Geschatte realtime
Tradegate
13:14:52 29-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
133,5
EUR
|
-0,17%
|
|
-4,07%
|
-4,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
383.911
|
414.310
|
450.358
|
461.849
|
377.317
|
347.476
|
-
|
-
|
Bedrijfswaarde
1 |
392.320
|
424.391
|
452.501
|
477.989
|
383.722
|
340.479
|
327.634
|
315.259
|
K/w-verhouding
|
25,9
x
|
28,6
x
|
21,9
x
|
26,2
x
|
11,4
x
|
16
x
|
15,2
x
|
14,3
x
|
Dividendrendement
|
2,57%
|
2,53%
|
2,45%
|
2,52%
|
3%
|
3,34%
|
3,49%
|
3,65%
|
Marktkapitalisatie/omzet
|
4,68
x
|
5,02
x
|
4,8
x
|
4,86
x
|
4,43
x
|
3,93
x
|
3,83
x
|
3,7
x
|
Bedrijfswaarde/omzet
|
4,78
x
|
5,14
x
|
4,83
x
|
5,03
x
|
4,51
x
|
3,85
x
|
3,61
x
|
3,36
x
|
Bedrijfswaarde/EBITDA
|
14
x
|
15,6
x
|
12,4
x
|
14,6
x
|
12,6
x
|
10,6
x
|
9,9
x
|
9,08
x
|
Bedrijfswaarde/FCF
|
19,7
x
|
21
x
|
22,9
x
|
27,8
x
|
21
x
|
14,6
x
|
14,4
x
|
13,4
x
|
FCF Yield
|
5,08%
|
4,76%
|
4,37%
|
3,6%
|
4,76%
|
6,84%
|
6,96%
|
7,48%
|
Price to Book
|
6,46
x
|
9,53
x
|
6,08
x
|
6,13
x
|
5,84
x
|
4,58
x
|
4,15
x
|
3,74
x
|
Aantal aandelen (in duizenden)
|
2.631.872
|
2.632.543
|
2.632.597
|
2.614.484
|
2.407.279
|
2.406.679
|
-
|
-
|
Referentieprijs
2 |
145,9
|
157,4
|
171,1
|
176,6
|
156,7
|
144,4
|
144,4
|
144,4
|
Datum van publicatie
|
22/01/20
|
26/01/21
|
25/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
82.059
|
82.584
|
93.775
|
94.943
|
85.159
|
88.349
|
90.762
|
93.839
|
EBITDA
1 |
27.979
|
27.145
|
36.634
|
32.630
|
30.414
|
32.214
|
33.080
|
34.724
|
Bedrijfsresultaat (EBIT)
1 |
25.593
|
24.574
|
29.244
|
29.965
|
27.460
|
28.891
|
29.814
|
31.128
|
Operationele Marge
|
31,19%
|
29,76%
|
31,19%
|
31,56%
|
32,25%
|
32,7%
|
32,85%
|
33,17%
|
Resultaat voor belastingen (EBT)
1 |
17.328
|
16.497
|
22.776
|
21.725
|
15.062
|
23.743
|
23.070
|
23.922
|
Nettowinst (verlies)
1 |
15.119
|
14.714
|
20.878
|
17.941
|
35.153
|
22.039
|
23.092
|
24.466
|
Nettomarge
|
18,42%
|
17,82%
|
22,26%
|
18,9%
|
41,28%
|
24,95%
|
25,44%
|
26,07%
|
WPA
2 |
5,630
|
5,510
|
7,810
|
6,730
|
13,72
|
9,003
|
9,523
|
10,13
|
Free Cash Flow
1 |
19.918
|
20.189
|
19.758
|
17.185
|
18.248
|
23.276
|
22.812
|
23.581
|
FCF-marge
|
24,27%
|
24,45%
|
21,07%
|
18,1%
|
21,43%
|
26,35%
|
25,13%
|
25,13%
|
Kasstroomconversie (ebitda)
|
71,19%
|
74,37%
|
53,93%
|
52,67%
|
60%
|
72,25%
|
68,96%
|
67,91%
|
Kasstroomconversie (nettowinst)
|
131,74%
|
137,21%
|
94,64%
|
95,79%
|
51,91%
|
105,61%
|
98,79%
|
96,38%
|
Dividend per aandeel
2 |
3,750
|
3,980
|
4,190
|
4,450
|
4,700
|
4,824
|
5,038
|
5,266
|
Datum van publicatie
|
22/01/20
|
26/01/21
|
25/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
24.804
|
23.426
|
24.020
|
23.791
|
23.706
|
24.746
|
25.530
|
21.351
|
21.395
|
21.383
|
22.302
|
22.203
|
22.395
|
21.893
|
22.951
|
EBITDA
1 |
7.939
|
9.305
|
9.011
|
9.299
|
7.804
|
8.880
|
8.912
|
8.071
|
6.333
|
7.973
|
8.376
|
8.289
|
7.696
|
8.208
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.096
|
7.536
|
7.267
|
7.614
|
7.093
|
8.204
|
8.189
|
7.374
|
5.638
|
7.236
|
7.401
|
7.410
|
6.895
|
7.444
|
7.704
|
Operationele Marge
|
24,58%
|
32,17%
|
30,25%
|
32%
|
29,92%
|
33,15%
|
32,08%
|
34,54%
|
26,35%
|
33,84%
|
33,19%
|
33,37%
|
30,79%
|
34%
|
33,56%
|
Resultaat voor belastingen (EBT)
1 |
4.836
|
5.862
|
5.840
|
5.822
|
4.201
|
-737
|
6.762
|
5.217
|
4.826
|
6.440
|
6.710
|
6.358
|
5.878
|
-
|
-
|
Nettowinst (verlies)
1 |
4.736
|
-
|
-
|
4.458
|
3.520
|
-68
|
5.144
|
26.028
|
4.049
|
5.354
|
5.446
|
5.200
|
7.348
|
5.471
|
5.794
|
Nettomarge
|
19,09%
|
-
|
-
|
18,74%
|
14,85%
|
-0,27%
|
20,15%
|
121,91%
|
18,92%
|
25,04%
|
24,42%
|
23,42%
|
32,81%
|
24,99%
|
25,25%
|
WPA
2 |
1,770
|
1,930
|
1,800
|
1,680
|
1,330
|
-0,0300
|
1,960
|
10,21
|
1,670
|
2,200
|
2,202
|
2,212
|
2,710
|
2,294
|
2,391
|
Dividend per aandeel
2 |
1,060
|
1,060
|
1,130
|
1,130
|
1,130
|
1,130
|
1,190
|
1,190
|
1,190
|
1,190
|
1,225
|
1,205
|
1,225
|
1,221
|
1,221
|
Datum van publicatie
|
25/01/22
|
19/04/22
|
19/07/22
|
18/10/22
|
24/01/23
|
18/04/23
|
20/07/23
|
17/10/23
|
23/01/24
|
16/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.409
|
10.081
|
2.143
|
16.140
|
6.405
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
6.997
|
19.843
|
32.217
|
Hefboom (schuld/ebitda)
|
0,3005
x
|
0,3714
x
|
0,0585
x
|
0,4946
x
|
0,2106
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
19.918
|
20.189
|
19.758
|
17.185
|
18.248
|
23.276
|
22.812
|
23.581
|
ROE (netto-inkomsten/eigen vermogen)
|
39,1%
|
34,9%
|
38,2%
|
23,8%
|
34,9%
|
35,2%
|
33,1%
|
31,5%
|
ROA (netto-inkomsten/totale activa)
|
15%
|
12,9%
|
14,7%
|
9,71%
|
14,3%
|
13,9%
|
14%
|
14,3%
|
Totale activa
1 |
100.753
|
114.174
|
142.233
|
184.698
|
245.525
|
158.438
|
165.151
|
171.052
|
Nettoactief per aandeel
2 |
22,60
|
16,50
|
28,20
|
28,80
|
26,90
|
31,50
|
34,80
|
38,60
|
Cashflow per aandeel
2 |
8,720
|
8,810
|
8,750
|
7,960
|
8,900
|
11,10
|
11,10
|
13,40
|
Capex
1 |
3.498
|
3.347
|
3.652
|
4.009
|
4.543
|
4.047
|
4.060
|
4.150
|
Capex/omzet
|
4,26%
|
4,05%
|
3,89%
|
4,22%
|
5,33%
|
4,58%
|
4,47%
|
4,42%
|
Datum van publicatie
|
22/01/20
|
26/01/21
|
25/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
144,4
USD Gemiddelde koersdoel
172,5
USD Spread / Gemiddelde doel +19,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +38,59% | 727 mld. | | +15,66% | 319 mld. | | +0,24% | 274 mld. | | +13,21% | 238 mld. | | +7,09% | 204 mld. | | -6,09% | 203 mld. | | +4,23% | 161 mld. | | -1,70% | 160 mld. | | -2,16% | 120 mld. |
Farmaceutische producten - Andere
|