Geschatte realtime
Tradegate
15:12:01 17-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,59
EUR
|
-0,81%
|
|
-1,93%
|
-1,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
216.827
|
204.605
|
331.440
|
287.626
|
162.560
|
156.001
|
-
|
-
|
Bedrijfswaarde
1 |
259.147
|
232.220
|
338.807
|
300.723
|
221.758
|
215.139
|
210.224
|
204.586
|
K/w-verhouding
|
13,7
x
|
21,5
x
|
15,3
x
|
9,37
x
|
77,8
x
|
21
x
|
14,1
x
|
12,7
x
|
Dividendrendement
|
3,68%
|
4,13%
|
2,64%
|
3,14%
|
5,73%
|
6,07%
|
6,19%
|
6,32%
|
Marktkapitalisatie/omzet
|
4,19
x
|
4,88
x
|
4,08
x
|
2,87
x
|
2,78
x
|
2,58
x
|
2,49
x
|
2,46
x
|
Bedrijfswaarde/omzet
|
5,01
x
|
5,54
x
|
4,17
x
|
3
x
|
3,79
x
|
3,56
x
|
3,35
x
|
3,23
x
|
Bedrijfswaarde/EBITDA
|
12,3
x
|
13
x
|
13,3
x
|
7,1
x
|
14,2
x
|
10,1
x
|
8,89
x
|
8,27
x
|
Bedrijfswaarde/FCF
|
24,9
x
|
19,1
x
|
11,3
x
|
11,6
x
|
46,3
x
|
19,9
x
|
14,4
x
|
12,9
x
|
FCF Yield
|
4,02%
|
5,23%
|
8,82%
|
8,66%
|
2,16%
|
5,01%
|
6,93%
|
7,76%
|
Price to Book
|
3,43
x
|
3,24
x
|
4,3
x
|
3
x
|
1,83
x
|
1,8
x
|
1,78
x
|
1,75
x
|
Aantal aandelen (in duizenden)
|
5.534.122
|
5.558.397
|
5.612.867
|
5.613.315
|
5.646.413
|
5.666.593
|
-
|
-
|
Referentieprijs
2 |
39,18
|
36,81
|
59,05
|
51,24
|
28,79
|
27,53
|
27,53
|
27,53
|
Datum van publicatie
|
28/01/20
|
2/02/21
|
8/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
51.750
|
41.908
|
81.288
|
100.330
|
58.496
|
60.506
|
62.720
|
63.350
|
EBITDA
1 |
21.097
|
17.801
|
25.426
|
42.336
|
15.590
|
21.202
|
23.636
|
24.742
|
Bedrijfsresultaat (EBIT)
1 |
19.420
|
13.024
|
20.235
|
37.272
|
9.300
|
16.835
|
19.062
|
20.276
|
Operationele Marge
|
37,53%
|
31,08%
|
24,89%
|
37,15%
|
15,9%
|
27,82%
|
30,39%
|
32,01%
|
Resultaat voor belastingen (EBT)
1 |
17.682
|
7.497
|
24.311
|
34.729
|
1.058
|
11.020
|
13.999
|
14.115
|
Nettowinst (verlies)
1 |
16.273
|
9.616
|
21.979
|
31.372
|
2.119
|
6.882
|
10.514
|
11.497
|
Nettomarge
|
31,45%
|
22,95%
|
27,04%
|
31,27%
|
3,62%
|
11,37%
|
16,76%
|
18,15%
|
WPA
2 |
2,870
|
1,710
|
3,850
|
5,470
|
0,3700
|
1,314
|
1,948
|
2,164
|
Free Cash Flow
1 |
10.412
|
12.151
|
29.869
|
26.031
|
4.793
|
10.786
|
14.571
|
15.876
|
FCF-marge
|
20,12%
|
28,99%
|
36,74%
|
25,95%
|
8,19%
|
17,83%
|
23,23%
|
25,06%
|
Kasstroomconversie (ebitda)
|
49,35%
|
68,26%
|
117,47%
|
61,49%
|
30,74%
|
50,87%
|
61,65%
|
64,17%
|
Kasstroomconversie (nettowinst)
|
63,98%
|
126,36%
|
135,9%
|
82,98%
|
226,19%
|
156,72%
|
138,59%
|
138,09%
|
Dividend per aandeel
2 |
1,440
|
1,520
|
1,560
|
1,610
|
1,650
|
1,671
|
1,703
|
1,741
|
Datum van publicatie
|
28/01/20
|
2/02/21
|
8/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
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 |
23.838
|
25.661
|
27.742
|
22.638
|
24.290
|
18.282
|
12.734
|
13.232
|
14.249
|
14.879
|
13.056
|
14.849
|
17.769
|
15.680
|
13.725
|
EBITDA
1 |
4.403
|
11.135
|
13.583
|
10.325
|
6.772
|
7.857
|
4.925
|
-1.244
|
1.340
|
-
|
3.758
|
4.680
|
4.537
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.126
|
9.948
|
12.408
|
9.142
|
5.253
|
6.370
|
3.319
|
-1.625
|
-330
|
5.912
|
3.423
|
3.804
|
3.977
|
-
|
-
|
Operationele Marge
|
13,11%
|
38,77%
|
44,73%
|
40,38%
|
21,63%
|
34,84%
|
26,06%
|
-12,28%
|
-2,32%
|
39,73%
|
26,22%
|
25,62%
|
22,38%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
9.050
|
-
|
-
|
5.231
|
-
|
-
|
-3.352
|
-4.129
|
3.421
|
1.962
|
2.926
|
3.380
|
-
|
-
|
Nettowinst (verlies)
1 |
3.393
|
7.864
|
9.906
|
8.608
|
4.995
|
5.543
|
2.327
|
-2.382
|
-3.369
|
3.115
|
1.451
|
1.957
|
2.545
|
-
|
-
|
Nettomarge
|
14,23%
|
30,65%
|
35,71%
|
38,02%
|
20,56%
|
30,32%
|
18,27%
|
-18%
|
-23,64%
|
20,94%
|
11,11%
|
13,18%
|
14,32%
|
-
|
-
|
WPA
2 |
0,5900
|
1,370
|
1,730
|
1,510
|
0,8700
|
0,9700
|
0,4100
|
-0,4200
|
-0,6000
|
0,5500
|
0,2412
|
0,3502
|
0,4517
|
-
|
-
|
Dividend per aandeel
2 |
0,3900
|
0,4000
|
0,4000
|
0,4000
|
0,4100
|
0,4100
|
0,4100
|
0,4100
|
0,4200
|
0,4200
|
0,4159
|
0,4159
|
0,4159
|
0,4220
|
0,4220
|
Datum van publicatie
|
8/02/22
|
3/05/22
|
28/07/22
|
1/11/22
|
31/01/23
|
2/05/23
|
1/08/23
|
31/10/23
|
30/01/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
42.320
|
27.615
|
7.367
|
13.097
|
59.198
|
59.138
|
54.223
|
48.585
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,006
x
|
1,551
x
|
0,2897
x
|
0,3094
x
|
3,797
x
|
2,789
x
|
2,294
x
|
1,964
x
|
Free Cash Flow
1 |
10.412
|
12.151
|
29.869
|
26.031
|
4.793
|
10.786
|
14.571
|
15.876
|
ROE (netto-inkomsten/eigen vermogen)
|
25,7%
|
15,2%
|
31,3%
|
43,5%
|
11,4%
|
14%
|
16,6%
|
17%
|
ROA (netto-inkomsten/totale activa)
|
9,96%
|
5,98%
|
13,1%
|
19,9%
|
4,96%
|
4,59%
|
5,8%
|
6,44%
|
Totale activa
1 |
163.456
|
160.910
|
167.853
|
157.490
|
42.750
|
150.025
|
181.221
|
178.414
|
Nettoactief per aandeel
2 |
11,40
|
11,40
|
13,70
|
17,10
|
15,80
|
15,30
|
15,50
|
15,70
|
Cashflow per aandeel
2 |
2,220
|
2,560
|
5,710
|
5,110
|
1,520
|
2,920
|
3,320
|
3,260
|
Capex
1 |
2.176
|
2.252
|
2.711
|
3.236
|
3.907
|
2.668
|
2.810
|
2.814
|
Capex/omzet
|
4,2%
|
5,37%
|
3,34%
|
3,23%
|
6,68%
|
4,41%
|
4,48%
|
4,44%
|
Datum van publicatie
|
28/01/20
|
2/02/21
|
8/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
27,53
USD Gemiddelde koersdoel
31,92
USD Spread / Gemiddelde doel +15,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +50,70% | 791 mld. | | +41,41% | 630 mld. | | +18,77% | 328 mld. | | +8,79% | 298 mld. | | +17,34% | 246 mld. | | +0,08% | 225 mld. | | +10,00% | 218 mld. | | +3,68% | 160 mld. | | -3,41% | 116 mld. |
Farmaceutische producten - Andere
|