Beurs gesloten -
Xetra
17:36:21 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,2
EUR
|
0,00%
|
|
-0,89%
|
-1,33%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
312
|
296,4
|
319,2
|
266,4
|
266,4
|
-
|
Bedrijfswaarde
1 |
304,4
|
275,8
|
368,1
|
267,4
|
253,5
|
237,5
|
K/w-verhouding
|
29,2
x
|
27,8
x
|
26,6
x
|
18
x
|
16
x
|
13,9
x
|
Dividendrendement
|
-
|
1,82%
|
1,84%
|
2,5%
|
2,79%
|
3,11%
|
Marktkapitalisatie/omzet
|
4,93
x
|
4,54
x
|
3,72
x
|
2,7
x
|
2,51
x
|
2,32
x
|
Bedrijfswaarde/omzet
|
4,81
x
|
4,22
x
|
4,29
x
|
2,71
x
|
2,39
x
|
2,07
x
|
Bedrijfswaarde/EBITDA
|
17,9
x
|
14,2
x
|
13
x
|
8,32
x
|
7,27
x
|
6,2
x
|
Bedrijfswaarde/FCF
|
20,2
x
|
22,7
x
|
15,4
x
|
12,6
x
|
10,1
x
|
8,65
x
|
FCF Yield
|
4,94%
|
4,4%
|
6,5%
|
7,96%
|
9,9%
|
11,6%
|
Price to Book
|
27,1
x
|
13,4
x
|
10,3
x
|
6,67
x
|
5,33
x
|
4,31
x
|
Aantal aandelen (in duizenden)
|
12.000
|
12.000
|
12.000
|
12.000
|
12.000
|
-
|
Referentieprijs
2 |
26,00
|
24,70
|
26,60
|
22,20
|
22,20
|
22,20
|
Datum van publicatie
|
29/04/21
|
28/04/22
|
28/04/23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
63,25
|
65,34
|
85,82
|
98,7
|
106,1
|
114,8
|
EBITDA
1 |
17
|
19,43
|
28,23
|
32,15
|
34,9
|
38,3
|
Bedrijfsresultaat (EBIT)
1 |
16,52
|
15,9
|
19
|
30,85
|
33,5
|
36,8
|
Operationele Marge
|
26,12%
|
24,33%
|
22,14%
|
31,26%
|
31,57%
|
32,06%
|
Resultaat voor belastingen (EBT)
1 |
14,15
|
14,21
|
15,8
|
20
|
24
|
27
|
Nettowinst (verlies)
1 |
10,64
|
10,69
|
11,95
|
14,5
|
16,9
|
19,1
|
Nettomarge
|
16,82%
|
16,36%
|
13,93%
|
14,69%
|
15,93%
|
16,64%
|
WPA
2 |
0,8900
|
0,8900
|
1,000
|
1,230
|
1,385
|
1,600
|
Free Cash Flow
1 |
15,04
|
12,15
|
23,93
|
21,3
|
25,1
|
27,45
|
FCF-marge
|
23,78%
|
18,59%
|
27,88%
|
21,58%
|
23,66%
|
23,91%
|
Kasstroomconversie (ebitda)
|
88,46%
|
62,51%
|
84,76%
|
66,25%
|
71,92%
|
71,67%
|
Kasstroomconversie (nettowinst)
|
141,33%
|
113,62%
|
200,15%
|
146,9%
|
148,52%
|
143,72%
|
Dividend per aandeel
2 |
-
|
0,4500
|
0,4900
|
0,5550
|
0,6200
|
0,6900
|
Datum van publicatie
|
29/04/21
|
28/04/22
|
28/04/23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 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
|
---|
Omzet
1 |
-
|
19,7
|
19,18
|
20,57
|
21,43
|
41,99
|
21,95
|
21,88
|
24,01
|
25,7
|
49,71
|
25,97
|
24,2
|
EBITDA
1 |
-
|
-
|
6,192
|
4,997
|
7,079
|
12,08
|
8,3
|
7,853
|
7,011
|
8,417
|
15,43
|
9,289
|
7,5
|
Bedrijfsresultaat (EBIT)
1 |
-
|
5,735
|
4,575
|
2,731
|
4,778
|
7,509
|
5,981
|
5,489
|
4,7
|
6,06
|
10,76
|
6,948
|
7
|
Operationele Marge
|
-
|
29,11%
|
23,85%
|
13,28%
|
22,3%
|
17,88%
|
27,25%
|
25,09%
|
19,57%
|
23,58%
|
21,65%
|
26,76%
|
28,93%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
7,106
|
-
|
2,393
|
1,681
|
2,984
|
4,665
|
3,946
|
3,343
|
2,845
|
4,017
|
6,862
|
4,786
|
3,2
|
Nettomarge
|
-
|
-
|
12,48%
|
8,17%
|
13,93%
|
11,11%
|
17,98%
|
15,28%
|
11,85%
|
15,63%
|
13,8%
|
18,43%
|
13,22%
|
WPA
2 |
0,5900
|
-
|
0,2000
|
-
|
0,2500
|
0,3900
|
0,3300
|
0,2800
|
0,2400
|
0,3300
|
0,5700
|
0,4000
|
0,2700
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/09/20
|
30/11/21
|
28/04/22
|
31/05/22
|
28/09/22
|
28/09/22
|
30/11/22
|
28/04/23
|
26/05/23
|
30/09/23
|
30/09/23
|
28/11/23
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
-
|
48,9
|
1,05
|
-
|
-
|
Nettokaspositie
1 |
7,62
|
20,6
|
-
|
-
|
12,9
|
28,9
|
Hefboom (schuld/ebitda)
|
-
|
-
|
1,732
x
|
0,0327
x
|
-
|
-
|
Free Cash Flow
1 |
15
|
12,1
|
23,9
|
21,3
|
25,1
|
27,5
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
63,4%
|
44,9%
|
45,1%
|
39,9%
|
36,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
0,9600
|
1,850
|
2,590
|
3,330
|
4,160
|
5,150
|
Cashflow per aandeel
|
1,290
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
0,42
|
0,09
|
0,79
|
0,5
|
0,25
|
0,25
|
Capex/omzet
|
0,66%
|
0,14%
|
0,92%
|
0,51%
|
0,24%
|
0,22%
|
Datum van publicatie
|
29/04/21
|
28/04/22
|
28/04/23
|
-
|
-
|
-
|
Laatste slotkoers
22,2
EUR Gemiddelde koersdoel
37
EUR Spread / Gemiddelde doel +66,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,33% | 284 mln. | | +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
|