Beurs gesloten -
BME
17:35:26 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
85
EUR
|
+0,35%
|
|
+7,05%
|
+41,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.351
|
2.099
|
4.138
|
1.925
|
3.213
|
4.405
|
-
|
-
|
Bedrijfswaarde
1 |
1.369
|
2.121
|
4.112
|
1.872
|
3.251
|
4.366
|
4.258
|
4.096
|
K/w-verhouding
|
34,4
x
|
34,5
x
|
26,7
x
|
9,67
x
|
18,8
x
|
25,7
x
|
21,8
x
|
16,9
x
|
Dividendrendement
|
0,72%
|
1,01%
|
1,29%
|
3,59%
|
1,83%
|
1,32%
|
1,52%
|
1,93%
|
Marktkapitalisatie/omzet
|
3,54
x
|
5
x
|
6,38
x
|
2,35
x
|
3,87
x
|
5,34
x
|
4,86
x
|
4,24
x
|
Bedrijfswaarde/omzet
|
3,59
x
|
5,05
x
|
6,34
x
|
2,29
x
|
3,92
x
|
5,3
x
|
4,7
x
|
3,94
x
|
Bedrijfswaarde/EBITDA
|
22,5
x
|
22,5
x
|
20,3
x
|
6,72
x
|
13,3
x
|
18
x
|
14,7
x
|
11,2
x
|
Bedrijfswaarde/FCF
|
-39,2
x
|
281
x
|
37,9
x
|
10,1
x
|
54,3
x
|
28
x
|
26,1
x
|
19
x
|
FCF Yield
|
-2,55%
|
0,36%
|
2,64%
|
9,95%
|
1,84%
|
3,57%
|
3,83%
|
5,25%
|
Price to Book
|
4,19
x
|
5,62
x
|
8,59
x
|
3,71
x
|
-
|
6,97
x
|
5,65
x
|
4,49
x
|
Aantal aandelen (in duizenden)
|
55.382
|
55.393
|
56.069
|
53.375
|
53.370
|
51.820
|
-
|
-
|
Referentieprijs
2 |
24,40
|
37,90
|
73,80
|
36,06
|
60,20
|
85,00
|
85,00
|
85,00
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
381,3
|
420
|
648,7
|
817,7
|
829,5
|
824,4
|
906,5
|
1.039
|
EBITDA
1 |
60,86
|
94,33
|
202,9
|
278,7
|
244,5
|
242,9
|
289,2
|
364,7
|
Bedrijfsresultaat (EBIT)
1 |
42,65
|
74,74
|
181,5
|
255,8
|
220,1
|
217,1
|
261,6
|
335,4
|
Operationele Marge
|
11,18%
|
17,8%
|
27,98%
|
31,29%
|
26,53%
|
26,34%
|
28,86%
|
32,27%
|
Resultaat voor belastingen (EBT)
1 |
41,88
|
72,58
|
182,6
|
258
|
220,4
|
213,2
|
257,3
|
319,9
|
Nettowinst (verlies)
1 |
39,27
|
61,06
|
153,1
|
199,7
|
170,3
|
170,7
|
206,5
|
266,7
|
Nettomarge
|
10,3%
|
14,54%
|
23,6%
|
24,42%
|
20,53%
|
20,71%
|
22,78%
|
25,66%
|
WPA
2 |
0,7100
|
1,100
|
2,760
|
3,730
|
3,200
|
3,311
|
3,903
|
5,039
|
Free Cash Flow
1 |
-34,94
|
7,539
|
108,5
|
186,2
|
59,9
|
155,7
|
163
|
215,1
|
FCF-marge
|
-9,16%
|
1,8%
|
16,73%
|
22,77%
|
7,22%
|
18,89%
|
17,98%
|
20,7%
|
Kasstroomconversie (ebitda)
|
-
|
7,99%
|
53,49%
|
66,81%
|
24,5%
|
64,11%
|
56,34%
|
58,99%
|
Kasstroomconversie (nettowinst)
|
-
|
12,35%
|
70,88%
|
93,26%
|
35,17%
|
91,2%
|
78,92%
|
80,67%
|
Dividend per aandeel
2 |
0,1751
|
0,3812
|
0,9556
|
1,294
|
1,104
|
1,121
|
1,289
|
1,639
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
191,1
|
290
|
173,5
|
185,2
|
205,6
|
174,8
|
380,4
|
195,1
|
242,2
|
201,6
|
179,2
|
380,8
|
214
|
234,8
|
153,5
|
EBITDA
1 |
42,41
|
74
|
65,5
|
63,35
|
74,3
|
41,5
|
115,8
|
58,1
|
104,8
|
66,5
|
30,6
|
97,1
|
74,1
|
73,3
|
26,53
|
Bedrijfsresultaat (EBIT)
1 |
32,89
|
63,24
|
60,05
|
58,2
|
68,71
|
35,65
|
104,4
|
52,47
|
99,02
|
60,7
|
24,51
|
85,21
|
68,2
|
66,7
|
21,15
|
Operationele Marge
|
17,21%
|
21,8%
|
34,62%
|
31,43%
|
33,42%
|
20,39%
|
27,43%
|
26,89%
|
40,88%
|
30,11%
|
13,67%
|
22,37%
|
31,86%
|
28,41%
|
13,78%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
60,44
|
58,28
|
68,93
|
-
|
-
|
-
|
-
|
61,2
|
-
|
-
|
-
|
-
|
19,8
|
Nettowinst (verlies)
1 |
29,59
|
51,02
|
47,92
|
54,14
|
53,05
|
27,57
|
80,62
|
40,88
|
78,16
|
47,5
|
19,1
|
66,6
|
52,22
|
51,48
|
11,93
|
Nettomarge
|
15,48%
|
17,59%
|
27,62%
|
29,24%
|
25,8%
|
15,77%
|
21,19%
|
20,95%
|
32,27%
|
23,56%
|
10,66%
|
17,49%
|
24,4%
|
21,93%
|
7,77%
|
WPA
|
-
|
-
|
-
|
0,9800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/07/20
|
28/07/21
|
3/11/21
|
23/02/22
|
11/05/22
|
27/07/22
|
27/07/22
|
4/11/22
|
21/02/23
|
10/05/23
|
26/07/23
|
26/07/23
|
8/11/23
|
27/02/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
17,4
|
21,3
|
-
|
-
|
38,6
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
25,9
|
52,8
|
-
|
38,2
|
147
|
309
|
Hefboom (schuld/ebitda)
|
0,2855
x
|
0,2256
x
|
-
|
-
|
0,1579
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-34,9
|
7,54
|
109
|
186
|
59,9
|
156
|
163
|
215
|
ROE (netto-inkomsten/eigen vermogen)
|
12,9%
|
17,5%
|
36,2%
|
40,3%
|
32,2%
|
29%
|
28,7%
|
29,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
23,4%
|
24,8%
|
21,3%
|
19,6%
|
22,4%
|
23,2%
|
Totale activa
1 |
-
|
-
|
653,6
|
805,7
|
799,7
|
871,1
|
921,8
|
1.149
|
Nettoactief per aandeel
2 |
5,820
|
6,750
|
8,590
|
9,730
|
-
|
12,20
|
15,00
|
18,90
|
Cashflow per aandeel
|
-0,1600
|
0,8500
|
2,700
|
4,440
|
-
|
-
|
-
|
-
|
Capex
1 |
25,9
|
39,3
|
40,9
|
51,4
|
55,2
|
48,9
|
43,7
|
36,8
|
Capex/omzet
|
6,79%
|
9,37%
|
6,31%
|
6,28%
|
6,65%
|
5,93%
|
4,82%
|
3,54%
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Gemiddelde koersdoel
84,1
EUR Spread / Gemiddelde doel -1,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +41,20% | 4,7 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
|