Beurs gesloten -
OTC Markets
17:49:52 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
98,01
USD
|
-4,84%
|
|
-2,59%
|
-1,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
214.715
|
215.682
|
196.476
|
194.400
|
207.226
|
206.999
|
-
|
-
|
Bedrijfswaarde
1 |
230.615
|
240.182
|
204.667
|
203.434
|
219.237
|
219.066
|
217.611
|
211.745
|
K/w-verhouding
|
30,4
x
|
26,7
x
|
8,2
x
|
28,3
x
|
14,1
x
|
19
x
|
16,4
x
|
15,1
x
|
Dividendrendement
|
3,19%
|
3,56%
|
3,83%
|
3,87%
|
3,79%
|
3,56%
|
3,69%
|
3,88%
|
Marktkapitalisatie/omzet
|
4,53
x
|
4,43
x
|
3,81
x
|
3,85
x
|
4,56
x
|
4,22
x
|
4,05
x
|
4
x
|
Bedrijfswaarde/omzet
|
4,86
x
|
4,94
x
|
3,96
x
|
4,02
x
|
4,82
x
|
4,47
x
|
4,26
x
|
4,09
x
|
Bedrijfswaarde/EBITDA
|
14,6
x
|
14,3
x
|
11,2
x
|
10,9
x
|
12,2
x
|
11,4
x
|
10,5
x
|
9,99
x
|
Bedrijfswaarde/FCF
|
17,9
x
|
20,5
x
|
15,4
x
|
17
x
|
16,6
x
|
15,8
x
|
14,1
x
|
13,1
x
|
FCF Yield
|
5,58%
|
4,87%
|
6,49%
|
5,87%
|
6,01%
|
6,31%
|
7,07%
|
7,66%
|
Price to Book
|
3,87
x
|
3,78
x
|
2,9
x
|
3,23
x
|
4,42
x
|
4,49
x
|
4,44
x
|
4,16
x
|
Aantal aandelen (in duizenden)
|
2.264.608
|
2.274.506
|
2.237.092
|
2.150.980
|
2.055.460
|
2.040.406
|
-
|
-
|
Referentieprijs
2 |
94,81
|
94,83
|
87,83
|
90,38
|
100,8
|
101,5
|
101,5
|
101,5
|
Datum van publicatie
|
29/01/20
|
26/01/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
47.445
|
48.659
|
51.626
|
50.545
|
45.440
|
49.047
|
51.113
|
51.773
|
EBITDA
1 |
15.809
|
16.845
|
18.246
|
18.613
|
17.937
|
19.239
|
20.788
|
21.192
|
Bedrijfsresultaat (EBIT)
1 |
14.112
|
15.416
|
16.588
|
16.665
|
16.372
|
18.145
|
19.252
|
19.601
|
Operationele Marge
|
29,74%
|
31,68%
|
32,13%
|
32,97%
|
36,03%
|
37%
|
37,67%
|
37,86%
|
Resultaat voor belastingen (EBT)
1 |
8.940
|
9.878
|
26.137
|
8.371
|
9.123
|
13.255
|
14.695
|
15.277
|
Nettowinst (verlies)
1 |
7.147
|
8.072
|
24.021
|
6.955
|
14.854
|
10.482
|
11.741
|
12.641
|
Nettomarge
|
15,06%
|
16,59%
|
46,53%
|
13,76%
|
32,69%
|
21,37%
|
22,97%
|
24,42%
|
WPA
2 |
3,120
|
3,550
|
10,71
|
3,190
|
7,150
|
5,353
|
6,176
|
6,703
|
Free Cash Flow
1 |
12.875
|
11.691
|
13.282
|
11.945
|
13.179
|
13.834
|
15.386
|
16.219
|
FCF-marge
|
27,14%
|
24,03%
|
25,73%
|
23,63%
|
29%
|
28,21%
|
30,1%
|
31,33%
|
Kasstroomconversie (ebitda)
|
81,44%
|
69,4%
|
72,79%
|
64,18%
|
73,47%
|
71,9%
|
74,01%
|
76,54%
|
Kasstroomconversie (nettowinst)
|
180,15%
|
144,83%
|
55,29%
|
171,75%
|
88,72%
|
131,98%
|
131,04%
|
128,31%
|
Dividend per aandeel
2 |
3,025
|
3,375
|
3,360
|
3,500
|
3,823
|
3,609
|
3,747
|
3,935
|
Datum van publicatie
|
29/01/20
|
26/01/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
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 |
13.229
|
12.531
|
12.781
|
12.543
|
12.690
|
12.953
|
13.622
|
11.782
|
11.423
|
11.829
|
12.233
|
12.430
|
12.653
|
12.260
|
12.510
|
EBITDA
|
4.274
|
4.407
|
4.989
|
4.783
|
4.473
|
-
|
4.668
|
-
|
4.224
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.819
|
4.083
|
4.270
|
4.282
|
4.030
|
4.413
|
4.668
|
4.405
|
3.821
|
4.537
|
4.604
|
4.708
|
4.541
|
4.980
|
4.920
|
Operationele Marge
|
28,87%
|
32,58%
|
33,41%
|
34,14%
|
31,76%
|
34,07%
|
34,27%
|
37,39%
|
33,45%
|
38,35%
|
37,64%
|
37,88%
|
35,89%
|
40,62%
|
39,33%
|
Resultaat voor belastingen (EBT)
1 |
16.951
|
2.669
|
2.042
|
1.919
|
1.741
|
2.740
|
2.769
|
1.552
|
2.377
|
3.129
|
3.856
|
3.879
|
3.664
|
-
|
-
|
Nettowinst (verlies)
1 |
16.308
|
2.222
|
1.695
|
1.575
|
1.466
|
2.293
|
2.316
|
1.513
|
8.480
|
2.688
|
2.777
|
2.814
|
2.515
|
-
|
-
|
Nettomarge
|
123,27%
|
17,73%
|
13,26%
|
12,56%
|
11,55%
|
17,7%
|
17%
|
12,84%
|
74,24%
|
22,72%
|
22,7%
|
22,64%
|
19,88%
|
-
|
-
|
WPA
2 |
7,290
|
1,000
|
0,7700
|
0,7300
|
0,6900
|
1,090
|
1,110
|
0,7300
|
4,140
|
1,310
|
1,358
|
1,386
|
1,252
|
-
|
-
|
Dividend per aandeel
2 |
3,360
|
-
|
-
|
-
|
3,500
|
-
|
-
|
-
|
3,823
|
-
|
0,9466
|
0,9466
|
0,9466
|
1,011
|
1,011
|
Datum van publicatie
|
2/02/22
|
26/04/22
|
19/07/22
|
25/10/22
|
1/02/23
|
25/04/23
|
18/07/23
|
24/10/23
|
31/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.900
|
24.500
|
8.191
|
9.034
|
12.011
|
12.067
|
10.612
|
4.745
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,006
x
|
1,454
x
|
0,4489
x
|
0,4854
x
|
0,6696
x
|
0,6272
x
|
0,5105
x
|
0,2239
x
|
Free Cash Flow
1 |
12.875
|
11.691
|
13.282
|
11.945
|
13.179
|
13.834
|
15.386
|
16.219
|
ROE (netto-inkomsten/eigen vermogen)
|
17,5%
|
23,5%
|
22,7%
|
21%
|
25,4%
|
31,9%
|
37,3%
|
37,2%
|
ROA (netto-inkomsten/totale activa)
|
8,89%
|
6,45%
|
10,9%
|
10,7%
|
12,4%
|
10,7%
|
12,8%
|
14,2%
|
Totale activa
1 |
80.393
|
125.215
|
221.201
|
64.915
|
120.082
|
97.523
|
91.739
|
88.933
|
Nettoactief per aandeel
2 |
24,50
|
25,10
|
30,30
|
28,00
|
22,80
|
22,60
|
22,80
|
24,40
|
Cashflow per aandeel
2 |
5,880
|
5,950
|
6,670
|
6,480
|
6,910
|
7,790
|
8,430
|
8,720
|
Capex
1 |
2.257
|
1.275
|
1.378
|
1.198
|
1.060
|
1.195
|
1.271
|
1.325
|
Capex/omzet
|
4,76%
|
2,62%
|
2,67%
|
2,37%
|
2,33%
|
2,44%
|
2,49%
|
2,56%
|
Datum van publicatie
|
29/01/20
|
26/01/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
101,9
USD Gemiddelde koersdoel
108
USD Spread / Gemiddelde doel +5,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +38,69% | 723 mld. | | +34,28% | 595 mld. | | -4,49% | 369 mld. | | +20,24% | 332 mld. | | +2,12% | 282 mld. | | +17,02% | 244 mld. | | -5,07% | 205 mld. | | -0,35% | 168 mld. | | +6,42% | 166 mld. |
Farmaceutische producten - Andere
|