Beurs gesloten -
OTC Markets
21:52:12 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
77,77
USD
|
-0,71%
|
|
-0,04%
|
+78,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.355
|
15.962
|
18.947
|
13.973
|
14.969
|
27.068
|
-
|
-
|
Bedrijfswaarde
1 |
13.343
|
17.373
|
19.807
|
15.973
|
17.146
|
28.738
|
27.901
|
26.903
|
K/w-verhouding
|
16,8
x
|
21,8
x
|
17,9
x
|
33,4
x
|
44,8
x
|
68,1
x
|
32,2
x
|
23,2
x
|
Dividendrendement
|
1,75%
|
1,5%
|
1,3%
|
1,81%
|
1,72%
|
0,99%
|
1,01%
|
1,02%
|
Marktkapitalisatie/omzet
|
2,72
x
|
2,99
x
|
3,28
x
|
2,53
x
|
2,85
x
|
4,79
x
|
4,21
x
|
3,77
x
|
Bedrijfswaarde/omzet
|
2,72
x
|
3,25
x
|
3,43
x
|
2,9
x
|
3,26
x
|
5,09
x
|
4,33
x
|
3,75
x
|
Bedrijfswaarde/EBITDA
|
9,32
x
|
12,1
x
|
12,1
x
|
12,7
x
|
12,7
x
|
21,1
x
|
14,4
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
17
x
|
21,1
x
|
15,6
x
|
18,4
x
|
38,5
x
|
29
x
|
20
x
|
15,2
x
|
FCF Yield
|
5,87%
|
4,75%
|
6,42%
|
5,43%
|
2,6%
|
3,45%
|
5%
|
6,6%
|
Price to Book
|
1,9
x
|
2,2
x
|
2,32
x
|
1,58
x
|
1,67
x
|
2,95
x
|
2,75
x
|
2,47
x
|
Aantal aandelen (in duizenden)
|
188.367
|
188.941
|
188.812
|
189.959
|
189.721
|
189.751
|
-
|
-
|
Referentieprijs
2 |
70,90
|
84,48
|
100,4
|
73,56
|
78,90
|
142,6
|
142,6
|
142,6
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.913
|
5.347
|
5.777
|
5.517
|
5.252
|
5.651
|
6.437
|
7.181
|
EBITDA
1 |
1.431
|
1.441
|
1.641
|
1.260
|
1.349
|
1.363
|
1.939
|
2.378
|
Bedrijfsresultaat (EBIT)
1 |
1.118
|
1.093
|
1.318
|
675
|
657
|
696,4
|
1.246
|
1.662
|
Operationele Marge
|
22,76%
|
20,44%
|
22,81%
|
12,23%
|
12,51%
|
12,32%
|
19,36%
|
23,15%
|
Resultaat voor belastingen (EBT)
1 |
960
|
880
|
1.226
|
511
|
441
|
500,5
|
1.085
|
1.566
|
Nettowinst (verlies)
1 |
792
|
732
|
1.058
|
418
|
343
|
405,7
|
860,6
|
1.261
|
Nettomarge
|
16,12%
|
13,69%
|
18,31%
|
7,58%
|
6,53%
|
7,18%
|
13,37%
|
17,56%
|
WPA
2 |
4,230
|
3,870
|
5,600
|
2,200
|
1,760
|
2,094
|
4,428
|
6,153
|
Free Cash Flow
1 |
783
|
825
|
1.271
|
867
|
445
|
992
|
1.395
|
1.775
|
FCF-marge
|
15,94%
|
15,43%
|
22%
|
15,72%
|
8,47%
|
17,55%
|
21,68%
|
24,71%
|
Kasstroomconversie (ebitda)
|
54,72%
|
57,25%
|
77,45%
|
68,81%
|
32,99%
|
72,78%
|
71,95%
|
74,63%
|
Kasstroomconversie (nettowinst)
|
98,86%
|
112,7%
|
120,13%
|
207,42%
|
129,74%
|
244,51%
|
162,13%
|
140,71%
|
Dividend per aandeel
2 |
1,240
|
1,270
|
1,300
|
1,330
|
1,360
|
1,408
|
1,444
|
1,449
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
|
2.590
|
2.608
|
2.739
|
2.778
|
2.999
|
-
|
2.925
|
2.592
|
2.589
|
2.663
|
2.687
|
2.940
|
EBITDA
|
707
|
783
|
658
|
843
|
798
|
-
|
814
|
446
|
801
|
548
|
584,5
|
-
|
Bedrijfsresultaat (EBIT)
1 |
547
|
614
|
479
|
682
|
636
|
234
|
551
|
124
|
486
|
171
|
274,1
|
437,4
|
Operationele Marge
|
21,12%
|
23,54%
|
17,49%
|
24,55%
|
21,21%
|
-
|
18,84%
|
4,78%
|
18,77%
|
6,42%
|
10,2%
|
14,88%
|
Resultaat voor belastingen (EBT)
|
416
|
458
|
422
|
643
|
583
|
-
|
481
|
30
|
401
|
40
|
-
|
-
|
Nettowinst (verlies)
|
381
|
363
|
369
|
571
|
487
|
-
|
399
|
19
|
311
|
32
|
-
|
-
|
Nettomarge
|
14,71%
|
13,92%
|
13,47%
|
20,55%
|
16,24%
|
-
|
13,64%
|
0,73%
|
12,01%
|
1,2%
|
-
|
-
|
WPA
|
2,030
|
1,920
|
1,950
|
3,020
|
2,580
|
-
|
2,100
|
0,1000
|
1,600
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
27/07/20
|
25/02/21
|
29/07/21
|
24/02/22
|
28/07/22
|
28/07/22
|
22/02/23
|
27/07/23
|
28/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.411
|
860
|
2.000
|
2.177
|
1.670
|
833
|
-
|
Nettokaspositie
1 |
12
|
-
|
-
|
-
|
-
|
-
|
-
|
165
|
Hefboom (schuld/ebitda)
|
-
|
0,9792
x
|
0,5241
x
|
1,587
x
|
1,614
x
|
1,225
x
|
0,4297
x
|
-
|
Free Cash Flow
1 |
783
|
825
|
1.271
|
867
|
445
|
992
|
1.395
|
1.775
|
ROE (netto-inkomsten/eigen vermogen)
|
14,6%
|
14,2%
|
15,7%
|
9,5%
|
8,83%
|
7,71%
|
12,2%
|
14%
|
ROA (netto-inkomsten/totale activa)
|
7,34%
|
8,32%
|
8,91%
|
5,51%
|
5,07%
|
3,48%
|
5,25%
|
6,37%
|
Totale activa
1 |
10.798
|
8.798
|
11.878
|
7.583
|
6.767
|
11.646
|
16.402
|
19.792
|
Nettoactief per aandeel
2 |
37,30
|
38,50
|
43,20
|
46,60
|
47,30
|
48,30
|
51,90
|
57,90
|
Cashflow per aandeel
2 |
4,710
|
5,570
|
8,000
|
5,740
|
3,900
|
5,420
|
7,750
|
9,690
|
Capex
1 |
99
|
256
|
282
|
252
|
316
|
265
|
288
|
317
|
Capex/omzet
|
2,02%
|
4,79%
|
4,88%
|
4,57%
|
6,02%
|
4,69%
|
4,47%
|
4,42%
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
142,6
EUR Gemiddelde koersdoel
140,3
EUR Spread / Gemiddelde doel -1,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,40% | 101 mld. | | +8,42% | 42,18 mld. | | -13,04% | 32,26 mld. | | -10,92% | 16,06 mld. | | +1,93% | 14,45 mld. | | -6,77% | 12,01 mld. | | +177,16% | 10,71 mld. | | +4,12% | 8,89 mld. | | -56,13% | 8,83 mld. |
Biofarmaceutica
|