Real Time
Euronext Paris
09:51:46 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
349
EUR
|
+0,58%
|
|
-2,79%
|
-2,92%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.993
|
2.008
|
3.584
|
1.927
|
3.035
|
2.904
|
-
|
-
|
Bedrijfswaarde
1 |
2.361
|
1.917
|
3.510
|
1.848
|
2.983
|
2.978
|
2.860
|
2.908
|
K/w-verhouding
|
38,7
x
|
14,6
x
|
31,7
x
|
15,8
x
|
25
x
|
21
x
|
18,9
x
|
16,8
x
|
Dividendrendement
|
-
|
0,32%
|
0,29%
|
0,58%
|
0,37%
|
0,42%
|
0,47%
|
0,56%
|
Marktkapitalisatie/omzet
|
2,12
x
|
2,15
x
|
3,37
x
|
1,58
x
|
2,43
x
|
2,11
x
|
1,96
x
|
1,87
x
|
Bedrijfswaarde/omzet
|
2,52
x
|
2,05
x
|
3,3
x
|
1,52
x
|
2,39
x
|
2,16
x
|
1,93
x
|
1,87
x
|
Bedrijfswaarde/EBITDA
|
14,6
x
|
11,3
x
|
16,3
x
|
8,27
x
|
12,8
x
|
11,4
x
|
9,86
x
|
9,09
x
|
Bedrijfswaarde/FCF
|
21,7
x
|
21,3
x
|
36,5
x
|
40,7
x
|
50,8
x
|
34,1
x
|
25,1
x
|
22,9
x
|
FCF Yield
|
4,6%
|
4,69%
|
2,74%
|
2,46%
|
1,97%
|
2,93%
|
3,99%
|
4,37%
|
Price to Book
|
3,85
x
|
3,22
x
|
4,95
x
|
2,29
x
|
3,34
x
|
2,81
x
|
2,41
x
|
2,06
x
|
Aantal aandelen (in duizenden)
|
8.427
|
8.436
|
8.443
|
8.451
|
8.443
|
8.370
|
-
|
-
|
Referentieprijs
2 |
236,5
|
238,0
|
424,5
|
228,0
|
359,5
|
347,0
|
347,0
|
347,0
|
Datum van publicatie
|
16/03/20
|
17/03/21
|
22/03/22
|
23/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
938,3
|
934,2
|
1.064
|
1.216
|
1.247
|
1.378
|
1.480
|
1.553
|
EBITDA
1 |
162,1
|
169,1
|
215,1
|
223,4
|
232,8
|
261,1
|
290,2
|
320
|
Bedrijfsresultaat (EBIT)
1 |
107,4
|
120,5
|
168,9
|
182,8
|
184,9
|
201,9
|
226,9
|
249,5
|
Operationele Marge
|
11,45%
|
12,9%
|
15,87%
|
15,03%
|
14,83%
|
14,65%
|
15,33%
|
16,06%
|
Resultaat voor belastingen (EBT)
1 |
77,67
|
175,2
|
159,1
|
176,4
|
174,2
|
194,6
|
220,2
|
251,2
|
Nettowinst (verlies)
1 |
51,6
|
137,5
|
113,2
|
122
|
121,3
|
138,8
|
154,9
|
173,6
|
Nettomarge
|
5,5%
|
14,72%
|
10,64%
|
10,03%
|
9,73%
|
10,07%
|
10,47%
|
11,18%
|
WPA
2 |
6,110
|
16,29
|
13,40
|
14,43
|
14,38
|
16,56
|
18,33
|
20,69
|
Free Cash Flow
1 |
108,6
|
89,92
|
96,25
|
45,41
|
58,74
|
87,28
|
114,1
|
127,2
|
FCF-marge
|
11,58%
|
9,63%
|
9,05%
|
3,73%
|
4,71%
|
6,33%
|
7,71%
|
8,19%
|
Kasstroomconversie (ebitda)
|
67,02%
|
53,17%
|
44,76%
|
20,33%
|
25,23%
|
33,43%
|
39,32%
|
39,76%
|
Kasstroomconversie (nettowinst)
|
210,5%
|
65,4%
|
85,03%
|
37,22%
|
48,43%
|
62,87%
|
73,63%
|
73,27%
|
Dividend per aandeel
2 |
-
|
0,7500
|
1,250
|
1,320
|
1,320
|
1,459
|
1,626
|
1,950
|
Datum van publicatie
|
16/03/20
|
17/03/21
|
22/03/22
|
23/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
-
|
478,3
|
529,4
|
288,2
|
246,4
|
318
|
298,4
|
616,4
|
304,9
|
295,2
|
609,9
|
314,8
|
321,7
|
345,7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
48
|
79,1
|
-
|
-
|
-
|
-
|
-
|
115,5
|
-
|
-
|
108,5
|
-
|
-
|
-
|
Operationele Marge
|
-
|
16,54%
|
-
|
-
|
-
|
-
|
-
|
18,74%
|
-
|
-
|
17,79%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/03/20
|
20/07/20
|
-
|
18/10/21
|
22/03/22
|
15/06/22
|
15/09/22
|
15/09/22
|
18/10/22
|
19/09/23
|
-
|
23/10/23
|
19/03/24
|
16/04/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
368
|
-
|
-
|
-
|
-
|
73,5
|
-
|
4,17
|
Nettokaspositie
1 |
-
|
90,2
|
73,8
|
79,4
|
52,4
|
-
|
44
|
-
|
Hefboom (schuld/ebitda)
|
2,273
x
|
-
|
-
|
-
|
-
|
0,2817
x
|
-
|
0,013
x
|
Free Cash Flow
1 |
109
|
89,9
|
96,3
|
45,4
|
58,7
|
87,3
|
114
|
127
|
ROE (netto-inkomsten/eigen vermogen)
|
10,5%
|
24,1%
|
16,8%
|
15,6%
|
13,9%
|
13,6%
|
13,5%
|
13,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
9,62%
|
8,7%
|
9%
|
9%
|
-
|
Totale activa
1 |
-
|
-
|
-
|
1.268
|
1.395
|
1.542
|
1.721
|
-
|
Nettoactief per aandeel
2 |
61,40
|
73,80
|
85,80
|
99,40
|
108,0
|
123,0
|
144,0
|
169,0
|
Cashflow per aandeel
2 |
15,60
|
14,30
|
15,40
|
11,70
|
14,10
|
22,60
|
25,40
|
-
|
Capex
1 |
23
|
31
|
33,7
|
53,6
|
59,9
|
89,6
|
79,9
|
82,2
|
Capex/omzet
|
2,45%
|
3,32%
|
3,16%
|
4,41%
|
4,8%
|
6,5%
|
5,4%
|
5,29%
|
Datum van publicatie
|
16/03/20
|
17/03/21
|
22/03/22
|
23/03/23
|
19/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
347
EUR Gemiddelde koersdoel
368
EUR Spread / Gemiddelde doel +6,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,92% | 3,1 mld. | | -11,74% | 6,48 mld. | | +24,75% | 3,7 mld. | | -2,53% | 1,44 mld. | | -15,13% | 1,37 mld. | | -25,63% | 1,24 mld. | | -8,11% | 1,19 mld. | | -10,84% | 1,17 mld. | | -.--% | 1,05 mld. | | -7,64% | 819 mln. |
Diergeneesmiddelen
|