Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
543,3
USD
|
+0,62%
|
|
+3,52%
|
+17,35%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.455
|
23.952
|
31.044
|
45.858
|
48.757
|
71.394
|
-
|
-
|
Bedrijfswaarde
1 |
27.069
|
27.324
|
31.914
|
48.205
|
49.673
|
73.177
|
71.872
|
70.137
|
K/w-verhouding
|
689
x
|
27,3
x
|
-6,9
x
|
42,3
x
|
14,2
x
|
24,7
x
|
19,6
x
|
18
x
|
Dividendrendement
|
1,29%
|
1,2%
|
0,86%
|
0,6%
|
0,59%
|
0,44%
|
0,51%
|
0,54%
|
Marktkapitalisatie/omzet
|
0,1
x
|
0,1
x
|
0,13
x
|
0,17
x
|
0,18
x
|
0,23
x
|
0,21
x
|
0,2
x
|
Bedrijfswaarde/omzet
|
0,13
x
|
0,12
x
|
0,13
x
|
0,18
x
|
0,18
x
|
0,23
x
|
0,21
x
|
0,19
x
|
Bedrijfswaarde/EBITDA
|
6,37
x
|
6,34
x
|
7,33
x
|
9,14
x
|
9,27
x
|
13,6
x
|
12,4
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
7,78
x
|
7,06
x
|
8,18
x
|
12,4
x
|
10,8
x
|
21,1
x
|
15,3
x
|
14,4
x
|
FCF Yield
|
12,9%
|
14,2%
|
12,2%
|
8,09%
|
9,26%
|
4,74%
|
6,54%
|
6,93%
|
Price to Book
|
2,75
x
|
4,3
x
|
179
x
|
-19,5
x
|
-27,3
x
|
-27,5
x
|
-27,3
x
|
-45,2
x
|
Aantal aandelen (in duizenden)
|
191.825
|
177.081
|
159.167
|
149.798
|
136.939
|
131.408
|
-
|
-
|
Referentieprijs
2 |
117,1
|
135,3
|
195,0
|
306,1
|
356,0
|
543,3
|
543,3
|
543,3
|
Datum van publicatie
|
8/05/19
|
20/05/20
|
6/05/21
|
5/05/22
|
8/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
214.319
|
231.051
|
238.228
|
263.966
|
276.711
|
311.917
|
337.668
|
362.950
|
EBITDA
1 |
4.248
|
4.309
|
4.354
|
5.276
|
5.357
|
5.369
|
5.785
|
6.211
|
Bedrijfsresultaat (EBIT)
1 |
3.784
|
3.849
|
3.890
|
4.849
|
4.985
|
4.868
|
5.254
|
5.657
|
Operationele Marge
|
1,77%
|
1,67%
|
1,63%
|
1,84%
|
1,8%
|
1,56%
|
1,56%
|
1,56%
|
Resultaat voor belastingen (EBT)
1 |
610
|
1.144
|
-5.034
|
1.928
|
4.630
|
3.518
|
4.430
|
4.574
|
Nettowinst (verlies)
1 |
34
|
900
|
-4.539
|
1.114
|
3.560
|
3.034
|
3.525
|
3.704
|
Nettomarge
|
0,02%
|
0,39%
|
-1,91%
|
0,42%
|
1,29%
|
0,97%
|
1,04%
|
1,02%
|
WPA
2 |
0,1700
|
4,950
|
-28,26
|
7,230
|
25,03
|
22,02
|
27,67
|
30,17
|
Free Cash Flow
1 |
3.479
|
3.868
|
3.901
|
3.899
|
4.601
|
3.469
|
4.703
|
4.859
|
FCF-marge
|
1,62%
|
1,67%
|
1,64%
|
1,48%
|
1,66%
|
1,11%
|
1,39%
|
1,34%
|
Kasstroomconversie (ebitda)
|
81,9%
|
89,77%
|
89,6%
|
73,9%
|
85,89%
|
64,61%
|
81,3%
|
78,22%
|
Kasstroomconversie (nettowinst)
|
10.232,35%
|
429,78%
|
-
|
350%
|
129,24%
|
114,35%
|
133,42%
|
131,18%
|
Dividend per aandeel
2 |
1,510
|
1,620
|
1,670
|
1,830
|
2,090
|
2,401
|
2,746
|
2,940
|
Datum van publicatie
|
8/05/19
|
20/05/20
|
6/05/21
|
5/05/22
|
8/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
66.576
|
68.614
|
66.102
|
67.154
|
70.157
|
70.490
|
68.910
|
74.483
|
77.215
|
80.898
|
79.077
|
80.844
|
84.737
|
88.828
|
86.892
|
EBITDA
1 |
1.389
|
1.377
|
1.296
|
1.229
|
1.291
|
1.484
|
1.353
|
1.267
|
1.303
|
1.358
|
1.426
|
1.375
|
1.429
|
1.498
|
1.543
|
Bedrijfsresultaat (EBIT)
1 |
1.278
|
1.273
|
1.204
|
1.137
|
1.197
|
1.393
|
1.258
|
1.170
|
1.208
|
1.261
|
1.285
|
1.268
|
1.304
|
1.358
|
1.417
|
Operationele Marge
|
1,92%
|
1,86%
|
1,82%
|
1,69%
|
1,71%
|
1,98%
|
1,83%
|
1,57%
|
1,56%
|
1,56%
|
1,63%
|
1,57%
|
1,54%
|
1,53%
|
1,63%
|
Resultaat voor belastingen (EBT)
1 |
442
|
-
|
-
|
-
|
-
|
1.448
|
932
|
1.091
|
916
|
612
|
899
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
267
|
-7
|
368
|
768
|
926
|
1.079
|
787
|
958
|
664
|
589
|
735,4
|
853,5
|
886
|
947
|
993
|
Nettomarge
|
0,4%
|
-0,01%
|
0,56%
|
1,14%
|
1,32%
|
1,53%
|
1,14%
|
1,29%
|
0,86%
|
0,73%
|
0,93%
|
1,06%
|
1,05%
|
1,07%
|
1,14%
|
WPA
2 |
1,710
|
-0,0400
|
2,470
|
5,260
|
6,420
|
7,660
|
5,710
|
7,020
|
4,920
|
4,420
|
5,792
|
6,623
|
6,947
|
7,573
|
8,030
|
Dividend per aandeel
2 |
0,4700
|
0,4700
|
0,4700
|
0,4700
|
0,5400
|
0,5400
|
0,5400
|
0,5400
|
0,6200
|
0,6200
|
0,5912
|
0,6329
|
0,6931
|
0,7005
|
0,7119
|
Datum van publicatie
|
1/11/21
|
2/02/22
|
5/05/22
|
3/08/22
|
1/11/22
|
1/02/23
|
8/05/23
|
2/08/23
|
1/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.614
|
3.372
|
870
|
2.347
|
916
|
1.783
|
478
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.257
|
Hefboom (schuld/ebitda)
|
1,086
x
|
0,7825
x
|
0,1998
x
|
0,4448
x
|
0,171
x
|
0,3321
x
|
0,0827
x
|
-
|
Free Cash Flow
1 |
3.479
|
3.868
|
3.901
|
3.899
|
4.601
|
3.469
|
4.703
|
4.859
|
ROE (netto-inkomsten/eigen vermogen)
|
29,9%
|
41,2%
|
105%
|
-
|
-
|
-
|
480%
|
138%
|
ROA (netto-inkomsten/totale activa)
|
4,45%
|
4,49%
|
4,42%
|
5,69%
|
5,87%
|
5,77%
|
5,8%
|
5,88%
|
Totale activa
1 |
763,2
|
20.036
|
-102.780
|
19.570
|
60.612
|
52.565
|
60.753
|
62.952
|
Nettoactief per aandeel
2 |
42,60
|
31,40
|
1,090
|
-15,70
|
-13,10
|
-19,70
|
-19,90
|
-12,00
|
Cashflow per aandeel
2 |
20,50
|
24,00
|
28,30
|
28,80
|
36,30
|
31,00
|
39,30
|
43,60
|
Capex
1 |
557
|
506
|
641
|
535
|
558
|
571
|
605
|
627
|
Capex/omzet
|
0,26%
|
0,22%
|
0,27%
|
0,2%
|
0,2%
|
0,18%
|
0,18%
|
0,17%
|
Datum van publicatie
|
8/05/19
|
20/05/20
|
6/05/21
|
5/05/22
|
8/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
543,3
USD Gemiddelde koersdoel
559,5
USD Spread / Gemiddelde doel +2,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,35% | 71,39 mld. | | +2,39% | 25,1 mld. | | +5,38% | 8,59 mld. | | +6,69% | 8,19 mld. | | -20,96% | 7,91 mld. | | +0,49% | 4,54 mld. | | +17,12% | 4,31 mld. | | -3,38% | 3,93 mld. | | -2,61% | 3,86 mld. | | +22,08% | 3,64 mld. |
geneesmiddelen groothandels
|