Beurs gesloten -
Nasdaq
22:00:00 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
312,5
USD
|
-0,71%
|
|
+0,75%
|
+8,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
143.240
|
133.852
|
126.718
|
140.139
|
154.142
|
167.620
|
-
|
-
|
Bedrijfswaarde
1 |
164.232
|
156.191
|
151.990
|
169.779
|
207.811
|
216.089
|
211.132
|
206.833
|
K/w-verhouding
|
18,7
x
|
18,7
x
|
21,9
x
|
21,7
x
|
23,1
x
|
40,4
x
|
24,9
x
|
23,8
x
|
Dividendrendement
|
2,41%
|
2,78%
|
3,13%
|
2,95%
|
2,96%
|
2,97%
|
3,2%
|
3,37%
|
Marktkapitalisatie/omzet
|
6,13
x
|
5,26
x
|
4,88
x
|
5,32
x
|
5,47
x
|
5,08
x
|
4,93
x
|
4,83
x
|
Bedrijfswaarde/omzet
|
7,03
x
|
6,14
x
|
5,85
x
|
6,45
x
|
7,37
x
|
6,55
x
|
6,21
x
|
5,96
x
|
Bedrijfswaarde/EBITDA
|
12,3
x
|
9,8
x
|
9,61
x
|
10,5
x
|
11,9
x
|
11,6
x
|
11
x
|
10,4
x
|
Bedrijfswaarde/FCF
|
19,2
x
|
15,8
x
|
18,1
x
|
19,3
x
|
28,2
x
|
14,2
x
|
16,5
x
|
15,9
x
|
FCF Yield
|
5,2%
|
6,33%
|
5,51%
|
5,17%
|
3,54%
|
7,02%
|
6,04%
|
6,3%
|
Price to Book
|
14,7
x
|
14,1
x
|
18,7
x
|
38,3
x
|
24,7
x
|
30,3
x
|
23,8
x
|
25,7
x
|
Aantal aandelen (in duizenden)
|
594.184
|
582.169
|
563.266
|
533.579
|
535.178
|
536.435
|
-
|
-
|
Referentieprijs
2 |
241,1
|
229,9
|
225,0
|
262,6
|
288,0
|
312,5
|
312,5
|
312,5
|
Datum van publicatie
|
30-01-20
|
02-02-21
|
07-02-22
|
31-01-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.362
|
25.424
|
25.979
|
26.323
|
28.190
|
33.015
|
33.977
|
34.714
|
EBITDA
1 |
13.363
|
15.935
|
15.822
|
16.178
|
17.470
|
18.705
|
19.196
|
19.808
|
Bedrijfsresultaat (EBIT)
1 |
11.157
|
12.334
|
12.424
|
12.761
|
13.399
|
14.816
|
15.522
|
15.959
|
Operationele Marge
|
47,76%
|
48,51%
|
47,82%
|
48,48%
|
47,53%
|
44,88%
|
45,68%
|
45,97%
|
Resultaat voor belastingen (EBT)
1 |
9.138
|
8.133
|
6.701
|
7.346
|
7.855
|
4.604
|
8.649
|
8.101
|
Nettowinst (verlies)
1 |
7.842
|
7.264
|
5.893
|
6.552
|
6.717
|
4.133
|
6.611
|
7.022
|
Nettomarge
|
33,57%
|
28,57%
|
22,68%
|
24,89%
|
23,83%
|
12,52%
|
19,46%
|
20,23%
|
WPA
2 |
12,88
|
12,31
|
10,28
|
12,11
|
12,49
|
7,734
|
12,57
|
13,14
|
Free Cash Flow
1 |
8.532
|
9.889
|
8.381
|
8.785
|
7.359
|
15.165
|
12.760
|
13.033
|
FCF-marge
|
36,52%
|
38,9%
|
32,26%
|
33,37%
|
26,11%
|
45,93%
|
37,55%
|
37,54%
|
Kasstroomconversie (ebitda)
|
63,85%
|
62,06%
|
52,97%
|
54,3%
|
42,12%
|
81,07%
|
66,47%
|
65,8%
|
Kasstroomconversie (nettowinst)
|
108,8%
|
136,14%
|
142,22%
|
134,08%
|
109,56%
|
366,94%
|
193,02%
|
185,62%
|
Dividend per aandeel
2 |
5,800
|
6,400
|
7,040
|
7,760
|
8,520
|
9,269
|
9,988
|
10,53
|
Datum van publicatie
|
30-01-20
|
02-02-21
|
07-02-22
|
31-01-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
6.846
|
6.238
|
6.594
|
6.652
|
6.839
|
6.105
|
6.986
|
6.903
|
8.196
|
7.447
|
8.321
|
8.434
|
8.808
|
8.099
|
8.592
|
EBITDA
1 |
3.849
|
3.981
|
4.163
|
4.114
|
3.920
|
3.721
|
4.411
|
4.298
|
5.040
|
4.477
|
5.147
|
5.302
|
5.053
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.997
|
3.140
|
3.335
|
3.277
|
3.009
|
2.821
|
3.515
|
3.403
|
3.660
|
3.078
|
3.790
|
3.910
|
4.019
|
3.657
|
3.975
|
Operationele Marge
|
43,78%
|
50,34%
|
50,58%
|
49,26%
|
44%
|
46,21%
|
50,31%
|
49,3%
|
44,66%
|
41,33%
|
45,55%
|
46,35%
|
45,62%
|
45,16%
|
46,27%
|
Resultaat voor belastingen (EBT)
1 |
2.131
|
1.675
|
1.531
|
2.392
|
1.748
|
3.442
|
1.614
|
1.947
|
852
|
-68
|
1.558
|
1.584
|
1.538
|
2.599
|
2.985
|
Nettowinst (verlies)
1 |
1.899
|
1.476
|
1.317
|
2.143
|
1.616
|
2.841
|
1.379
|
1.730
|
767
|
-113
|
1.270
|
1.390
|
1.247
|
1.663
|
1.996
|
Nettomarge
|
27,74%
|
23,66%
|
19,97%
|
32,22%
|
23,63%
|
46,54%
|
19,74%
|
25,06%
|
9,36%
|
-1,52%
|
15,26%
|
16,48%
|
14,16%
|
20,53%
|
23,23%
|
WPA
2 |
3,360
|
2,680
|
2,450
|
3,980
|
3,000
|
5,280
|
2,570
|
3,220
|
1,420
|
-0,2100
|
2,539
|
2,739
|
2,503
|
3,105
|
3,740
|
Dividend per aandeel
2 |
1,760
|
1,940
|
1,940
|
1,940
|
1,940
|
2,130
|
2,130
|
2,130
|
2,130
|
2,250
|
2,305
|
2,305
|
2,305
|
2,580
|
2,580
|
Datum van publicatie
|
07-02-22
|
27-04-22
|
04-08-22
|
03-11-22
|
31-01-23
|
27-04-23
|
03-08-23
|
31-10-23
|
06-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
20.992
|
22.339
|
25.272
|
29.640
|
53.669
|
48.469
|
43.512
|
39.213
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,571
x
|
1,402
x
|
1,597
x
|
1,832
x
|
3,072
x
|
2,591
x
|
2,267
x
|
1,98
x
|
Free Cash Flow
1 |
8.532
|
9.889
|
8.381
|
8.785
|
7.359
|
15.165
|
12.760
|
13.033
|
ROE (netto-inkomsten/eigen vermogen)
|
81,4%
|
103%
|
122%
|
185%
|
203%
|
157%
|
156%
|
173%
|
ROA (netto-inkomsten/totale activa)
|
14,3%
|
16%
|
15,8%
|
15,2%
|
12,4%
|
6,32%
|
7,8%
|
9,12%
|
Totale activa
1 |
54.778
|
45.481
|
37.328
|
43.230
|
54.315
|
65.384
|
84.801
|
76.990
|
Nettoactief per aandeel
2 |
16,40
|
16,30
|
12,00
|
6,860
|
11,60
|
10,30
|
13,10
|
12,20
|
Cashflow per aandeel
2 |
15,00
|
17,80
|
16,20
|
18,00
|
15,70
|
20,80
|
21,50
|
25,30
|
Capex
1 |
618
|
608
|
880
|
936
|
1.112
|
1.069
|
1.048
|
1.180
|
Capex/omzet
|
2,65%
|
2,39%
|
3,39%
|
3,56%
|
3,94%
|
3,24%
|
3,08%
|
3,4%
|
Datum van publicatie
|
30-01-20
|
02-02-21
|
07-02-22
|
31-01-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
312,5
USD Gemiddelde koersdoel
314,1
USD Spread / Gemiddelde doel +0,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,49% | 168 mld. | | +32,09% | 693 mld. | | +29,39% | 584 mld. | | -1,34% | 372 mld. | | +20,34% | 332 mld. | | +7,39% | 294 mld. | | +14,25% | 239 mld. | | -3,03% | 211 mld. | | +10,02% | 210 mld. | | -0,52% | 162 mld. |
Farmaceutische producten - Andere
|