Beurs gesloten -
London S.E.
17:35:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
334,4
GBX
|
+0,87%
|
|
+2,64%
|
+3,96%
|
Fiscaal tijdperk: december |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.229
|
29.703
|
30.538
|
-
|
-
|
Bedrijfswaarde
1 |
40.097
|
38.217
|
38.384
|
37.643
|
37.089
|
K/w-verhouding
|
28,5
x
|
28,5
x
|
20,7
x
|
18,1
x
|
16,9
x
|
Dividendrendement
|
-
|
1,87%
|
1,88%
|
2,15%
|
2,39%
|
Marktkapitalisatie/omzet
|
2,78
x
|
2,63
x
|
2,67
x
|
2,56
x
|
2,45
x
|
Bedrijfswaarde/omzet
|
3,69
x
|
3,38
x
|
3,35
x
|
3,15
x
|
2,97
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
13,5
x
|
13,4
x
|
12,5
x
|
11,7
x
|
Bedrijfswaarde/FCF
|
22,8
x
|
20,5
x
|
26,2
x
|
22,1
x
|
20,4
x
|
FCF Yield
|
4,39%
|
4,88%
|
3,81%
|
4,53%
|
4,89%
|
Price to Book
|
1,85
x
|
1,79
x
|
1,79
x
|
1,69
x
|
1,59
x
|
Aantal aandelen (in duizenden)
|
9.234.574
|
9.234.574
|
9.132.301
|
-
|
-
|
Referentieprijs
2 |
3,274
|
3,216
|
3,344
|
3,344
|
3,344
|
Datum van publicatie
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.858
|
11.302
|
11.447
|
11.931
|
12.473
|
EBITDA
1 |
2.730
|
2.831
|
2.866
|
3.019
|
3.167
|
Bedrijfsresultaat (EBIT)
1 |
1.825
|
2.549
|
2.582
|
2.717
|
2.876
|
Operationele Marge
|
16,81%
|
22,55%
|
22,56%
|
22,77%
|
23,05%
|
Resultaat voor belastingen (EBT)
1 |
1.618
|
1.628
|
2.043
|
2.346
|
2.443
|
Nettowinst (verlies)
1 |
1.060
|
1.049
|
1.471
|
1.693
|
1.798
|
Nettomarge
|
9,76%
|
9,28%
|
12,85%
|
14,19%
|
14,42%
|
WPA
2 |
0,1150
|
0,1130
|
0,1616
|
0,1846
|
0,1975
|
Free Cash Flow
1 |
1.759
|
1.866
|
1.464
|
1.706
|
1.815
|
FCF-marge
|
16,2%
|
16,51%
|
12,79%
|
14,3%
|
14,55%
|
Kasstroomconversie (ebitda)
|
64,43%
|
65,91%
|
51,09%
|
56,53%
|
57,29%
|
Kasstroomconversie (nettowinst)
|
165,94%
|
177,88%
|
99,55%
|
100,78%
|
100,9%
|
Dividend per aandeel
2 |
-
|
0,0600
|
0,0630
|
0,0720
|
0,0800
|
Datum van publicatie
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
1 |
2.627
|
-
|
5.188
|
2.892
|
2.778
|
5.670
|
2.986
|
2.752
|
5.738
|
2.798
|
2.766
|
5.564
|
2.941
|
2.778
|
5.668
|
2.908
|
2.870
|
5.761
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.406
|
-
|
-
|
1.425
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
569
|
356
|
-
|
627
|
644
|
1.271
|
689
|
589
|
1.278
|
590
|
476
|
-
|
638
|
439
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
19,67%
|
12,81%
|
-
|
21%
|
23,4%
|
22,15%
|
24,62%
|
21,29%
|
22,97%
|
20,06%
|
17,13%
|
-
|
21,94%
|
15,29%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
172
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
343
|
-
|
-
|
-
|
-
|
-
|
-
|
298
|
-
|
365
|
-3
|
-
|
368,2
|
322,6
|
-
|
461
|
359,6
|
-
|
-
|
Nettomarge
|
13,06%
|
-
|
-
|
-
|
-
|
-
|
-
|
10,83%
|
-
|
13,05%
|
-0,11%
|
-
|
12,52%
|
11,61%
|
-
|
15,85%
|
12,53%
|
-
|
-
|
WPA
2 |
-
|
0,0189
|
-
|
0,0400
|
-
|
-
|
-
|
0,0320
|
-
|
0,0390
|
-
|
-
|
0,0404
|
0,0354
|
-
|
0,0505
|
0,0394
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0180
|
-
|
-
|
0,0420
|
-
|
-
|
0,0220
|
-
|
0,0643
|
0,0470
|
-
|
Datum van publicatie
|
1/06/22
|
29/09/22
|
29/09/22
|
10/11/22
|
2/03/23
|
2/03/23
|
3/05/23
|
2/08/23
|
2/08/23
|
2/11/23
|
29/02/24
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.868
|
8.514
|
7.846
|
7.105
|
6.551
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,615
x
|
3,007
x
|
2,738
x
|
2,354
x
|
2,068
x
|
Free Cash Flow
1 |
1.759
|
1.866
|
1.464
|
1.706
|
1.815
|
ROE (netto-inkomsten/eigen vermogen)
|
4,97%
|
6,37%
|
9,76%
|
10%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
3,06%
|
3,05%
|
4,48%
|
4,77%
|
5,07%
|
Totale activa
1 |
34.633
|
34.435
|
32.797
|
35.477
|
35.484
|
Nettoactief per aandeel
2 |
1,770
|
1,790
|
1,860
|
1,980
|
2,100
|
Cashflow per aandeel
2 |
0,2200
|
0,2300
|
0,1600
|
0,2100
|
0,2300
|
Capex
1 |
304
|
234
|
338
|
342
|
368
|
Capex/omzet
|
2,8%
|
2,07%
|
2,95%
|
2,87%
|
2,95%
|
Datum van publicatie
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,344
GBP Gemiddelde koersdoel
3,594
GBP Spread / Gemiddelde doel +7,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,96% | 38,04 mld. | | +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. |
Farmaceutische producten - Andere
|