Beurs gesloten -
Nasdaq
22:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
49,28
USD
|
+1,21%
|
|
+0,55%
|
-0,90%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
112.310
|
98.877
|
111.194
|
112.665
|
112.549
|
117.785
|
-
|
-
|
Bedrijfswaarde
1 |
128.816
|
107.666
|
121.177
|
119.102
|
120.342
|
124.347
|
119.736
|
115.017
|
K/w-verhouding
|
40
x
|
8,01
x
|
17,8
x
|
16,7
x
|
20,8
x
|
16,6
x
|
13,7
x
|
12,2
x
|
Dividendrendement
|
3,51%
|
4,07%
|
3,76%
|
3,96%
|
4,19%
|
4,08%
|
4,32%
|
4,73%
|
Marktkapitalisatie/omzet
|
3,11
x
|
2,74
x
|
2,94
x
|
2,62
x
|
2,61
x
|
2,55
x
|
2,36
x
|
2,23
x
|
Bedrijfswaarde/omzet
|
3,57
x
|
2,99
x
|
3,21
x
|
2,77
x
|
2,79
x
|
2,69
x
|
2,4
x
|
2,18
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
9,41
x
|
9,95
x
|
8,14
x
|
8,44
x
|
9,15
x
|
7,7
x
|
6,92
x
|
Bedrijfswaarde/FCF
|
21,7
x
|
15,4
x
|
15
x
|
14
x
|
14,2
x
|
16,8
x
|
13
x
|
11,2
x
|
FCF Yield
|
4,6%
|
6,48%
|
6,68%
|
7,12%
|
7,04%
|
5,94%
|
7,71%
|
8,92%
|
Price to Book
|
1,9
x
|
1,57
x
|
1,62
x
|
1,5
x
|
1,52
x
|
1,55
x
|
1,47
x
|
1,39
x
|
Aantal aandelen (in duizenden)
|
1.253.178
|
1.256.375
|
1.255.293
|
1.254.060
|
1.253.891
|
1.248.646
|
-
|
-
|
Referentieprijs
2 |
89,62
|
78,70
|
88,58
|
89,84
|
89,76
|
94,33
|
94,33
|
94,33
|
Datum van publicatie
|
6/02/20
|
5/02/21
|
4/02/22
|
3/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
36.126
|
36.041
|
37.761
|
42.997
|
43.070
|
46.243
|
49.924
|
52.762
|
EBITDA
1 |
11.904
|
11.443
|
12.183
|
14.627
|
14.259
|
13.588
|
15.545
|
16.612
|
Bedrijfsresultaat (EBIT)
1 |
9.758
|
9.762
|
10.714
|
13.040
|
12.670
|
12.349
|
13.989
|
15.126
|
Operationele Marge
|
27,01%
|
27,09%
|
28,37%
|
30,33%
|
29,42%
|
26,71%
|
28,02%
|
28,67%
|
Resultaat voor belastingen (EBT)
1 |
2.822
|
13.804
|
7.798
|
8.268
|
7.038
|
8.803
|
11.889
|
13.431
|
Nettowinst (verlies)
1 |
2.806
|
12.314
|
6.223
|
6.720
|
5.400
|
7.131
|
8.657
|
9.579
|
Nettomarge
|
7,77%
|
34,17%
|
16,48%
|
15,63%
|
12,54%
|
15,42%
|
17,34%
|
18,16%
|
WPA
2 |
2,240
|
9,820
|
4,970
|
5,370
|
4,310
|
5,671
|
6,896
|
7,732
|
Free Cash Flow
1 |
5.928
|
6.982
|
8.096
|
8.483
|
8.478
|
7.389
|
9.235
|
10.260
|
FCF-marge
|
16,41%
|
19,37%
|
21,44%
|
19,73%
|
19,68%
|
15,98%
|
18,5%
|
19,45%
|
Kasstroomconversie (ebitda)
|
49,8%
|
61,02%
|
66,45%
|
58%
|
59,46%
|
54,38%
|
59,41%
|
61,76%
|
Kasstroomconversie (nettowinst)
|
211,26%
|
56,7%
|
130,1%
|
126,24%
|
157%
|
103,62%
|
106,68%
|
107,11%
|
Dividend per aandeel
2 |
3,150
|
3,200
|
3,330
|
3,560
|
3,760
|
3,846
|
4,070
|
4,457
|
Datum van publicatie
|
6/02/20
|
5/02/21
|
4/02/22
|
3/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
10.432
|
9.994
|
9.674
|
10.116
|
12.482
|
10.725
|
10.222
|
9.965
|
11.964
|
10.919
|
10.464
|
10.464
|
12.969
|
11.883
|
10.805
|
EBITDA
1 |
3.952
|
2.623
|
3.426
|
3.163
|
4.931
|
3.107
|
3.703
|
3.087
|
4.460
|
3.009
|
3.192
|
2.705
|
4.327
|
2.628
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.558
|
2.256
|
3.065
|
2.753
|
4.498
|
2.724
|
3.333
|
2.726
|
4.028
|
2.583
|
2.843
|
2.558
|
4.212
|
2.825
|
3.045
|
Operationele Marge
|
34,11%
|
22,57%
|
31,68%
|
27,21%
|
36,04%
|
25,4%
|
32,61%
|
27,36%
|
33,67%
|
23,66%
|
27,17%
|
24,45%
|
32,48%
|
23,77%
|
28,18%
|
Resultaat voor belastingen (EBT)
1 |
2.957
|
1.391
|
2.349
|
1.383
|
2.666
|
1.921
|
2.468
|
1.718
|
2.971
|
-249
|
1.310
|
1.892
|
3.789
|
2.281
|
-
|
Nettowinst (verlies)
1 |
2.317
|
1.131
|
2.009
|
1.175
|
2.076
|
1.460
|
1.995
|
1.435
|
2.525
|
-555
|
1.133
|
1.478
|
2.824
|
1.651
|
-
|
Nettomarge
|
22,21%
|
11,32%
|
20,77%
|
11,62%
|
16,63%
|
13,61%
|
19,52%
|
14,4%
|
21,1%
|
-5,08%
|
10,83%
|
14,13%
|
21,77%
|
13,9%
|
-
|
WPA
2 |
1,850
|
0,9000
|
1,610
|
0,9400
|
1,660
|
1,160
|
1,600
|
1,150
|
2,010
|
-0,4400
|
0,9100
|
1,178
|
2,239
|
1,310
|
-
|
Dividend per aandeel
2 |
-
|
3,330
|
-
|
-
|
-
|
3,560
|
-
|
-
|
-
|
3,760
|
0,9292
|
0,9289
|
0,9289
|
0,9289
|
0,9885
|
Datum van publicatie
|
28/10/21
|
4/02/22
|
28/04/22
|
28/07/22
|
28/10/22
|
3/02/23
|
27/04/23
|
28/07/23
|
27/10/23
|
1/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
16.506
|
8.789
|
9.983
|
6.437
|
7.793
|
6.562
|
1.952
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.768
|
Hefboom (schuld/ebitda)
|
1,387
x
|
0,7681
x
|
0,8194
x
|
0,4401
x
|
0,5465
x
|
0,4829
x
|
0,1256
x
|
-
|
Free Cash Flow
1 |
5.928
|
6.982
|
8.096
|
8.483
|
8.478
|
7.389
|
9.235
|
10.260
|
ROE (netto-inkomsten/eigen vermogen)
|
12,7%
|
12,1%
|
12,5%
|
14,4%
|
13,6%
|
12,5%
|
13,6%
|
14%
|
ROA (netto-inkomsten/totale activa)
|
2,5%
|
6,47%
|
5,3%
|
8,37%
|
4,27%
|
6,36%
|
7,22%
|
7,45%
|
Totale activa
1 |
112.072
|
190.442
|
117.327
|
80.248
|
126.517
|
112.069
|
119.879
|
128.499
|
Nettoactief per aandeel
2 |
47,20
|
50,30
|
54,80
|
59,70
|
59,20
|
61,00
|
64,20
|
67,70
|
Cashflow per aandeel
2 |
6,160
|
5,940
|
8,360
|
8,410
|
8,200
|
8,120
|
9,500
|
11,00
|
Capex
1 |
1.816
|
1.329
|
2.043
|
2.201
|
3.024
|
1.948
|
2.420
|
2.523
|
Capex/omzet
|
5,03%
|
3,69%
|
5,41%
|
5,12%
|
7,02%
|
4,21%
|
4,85%
|
4,78%
|
Datum van publicatie
|
6/02/20
|
5/02/21
|
4/02/22
|
3/02/23
|
1/02/24
|
-
|
-
|
-
|
Laatste slotkoers
94,33
EUR Gemiddelde koersdoel
108,1
EUR Spread / Gemiddelde doel +14,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +30,38% | 684 mld. | | +26,51% | 568 mld. | | -4,36% | 361 mld. | | +19,30% | 329 mld. | | +3,73% | 284 mld. | | +16,70% | 240 mld. | | +8,78% | 208 mld. | | -7,93% | 200 mld. | | +7,68% | 166 mld. |
Farmaceutische producten - Andere
|