Vertraagde tijd
TEL AVIV STOCK EXCHANGE
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- ILa
|
-.--%
|
|
-2,55%
|
-3,73%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.031
|
6.104
|
5.204
|
4.590
|
4.361
|
3.726
|
-
|
-
|
Bedrijfswaarde
1 |
10.046
|
9.028
|
6.859
|
8.096
|
7.683
|
6.934
|
6.738
|
6.539
|
K/w-verhouding
|
48,3
x
|
-37,6
x
|
-74,8
x
|
-32,8
x
|
-358
x
|
-18,8
x
|
171
x
|
24
x
|
Dividendrendement
|
1,59%
|
2,01%
|
2,47%
|
3,05%
|
3,39%
|
4,03%
|
4,29%
|
4,62%
|
Marktkapitalisatie/omzet
|
1,45
x
|
1,21
x
|
1,26
x
|
1,03
x
|
0,94
x
|
0,81
x
|
0,77
x
|
0,74
x
|
Bedrijfswaarde/omzet
|
2,08
x
|
1,78
x
|
1,66
x
|
1,82
x
|
1,65
x
|
1,5
x
|
1,39
x
|
1,31
x
|
Bedrijfswaarde/EBITDA
|
11,2
x
|
10,2
x
|
11,9
x
|
14
x
|
11,6
x
|
9,69
x
|
8,31
x
|
7,69
x
|
Bedrijfswaarde/FCF
|
40,2
x
|
19,4
x
|
1.715
x
|
38,4
x
|
25,3
x
|
14,8
x
|
13,2
x
|
12
x
|
FCF Yield
|
2,49%
|
5,16%
|
0,06%
|
2,61%
|
3,95%
|
6,73%
|
7,58%
|
8,35%
|
Price to Book
|
1,21
x
|
1,05
x
|
1,01
x
|
0,95
x
|
0,91
x
|
0,73
x
|
0,7
x
|
0,67
x
|
Aantal aandelen (in duizenden)
|
136.110
|
136.491
|
133.774
|
134.640
|
135.506
|
136.320
|
-
|
-
|
Referentieprijs
2 |
51,66
|
44,72
|
38,90
|
34,09
|
32,18
|
27,33
|
27,33
|
27,33
|
Datum van publicatie
|
27/02/20
|
1/03/21
|
1/03/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.837
|
5.063
|
4.139
|
4.452
|
4.656
|
4.623
|
4.833
|
5.010
|
EBITDA
1 |
894,4
|
885,6
|
578
|
576,9
|
663,9
|
715,9
|
811,1
|
850,5
|
Bedrijfsresultaat (EBIT)
1 |
809,2
|
795,8
|
479
|
492,3
|
574,3
|
610,5
|
712,3
|
781
|
Operationele Marge
|
16,73%
|
15,72%
|
11,57%
|
11,06%
|
12,34%
|
13,21%
|
14,74%
|
15,59%
|
Resultaat voor belastingen (EBT)
1 |
171
|
-
|
-
|
-139,1
|
-8,3
|
-139,2
|
138,8
|
266,4
|
Nettowinst (verlies)
1 |
146,1
|
-162,6
|
-68,9
|
-140,6
|
-12,7
|
-74,25
|
106,4
|
208,2
|
Nettomarge
|
3,02%
|
-3,21%
|
-1,66%
|
-3,16%
|
-0,27%
|
-1,61%
|
2,2%
|
4,16%
|
WPA
2 |
1,070
|
-1,190
|
-0,5200
|
-1,040
|
-0,0900
|
-1,450
|
0,1600
|
1,140
|
Free Cash Flow
1 |
250,1
|
465,8
|
4
|
210,9
|
303,8
|
467
|
511
|
546
|
FCF-marge
|
5,17%
|
9,2%
|
0,1%
|
4,74%
|
6,53%
|
10,1%
|
10,57%
|
10,9%
|
Kasstroomconversie (ebitda)
|
27,96%
|
52,6%
|
0,69%
|
36,56%
|
45,76%
|
65,23%
|
63%
|
64,2%
|
Kasstroomconversie (nettowinst)
|
171,18%
|
-
|
-
|
-
|
-
|
-
|
480,04%
|
262,25%
|
Dividend per aandeel
2 |
0,8200
|
0,9000
|
0,9600
|
1,040
|
1,090
|
1,102
|
1,172
|
1,263
|
Datum van publicatie
|
27/02/20
|
1/03/21
|
1/03/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
1.105
|
1.074
|
1.122
|
1.100
|
1.155
|
1.182
|
1.193
|
1.124
|
1.157
|
1.082
|
1.163
|
1.163
|
1.215
|
1.149
|
1.201
|
EBITDA
1 |
153,3
|
107,4
|
136,7
|
153,3
|
178,7
|
142,7
|
161,5
|
173
|
186,6
|
115,7
|
156,3
|
194,3
|
208,2
|
194,7
|
207,8
|
Bedrijfsresultaat (EBIT)
1 |
131,5
|
86,8
|
116,4
|
133
|
156
|
119,6
|
137,3
|
150,3
|
167,1
|
93
|
140,2
|
177,4
|
200,3
|
172,4
|
179,5
|
Operationele Marge
|
11,9%
|
8,08%
|
10,38%
|
12,09%
|
13,5%
|
10,12%
|
11,51%
|
13,37%
|
14,44%
|
8,59%
|
12,06%
|
15,25%
|
16,48%
|
15%
|
14,94%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-3,5
|
-14,3
|
4,3
|
-
|
-
|
-54,4
|
-98,6
|
-37,65
|
-8,65
|
5,95
|
53,4
|
60,1
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-49,4
|
-23,7
|
-
|
8,4
|
-
|
-32,3
|
2
|
-27,1
|
-6
|
-43,1
|
40,3
|
45,7
|
Nettomarge
|
-
|
-
|
-
|
-4,49%
|
-2,05%
|
-
|
0,7%
|
-
|
-2,79%
|
0,18%
|
-2,33%
|
-0,52%
|
-3,55%
|
3,51%
|
3,8%
|
WPA
|
-
|
-
|
-
|
-0,3700
|
-0,1700
|
-0,0200
|
0,0600
|
-
|
-0,2400
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2400
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2700
|
0,2700
|
0,2700
|
0,2800
|
-
|
0,2800
|
0,2800
|
0,2800
|
-
|
-
|
Datum van publicatie
|
1/03/22
|
11/05/22
|
9/08/22
|
8/11/22
|
27/02/23
|
9/05/23
|
8/08/23
|
7/11/23
|
27/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.015
|
2.925
|
1.656
|
3.506
|
3.322
|
3.209
|
3.012
|
2.813
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,371
x
|
3,302
x
|
2,864
x
|
6,077
x
|
5,004
x
|
4,482
x
|
3,713
x
|
3,308
x
|
Free Cash Flow
1 |
250
|
466
|
4
|
211
|
304
|
467
|
511
|
546
|
ROE (netto-inkomsten/eigen vermogen)
|
9,58%
|
9,74%
|
5,14%
|
5,62%
|
7,33%
|
7,15%
|
8,37%
|
8,75%
|
ROA (netto-inkomsten/totale activa)
|
1,31%
|
-1,43%
|
2,53%
|
2,62%
|
3,23%
|
3,28%
|
4,05%
|
4,38%
|
Totale activa
1 |
11.142
|
11.395
|
-2.720
|
-5.366
|
-393,7
|
-2.264
|
2.630
|
4.757
|
Nettoactief per aandeel
2 |
42,60
|
42,50
|
38,50
|
35,90
|
35,20
|
37,30
|
39,10
|
40,90
|
Cashflow per aandeel
|
2,840
|
-
|
-
|
-
|
3,000
|
-
|
-
|
-
|
Capex
1 |
138
|
170
|
152
|
96,4
|
102
|
113
|
118
|
123
|
Capex/omzet
|
2,85%
|
3,37%
|
3,68%
|
2,17%
|
2,18%
|
2,44%
|
2,43%
|
2,45%
|
Datum van publicatie
|
27/02/20
|
1/03/21
|
1/03/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
27,33
USD Gemiddelde koersdoel
39,5
USD Spread / Gemiddelde doel +44,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +38,59% | 727 mld. | | -7,89% | 347 mld. | | +15,66% | 319 mld. | | +0,24% | 274 mld. | | +13,28% | 238 mld. | | +7,14% | 204 mld. | | -6,18% | 203 mld. | | +4,23% | 161 mld. | | -1,70% | 160 mld. |
Farmaceutische producten - Andere
|