Beurs gesloten -
London S.E.
17:35:12 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.913
GBX
|
+3,18%
|
|
+6,34%
|
+6,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.396
|
7.935
|
6.948
|
4.134
|
5.034
|
5.287
|
-
|
-
|
Bedrijfswaarde
1 |
6.638
|
8.540
|
7.368
|
5.147
|
6.010
|
6.142
|
5.897
|
5.690
|
K/w-verhouding
|
13,2
x
|
19
x
|
16,6
x
|
22,5
x
|
26,8
x
|
12,5
x
|
12,1
x
|
11,9
x
|
Dividendrendement
|
1,67%
|
1,45%
|
1,8%
|
2,98%
|
3,16%
|
3%
|
3,12%
|
3,43%
|
Marktkapitalisatie/omzet
|
2,9
x
|
3,39
x
|
2,72
x
|
1,64
x
|
1,75
x
|
1,78
x
|
1,72
x
|
1,64
x
|
Bedrijfswaarde/omzet
|
3,01
x
|
3,65
x
|
2,89
x
|
2,04
x
|
2,09
x
|
2,07
x
|
1,92
x
|
1,76
x
|
Bedrijfswaarde/EBITDA
|
11,2
x
|
12,7
x
|
10,1
x
|
7,42
x
|
7,41
x
|
7,73
x
|
6,99
x
|
6,35
x
|
Bedrijfswaarde/FCF
|
18,8
x
|
29,2
x
|
14,9
x
|
16,9
x
|
14,9
x
|
14,2
x
|
12,1
x
|
13,1
x
|
FCF Yield
|
5,32%
|
3,42%
|
6,69%
|
5,93%
|
6,72%
|
7,03%
|
8,27%
|
7,62%
|
Price to Book
|
3,02
x
|
3,72
x
|
2,83
x
|
1,94
x
|
2,29
x
|
2,1
x
|
1,88
x
|
1,68
x
|
Aantal aandelen (in duizenden)
|
242.278
|
230.458
|
231.442
|
220.230
|
221.080
|
221.885
|
-
|
-
|
Referentieprijs
2 |
26,40
|
34,43
|
30,02
|
18,77
|
22,77
|
23,83
|
23,83
|
23,83
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.203
|
2.341
|
2.553
|
2.517
|
2.875
|
2.972
|
3.075
|
3.234
|
EBITDA
1 |
593
|
674
|
727
|
694
|
811
|
794,8
|
843,3
|
896,2
|
Bedrijfsresultaat (EBIT)
1 |
508
|
566
|
632
|
596
|
707
|
676,3
|
714,2
|
760,5
|
Operationele Marge
|
23,06%
|
24,18%
|
24,76%
|
23,68%
|
24,59%
|
22,76%
|
23,22%
|
23,52%
|
Resultaat voor belastingen (EBT)
1 |
465
|
522
|
544
|
233
|
281
|
547,7
|
586,6
|
626,9
|
Nettowinst (verlies)
1 |
486
|
431
|
421
|
188
|
190
|
419,2
|
450,6
|
475,4
|
Nettomarge
|
22,06%
|
18,41%
|
16,49%
|
7,47%
|
6,61%
|
14,11%
|
14,65%
|
14,7%
|
WPA
2 |
2,000
|
1,811
|
1,807
|
0,8360
|
0,8500
|
1,902
|
1,968
|
1,998
|
Free Cash Flow
1 |
353
|
292
|
493
|
305
|
404
|
431,7
|
487,7
|
433,3
|
FCF-marge
|
16,02%
|
12,47%
|
19,31%
|
12,12%
|
14,05%
|
14,53%
|
15,86%
|
13,4%
|
Kasstroomconversie (ebitda)
|
59,53%
|
43,32%
|
67,81%
|
43,95%
|
49,82%
|
54,31%
|
57,84%
|
48,35%
|
Kasstroomconversie (nettowinst)
|
72,63%
|
67,75%
|
117,1%
|
162,23%
|
212,63%
|
102,98%
|
108,25%
|
91,16%
|
Dividend per aandeel
2 |
0,4400
|
0,5000
|
0,5400
|
0,5600
|
0,7200
|
0,7153
|
0,7438
|
0,8180
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
1.160
|
1.132
|
1.209
|
1.216
|
1.337
|
1.213
|
1.304
|
1.427
|
1.448
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
282
|
309
|
-
|
296
|
300
|
-
|
306
|
Operationele Marge
|
-
|
-
|
23,33%
|
25,41%
|
-
|
24,4%
|
23,01%
|
-
|
21,13%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
248
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
219
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
18,11%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
0,9400
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
7/08/20
|
25/02/21
|
6/08/21
|
24/02/22
|
4/08/22
|
23/02/23
|
3/08/23
|
22/02/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
242
|
605
|
420
|
1.013
|
976
|
855
|
610
|
403
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4081
x
|
0,8976
x
|
0,5777
x
|
1,46
x
|
1,203
x
|
1,075
x
|
0,7231
x
|
0,4494
x
|
Free Cash Flow
1 |
353
|
292
|
493
|
305
|
404
|
432
|
488
|
433
|
ROE (netto-inkomsten/eigen vermogen)
|
19,1%
|
20,3%
|
18,4%
|
17,7%
|
22,7%
|
19,3%
|
18,9%
|
18,8%
|
ROA (netto-inkomsten/totale activa)
|
9,8%
|
10,7%
|
9,9%
|
9,18%
|
10,8%
|
9,91%
|
10,2%
|
10,3%
|
Totale activa
1 |
4.958
|
4.032
|
4.254
|
2.047
|
1.767
|
4.231
|
4.420
|
4.594
|
Nettoactief per aandeel
2 |
8,750
|
9,260
|
10,60
|
9,690
|
9,950
|
11,40
|
12,70
|
14,20
|
Cashflow per aandeel
2 |
1,940
|
1,950
|
2,740
|
2,360
|
2,730
|
2,840
|
3,280
|
3,430
|
Capex
1 |
119
|
172
|
229
|
225
|
204
|
193
|
206
|
220
|
Capex/omzet
|
5,4%
|
7,35%
|
8,97%
|
8,94%
|
7,1%
|
6,51%
|
6,71%
|
6,81%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
23,83
USD Gemiddelde koersdoel
28,64
USD Spread / Gemiddelde doel +20,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,93% | 5,29 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
|