Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
70,47
USD
|
+0,47%
|
|
+1,15%
|
+15,11%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.549
|
1.844
|
2.198
|
2.658
|
3.112
|
3.499
|
-
|
-
|
Bedrijfswaarde
1 |
1.549
|
1.844
|
2.198
|
2.658
|
3.112
|
4.569
|
4.325
|
4.078
|
K/w-verhouding
|
-43,3
x
|
13,2
x
|
13,6
x
|
13,1
x
|
-38
x
|
16,3
x
|
15,2
x
|
14,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,59
x
|
1,91
x
|
2,33
x
|
2,45
x
|
2,76
x
|
3,08
x
|
3,01
x
|
2,94
x
|
Bedrijfswaarde/omzet
|
1,59
x
|
1,91
x
|
2,33
x
|
2,45
x
|
2,76
x
|
4,02
x
|
3,72
x
|
3,43
x
|
Bedrijfswaarde/EBITDA
|
4,67
x
|
5,62
x
|
6,68
x
|
7,23
x
|
8,23
x
|
11,9
x
|
11
x
|
10,1
x
|
Bedrijfswaarde/FCF
|
8,66
x
|
9,1
x
|
10,3
x
|
10,6
x
|
14
x
|
17
x
|
15,9
x
|
14,3
x
|
FCF Yield
|
11,5%
|
11%
|
9,71%
|
9,42%
|
7,13%
|
5,87%
|
6,3%
|
7,02%
|
Price to Book
|
1,41
x
|
1,59
x
|
1,62
x
|
1,69
x
|
2,15
x
|
2,16
x
|
1,88
x
|
-
|
Aantal aandelen (in duizenden)
|
51.798
|
50.266
|
49.865
|
50.199
|
49.688
|
49.649
|
-
|
-
|
Referentieprijs
2 |
29,91
|
36,68
|
44,08
|
52,94
|
62,63
|
70,47
|
70,47
|
70,47
|
Datum van publicatie
|
9/05/19
|
7/05/20
|
6/05/21
|
5/05/22
|
4/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
975,8
|
963
|
943,4
|
1.087
|
1.128
|
1.136
|
1.162
|
1.190
|
EBITDA
1 |
331,4
|
328,1
|
328,9
|
367,7
|
378,1
|
383,2
|
393,6
|
404
|
Bedrijfsresultaat (EBIT)
1 |
299,6
|
299,1
|
298,8
|
326,7
|
347,8
|
350,9
|
360,5
|
369,4
|
Operationele Marge
|
30,71%
|
31,06%
|
31,67%
|
30,06%
|
30,84%
|
30,9%
|
31,03%
|
31,04%
|
Resultaat voor belastingen (EBT)
1 |
-38,06
|
191,2
|
204,1
|
262,5
|
-93,92
|
283,5
|
304
|
315,7
|
Nettowinst (verlies)
1 |
-35,8
|
142,3
|
164,7
|
205,4
|
-82,31
|
216,7
|
230,8
|
239,1
|
Nettomarge
|
-3,67%
|
14,77%
|
17,46%
|
18,9%
|
-7,3%
|
19,08%
|
19,87%
|
20,09%
|
WPA
2 |
-0,6900
|
2,780
|
3,250
|
4,040
|
-1,650
|
4,331
|
4,627
|
4,855
|
Free Cash Flow
1 |
178,8
|
202,6
|
213,4
|
250,3
|
221,9
|
268,1
|
272,4
|
286,1
|
FCF-marge
|
18,32%
|
21,03%
|
22,62%
|
23,03%
|
19,68%
|
23,61%
|
23,45%
|
24,03%
|
Kasstroomconversie (ebitda)
|
53,95%
|
61,74%
|
64,87%
|
68,08%
|
58,7%
|
69,97%
|
69,2%
|
70,82%
|
Kasstroomconversie (nettowinst)
|
-
|
142,37%
|
129,56%
|
121,86%
|
-
|
123,7%
|
118,01%
|
119,63%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/05/19
|
7/05/20
|
6/05/21
|
5/05/22
|
4/05/23
|
-
|
-
|
-
|
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 |
276,2
|
274,5
|
266,9
|
277,1
|
289,3
|
275,5
|
285,9
|
279,3
|
286,3
|
282,7
|
287,4
|
285,5
|
293,1
|
289,4
|
294,7
|
EBITDA
1 |
92,72
|
90,47
|
85,42
|
94,57
|
91,82
|
94,16
|
97,53
|
93,98
|
95,66
|
93,8
|
98,55
|
97,19
|
98,81
|
97,38
|
102,1
|
Bedrijfsresultaat (EBIT)
1 |
84,76
|
82,42
|
76,94
|
86,19
|
83,57
|
86,03
|
89,22
|
85,19
|
88,25
|
86,83
|
90,68
|
88,17
|
90,28
|
89,58
|
93,37
|
Operationele Marge
|
30,68%
|
30,03%
|
28,82%
|
31,11%
|
28,89%
|
31,23%
|
31,21%
|
30,5%
|
30,82%
|
30,71%
|
31,56%
|
30,88%
|
30,8%
|
30,96%
|
31,69%
|
Resultaat voor belastingen (EBT)
1 |
59,63
|
65,49
|
60,96
|
70,9
|
66,59
|
68,12
|
-299,5
|
68,71
|
70,42
|
69,58
|
74,75
|
73,46
|
75,82
|
76
|
80,35
|
Nettowinst (verlies)
1 |
45,32
|
50,22
|
52,09
|
55,27
|
51,02
|
51,95
|
-240,6
|
53,28
|
53,56
|
53,05
|
56,87
|
55,91
|
57,7
|
57,81
|
61,16
|
Nettomarge
|
16,41%
|
18,3%
|
19,51%
|
19,95%
|
17,64%
|
18,86%
|
-84,15%
|
19,07%
|
18,71%
|
18,76%
|
19,79%
|
19,58%
|
19,69%
|
19,98%
|
20,76%
|
WPA
2 |
0,8900
|
0,9900
|
1,020
|
1,090
|
1,020
|
1,040
|
-4,830
|
1,060
|
1,070
|
1,060
|
1,140
|
1,116
|
1,154
|
1,156
|
1,226
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
3/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
2/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
1.071
|
826
|
579
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
2,794
x
|
2,099
x
|
1,434
x
|
Free Cash Flow
1 |
179
|
203
|
213
|
250
|
222
|
268
|
272
|
286
|
ROE (netto-inkomsten/eigen vermogen)
|
12,8%
|
13,4%
|
13%
|
14,1%
|
14%
|
13,6%
|
12,7%
|
12,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
6,3%
|
6,2%
|
5,9%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
3.440
|
3.723
|
4.053
|
Nettoactief per aandeel
2 |
21,20
|
23,10
|
27,20
|
31,40
|
29,10
|
32,60
|
37,40
|
-
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
5,420
|
5,130
|
5,370
|
Capex
1 |
10,5
|
14,6
|
22,2
|
9,64
|
7,78
|
10,1
|
12
|
12,3
|
Capex/omzet
|
1,07%
|
1,51%
|
2,36%
|
0,89%
|
0,69%
|
0,89%
|
1,04%
|
1,03%
|
Datum van publicatie
|
9/05/19
|
7/05/20
|
6/05/21
|
5/05/22
|
4/05/23
|
-
|
-
|
-
|
Laatste slotkoers
70,47
USD Gemiddelde koersdoel
74,33
USD Spread / Gemiddelde doel +5,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,11% | 3,5 mld. | | +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
|