Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
109,5
USD
|
+1,89%
|
|
-0,44%
|
-11,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.445
|
9.196
|
7.831
|
10.031
|
7.744
|
6.824
|
-
|
-
|
Bedrijfswaarde
1 |
9.415
|
10.233
|
13.290
|
14.874
|
11.830
|
10.092
|
8.615
|
7.342
|
K/w-verhouding
|
16,4
x
|
39,1
x
|
-23,1
x
|
-44,5
x
|
20,2
x
|
16,5
x
|
11,2
x
|
10,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,91
x
|
3,89
x
|
2,53
x
|
2,74
x
|
2,02
x
|
1,67
x
|
1,56
x
|
1,48
x
|
Bedrijfswaarde/omzet
|
4,36
x
|
4,33
x
|
4,29
x
|
4,06
x
|
3,09
x
|
2,46
x
|
1,96
x
|
1,59
x
|
Bedrijfswaarde/EBITDA
|
8,43
x
|
11,1
x
|
6,72
x
|
11,1
x
|
7,04
x
|
5,66
x
|
4,24
x
|
3,34
x
|
Bedrijfswaarde/FCF
|
12,8
x
|
11,6
x
|
17,7
x
|
12
x
|
-
|
7,77
x
|
5,83
x
|
4,44
x
|
FCF Yield
|
7,82%
|
8,65%
|
5,65%
|
8,36%
|
-
|
12,9%
|
17,1%
|
22,5%
|
Price to Book
|
2,69
x
|
2,53
x
|
1,98
x
|
3,26
x
|
-
|
1,66
x
|
1,38
x
|
1,16
x
|
Aantal aandelen (in duizenden)
|
56.573
|
55.714
|
61.470
|
62.966
|
62.957
|
62.345
|
-
|
-
|
Referentieprijs
2 |
149,3
|
165,0
|
127,4
|
159,3
|
123,0
|
109,5
|
109,5
|
109,5
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
1/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.162
|
2.364
|
3.094
|
3.659
|
3.834
|
4.095
|
4.389
|
4.605
|
EBITDA
1 |
1.117
|
917,9
|
1.978
|
1.338
|
1.681
|
1.782
|
2.029
|
2.195
|
Bedrijfsresultaat (EBIT)
1 |
1.102
|
899,3
|
1.425
|
1.307
|
1.650
|
1.753
|
1.910
|
1.999
|
Operationele Marge
|
50,98%
|
38,05%
|
46,07%
|
35,73%
|
43,04%
|
42,8%
|
43,52%
|
43,4%
|
Resultaat voor belastingen (EBT)
1 |
454,3
|
275,1
|
-112,8
|
-372,8
|
297,9
|
457,3
|
666,2
|
800,9
|
Nettowinst (verlies)
1 |
523,4
|
238,6
|
-329,7
|
-224,1
|
414,8
|
475,2
|
647,6
|
726,5
|
Nettomarge
|
24,21%
|
10,1%
|
-10,65%
|
-6,12%
|
10,82%
|
11,61%
|
14,76%
|
15,78%
|
WPA
2 |
9,090
|
4,220
|
-5,520
|
-3,580
|
6,100
|
6,636
|
9,792
|
10,55
|
Free Cash Flow
1 |
736,3
|
884,6
|
750,9
|
1.243
|
-
|
1.299
|
1.477
|
1.654
|
FCF-marge
|
34,06%
|
37,43%
|
24,27%
|
33,97%
|
-
|
31,72%
|
33,65%
|
35,92%
|
Kasstroomconversie (ebitda)
|
65,89%
|
96,37%
|
37,96%
|
92,91%
|
-
|
72,9%
|
72,76%
|
75,36%
|
Kasstroomconversie (nettowinst)
|
140,68%
|
370,74%
|
-
|
-
|
-
|
273,32%
|
228,03%
|
227,66%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
1/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
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 |
838,1
|
896,7
|
813,7
|
932,9
|
940,7
|
972,1
|
892,8
|
957,3
|
972,1
|
1.012
|
954,3
|
1.019
|
1.043
|
1.077
|
1.015
|
EBITDA
1 |
384
|
561,1
|
410,1
|
418,6
|
509,9
|
31,21
|
405
|
435,4
|
421,9
|
428,7
|
390
|
441,4
|
460,6
|
479,5
|
-
|
Bedrijfsresultaat (EBIT)
1 |
404,3
|
396,5
|
402,5
|
410,8
|
502,3
|
23,87
|
397,4
|
427,9
|
414,2
|
421,1
|
389,1
|
435,5
|
454,2
|
469,4
|
370
|
Operationele Marge
|
48,24%
|
44,21%
|
49,47%
|
44,04%
|
53,4%
|
2,46%
|
44,51%
|
44,69%
|
42,61%
|
41,61%
|
40,77%
|
42,75%
|
43,54%
|
43,58%
|
36,46%
|
Resultaat voor belastingen (EBT)
1 |
-67,63
|
-44,83
|
6,325
|
21,01
|
-60,13
|
-340
|
55,1
|
81,78
|
99,52
|
61,53
|
73,38
|
107,9
|
129,2
|
151
|
149,3
|
Nettowinst (verlies)
1 |
-52,83
|
-35,35
|
1,647
|
34,66
|
-19,65
|
-240,7
|
69,42
|
104,4
|
146,8
|
94,15
|
85,25
|
115,6
|
146,9
|
114,9
|
147,4
|
Nettomarge
|
-6,3%
|
-3,94%
|
0,2%
|
3,72%
|
-2,09%
|
-24,76%
|
7,78%
|
10,91%
|
15,1%
|
9,3%
|
8,93%
|
11,35%
|
14,08%
|
10,66%
|
14,52%
|
WPA
2 |
-0,8600
|
-0,5700
|
0,0300
|
0,5500
|
-0,3100
|
-3,820
|
1,040
|
1,520
|
2,140
|
1,420
|
1,068
|
1,603
|
1,998
|
1,392
|
2,000
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
1/03/22
|
4/05/22
|
3/08/22
|
9/11/22
|
1/03/23
|
10/05/23
|
9/08/23
|
8/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
970
|
1.037
|
5.458
|
4.843
|
4.087
|
3.268
|
1.790
|
518
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,868
x
|
1,13
x
|
2,76
x
|
3,62
x
|
2,431
x
|
1,834
x
|
0,8822
x
|
0,2358
x
|
Free Cash Flow
1 |
736
|
885
|
751
|
1.243
|
-
|
1.299
|
1.477
|
1.654
|
ROE (netto-inkomsten/eigen vermogen)
|
31,8%
|
20,8%
|
26%
|
26,5%
|
38%
|
30,4%
|
30,5%
|
26,6%
|
ROA (netto-inkomsten/totale activa)
|
9,74%
|
11,7%
|
10,5%
|
8,07%
|
3,73%
|
7,83%
|
7,26%
|
6,5%
|
Totale activa
1 |
5.371
|
2.046
|
-3.127
|
-2.776
|
11.114
|
6.069
|
8.926
|
11.170
|
Nettoactief per aandeel
2 |
55,40
|
65,20
|
64,30
|
48,80
|
-
|
66,00
|
79,30
|
94,30
|
Cashflow per aandeel
2 |
13,50
|
15,90
|
13,00
|
20,30
|
15,20
|
19,50
|
19,70
|
19,50
|
Capex
1 |
40,1
|
15
|
27,6
|
29
|
-
|
32,5
|
33,2
|
35,4
|
Capex/omzet
|
1,86%
|
0,63%
|
0,89%
|
0,79%
|
-
|
0,79%
|
0,76%
|
0,77%
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
1/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
109,5
USD Gemiddelde koersdoel
188,2
USD Spread / Gemiddelde doel +71,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,01% | 6,82 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
|