Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
234,9
USD
|
+0,38%
|
|
+2,98%
|
+1,51%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.981
|
34.352
|
53.900
|
38.056
|
42.227
|
42.751
|
-
|
-
|
Bedrijfswaarde
1 |
40.789
|
44.983
|
64.659
|
49.587
|
54.524
|
54.809
|
54.370
|
53.326
|
K/w-verhouding
|
161
x
|
125
x
|
57
x
|
35,8
x
|
31,7
x
|
32,2
x
|
26,9
x
|
22,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,7
x
|
3,02
x
|
3,88
x
|
2,64
x
|
2,82
x
|
2,75
x
|
2,56
x
|
2,39
x
|
Bedrijfswaarde/omzet
|
3,68
x
|
3,96
x
|
4,66
x
|
3,44
x
|
3,64
x
|
3,53
x
|
3,26
x
|
2,98
x
|
Bedrijfswaarde/EBITDA
|
17
x
|
18,9
x
|
21,4
x
|
14,8
x
|
15,3
x
|
14,6
x
|
13,3
x
|
11,9
x
|
Bedrijfswaarde/FCF
|
48,8
x
|
33,5
x
|
28,1
x
|
31,3
x
|
36,3
x
|
31,6
x
|
25,5
x
|
22,2
x
|
FCF Yield
|
2,05%
|
2,99%
|
3,56%
|
3,2%
|
2,75%
|
3,16%
|
3,92%
|
4,51%
|
Price to Book
|
4,95
x
|
5,71
x
|
9,11
x
|
6,6
x
|
7,05
x
|
6,4
x
|
5,79
x
|
5,1
x
|
Aantal aandelen (in duizenden)
|
194.038
|
191.726
|
191.040
|
185.740
|
182.500
|
182.014
|
-
|
-
|
Referentieprijs
2 |
154,5
|
179,2
|
282,1
|
204,9
|
231,4
|
234,9
|
234,9
|
234,9
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
15/02/22
|
10/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.088
|
11.359
|
13.874
|
14.410
|
14.984
|
15.527
|
16.679
|
17.910
|
EBITDA
1 |
2.400
|
2.384
|
3.022
|
3.346
|
3.569
|
3.759
|
4.094
|
4.470
|
Bedrijfsresultaat (EBIT)
1 |
2.112
|
2.030
|
2.591
|
2.779
|
3.050
|
3.148
|
3.455
|
3.778
|
Operationele Marge
|
19,05%
|
17,87%
|
18,68%
|
19,29%
|
20,36%
|
20,27%
|
20,72%
|
21,1%
|
Resultaat voor belastingen (EBT)
1 |
352
|
373
|
1.128
|
1.363
|
1.459
|
1.692
|
2.014
|
2.339
|
Nettowinst (verlies)
1 |
191
|
279
|
966
|
1.091
|
1.358
|
1.321
|
1.584
|
1.846
|
Nettomarge
|
1,72%
|
2,46%
|
6,96%
|
7,57%
|
9,06%
|
8,51%
|
9,5%
|
10,31%
|
WPA
2 |
0,9600
|
1,430
|
4,950
|
5,720
|
7,290
|
7,300
|
8,726
|
10,41
|
Free Cash Flow
1 |
835
|
1.343
|
2.302
|
1.586
|
1.500
|
1.734
|
2.129
|
2.407
|
FCF-marge
|
7,53%
|
11,82%
|
16,59%
|
11,01%
|
10,01%
|
11,16%
|
12,76%
|
13,44%
|
Kasstroomconversie (ebitda)
|
34,79%
|
56,33%
|
76,17%
|
47,4%
|
42,03%
|
46,12%
|
52%
|
53,84%
|
Kasstroomconversie (nettowinst)
|
437,17%
|
481,36%
|
238,3%
|
145,37%
|
110,46%
|
131,26%
|
134,38%
|
130,39%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
15/02/22
|
10/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
3.391
|
3.636
|
3.568
|
3.541
|
3.562
|
3.739
|
3.652
|
3.728
|
3.736
|
3.868
|
3.705
|
3.819
|
3.900
|
4.104
|
3.984
|
EBITDA
1 |
728
|
828
|
812
|
800
|
814
|
920
|
851
|
864
|
888
|
966
|
863,3
|
913,2
|
950
|
1.030
|
954,3
|
Bedrijfsresultaat (EBIT)
1 |
623
|
704
|
691
|
682
|
694
|
712
|
721
|
737
|
747
|
821
|
727,7
|
775
|
802,2
|
875,5
|
804,6
|
Operationele Marge
|
18,37%
|
19,36%
|
19,37%
|
19,26%
|
19,48%
|
19,04%
|
19,74%
|
19,77%
|
19,99%
|
21,23%
|
19,64%
|
20,3%
|
20,57%
|
21,34%
|
20,19%
|
Resultaat voor belastingen (EBT)
1 |
273
|
376
|
400
|
328
|
360
|
275
|
362
|
375
|
349
|
373
|
357,8
|
403,2
|
431,8
|
504
|
409,3
|
Nettowinst (verlies)
1 |
261
|
318
|
325
|
256
|
283
|
227
|
289
|
297
|
303
|
469
|
283
|
316,5
|
340,3
|
399
|
325,5
|
Nettomarge
|
7,7%
|
8,75%
|
9,11%
|
7,23%
|
7,94%
|
6,07%
|
7,91%
|
7,97%
|
8,11%
|
12,13%
|
7,64%
|
8,29%
|
8,73%
|
9,72%
|
8,17%
|
WPA
2 |
1,340
|
1,630
|
1,680
|
1,340
|
1,490
|
1,200
|
1,530
|
1,590
|
1,630
|
2,540
|
1,482
|
1,718
|
1,847
|
2,153
|
1,805
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/10/21
|
15/02/22
|
27/04/22
|
21/07/22
|
26/10/22
|
10/02/23
|
27/04/23
|
1/08/23
|
1/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.808
|
10.631
|
10.759
|
11.531
|
12.297
|
12.057
|
11.619
|
10.575
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,503
x
|
4,459
x
|
3,56
x
|
3,446
x
|
3,446
x
|
3,207
x
|
2,838
x
|
2,366
x
|
Free Cash Flow
1 |
835
|
1.343
|
2.302
|
1.586
|
1.500
|
1.734
|
2.129
|
2.407
|
ROE (netto-inkomsten/eigen vermogen)
|
20,1%
|
20,9%
|
29,2%
|
32,8%
|
32%
|
31,2%
|
32,2%
|
34,6%
|
ROA (netto-inkomsten/totale activa)
|
5,57%
|
1,17%
|
7,15%
|
7,74%
|
5,22%
|
6,3%
|
7,11%
|
8,32%
|
Totale activa
1 |
3.428
|
23.907
|
13.517
|
14.088
|
26.009
|
20.971
|
22.295
|
22.197
|
Nettoactief per aandeel
2 |
31,20
|
31,40
|
31,00
|
31,00
|
32,80
|
36,70
|
40,60
|
46,00
|
Cashflow per aandeel
2 |
7,100
|
10,00
|
15,10
|
11,90
|
11,50
|
14,00
|
17,10
|
18,90
|
Capex
1 |
582
|
616
|
640
|
674
|
649
|
657
|
687
|
744
|
Capex/omzet
|
5,25%
|
5,42%
|
4,61%
|
4,68%
|
4,33%
|
4,23%
|
4,12%
|
4,15%
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
15/02/22
|
10/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
234,9
USD Gemiddelde koersdoel
275,4
USD Spread / Gemiddelde doel +17,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,51% | 42,75 mld. | | +8,57% | 41,34 mld. | | +49,22% | 41,61 mld. | | -12,36% | 26,59 mld. | | +8,92% | 25,49 mld. | | -25,13% | 18,12 mld. | | +29,17% | 12,24 mld. | | -3,12% | 11,76 mld. | | +6,35% | 11 mld. | | -16,98% | 10,07 mld. |
Biotechnologie & Medisch Onderzoek - Andere
|