDA
1 |
47,27
|
37,21
|
18,9
|
14,7
|
33,64
|
10,96
|
57,05
|
-
|
26,1
|
24,11
|
16,14
|
7,815
|
19,73
|
27,37
|
36,09
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
18,92
|
14,94
|
0,463
|
-3,77
|
-3,307
|
-13,53
|
37,69
|
-36,29
|
-
|
-12,19
|
-7,687
|
-14,74
|
-4,233
|
2,116
|
10,18
|
-
|
-
|
Operationele Marge
|
8,19%
|
7,99%
|
0,28%
|
-2,19%
|
-0,98%
|
-7,78%
|
15,66%
|
-21,31%
|
-
|
-6,21%
|
-3,07%
|
-7,06%
|
-2,04%
|
0,93%
|
4,06%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-17,84
|
-
|
-24,34
|
-
|
-43,36
|
-17,52
|
-20,44
|
-
|
-29,92
|
-24,02
|
-26,78
|
-2,761
|
5,756
|
13,64
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-31,48
|
-73,24
|
-27,94
|
-101,2
|
-47,28
|
-27,2
|
-14,93
|
-28,83
|
-38,96
|
-16,13
|
-20,67
|
-11,7
|
-1,051
|
2,121
|
-
|
-
|
Nettomarge
|
-
|
-16,83%
|
-44,48%
|
-16,22%
|
-30,03%
|
-27,19%
|
-11,3%
|
-8,77%
|
-7,51%
|
-19,85%
|
-6,45%
|
-9,9%
|
-5,64%
|
-0,46%
|
0,84%
|
-
|
-
|
WPA
2 |
-
|
-0,2000
|
-0,4100
|
-0,1600
|
-0,5700
|
-0,2700
|
-0,1500
|
-0,0800
|
-
|
-0,2200
|
-0,0900
|
-0,1200
|
-0,0400
|
-0,0200
|
0,0200
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/08/20
|
12/04/22
|
11/05/22
|
11/08/22
|
11/08/22
|
9/11/22
|
12/05/23
|
29/08/23
|
29/08/23
|
8/11/23
|
24/04/24
|
22/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
141
|
-
|
-
|
-
|
22,1
|
227
|
187
|
30,7
|
Nettokaspositie
1 |
-
|
0,67
|
345
|
212
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,149
x
|
-
|
-
|
-
|
0,3329
x
|
2,399
x
|
0,9846
x
|
0,1247
x
|
Free Cash Flow
1 |
10,9
|
-54,4
|
3,29
|
21,8
|
-177
|
-171
|
73,5
|
119
|
ROE (netto-inkomsten/eigen vermogen)
|
8,45%
|
1,04%
|
20,5%
|
-13,7%
|
-5,46%
|
-6,67%
|
4,88%
|
5,84%
|
ROA (netto-inkomsten/totale activa)
|
3,89%
|
0,47%
|
11,7%
|
-7,82%
|
-2,8%
|
0,8%
|
1,13%
|
2,06%
|
Totale activa
1 |
978,7
|
1.322
|
1.849
|
2.246
|
3.002
|
-3.611
|
2.809
|
3.819
|
Nettoactief per aandeel
2 |
3,180
|
4,420
|
7,810
|
6,720
|
6,320
|
6,020
|
6,350
|
6,490
|
Cashflow per aandeel
2 |
0,2800
|
0,2900
|
0,7300
|
1,150
|
0,2100
|
0,1900
|
0,7600
|
0,9400
|
Capex
1 |
31,3
|
99,1
|
119
|
181
|
213
|
160
|
116
|
127
|
Capex/omzet
|
7,02%
|
19,78%
|
19,25%
|
24,13%
|
27,3%
|
18,16%
|
11,19%
|
10,91%
|
Datum van publicatie
|
26/03/20
|
25/03/21
|
12/04/22
|
12/05/23
|
24/04/24
|
-
|
-
|
-
|
Laatste slotkoers
9,02
EUR Gemiddelde koersdoel
20,79
EUR Spread / Gemiddelde doel +130,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,59% | 44,44 mld. | | -9,89% | 37,99 mld. | | +35,57% | 37,75 mld. | | +27,12% | 30,78 mld. | | -8,64% | 27,38 mld. | | +11,81% | 26,17 mld. | | +45,08% | 14,15 mld. | | +32,85% | 12,59 mld. | | -7,19% | 11,28 mld. |
Biotechnologie & Medisch Onderzoek - Andere
|