Beurs gesloten -
Nyse
22:00:02 13-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
100,6
USD
|
+1,63%
|
|
+1,83%
|
-0,19%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.039
|
15.239
|
16.565
|
14.240
|
24.078
|
24.505
|
-
|
-
|
Bedrijfswaarde
1 |
19.539
|
19.243
|
19.394
|
14.838
|
24.736
|
25.237
|
25.286
|
24.803
|
K/w-verhouding
|
10,4
x
|
-4,14
x
|
27,4
x
|
-15,6
x
|
94,6
x
|
25,5
x
|
16,2
x
|
14,2
x
|
Dividendrendement
|
4,06%
|
3,7%
|
3,41%
|
3,75%
|
2,1%
|
2,01%
|
2,03%
|
2,08%
|
Marktkapitalisatie/omzet
|
0,1
x
|
0,1
x
|
0,1
x
|
0,08
x
|
0,12
x
|
0,11
x
|
0,12
x
|
0,11
x
|
Bedrijfswaarde/omzet
|
0,13
x
|
0,13
x
|
0,12
x
|
0,08
x
|
0,12
x
|
0,11
x
|
0,12
x
|
0,11
x
|
Bedrijfswaarde/EBITDA
|
7,15
x
|
6,94
x
|
7,5
x
|
6,29
x
|
10
x
|
8,9
x
|
8,49
x
|
7,66
x
|
Bedrijfswaarde/FCF
|
8,16
x
|
12,1
x
|
9,56
x
|
5,43
x
|
10,5
x
|
12,6
x
|
19,5
x
|
11,9
x
|
FCF Yield
|
12,3%
|
8,24%
|
10,5%
|
18,4%
|
9,53%
|
7,97%
|
5,12%
|
8,39%
|
Price to Book
|
1,63
x
|
8,55
x
|
9,29
x
|
-20,6
x
|
-8,32
x
|
-8,67
x
|
-12,1
x
|
-15
x
|
Aantal aandelen (in duizenden)
|
298.060
|
291.986
|
290.148
|
272.427
|
254.600
|
243.567
|
-
|
-
|
Referentieprijs
2 |
47,10
|
52,19
|
57,09
|
52,27
|
94,57
|
100,6
|
100,6
|
100,6
|
Datum van publicatie
|
08-08-19
|
06-08-20
|
05-08-21
|
11-08-22
|
15-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
145.534
|
152.922
|
162.467
|
181.364
|
205.012
|
225.710
|
209.992
|
226.846
|
EBITDA
1 |
2.732
|
2.773
|
2.587
|
2.358
|
2.464
|
2.835
|
2.977
|
3.239
|
Bedrijfsresultaat (EBIT)
1 |
2.353
|
2.384
|
2.255
|
1.990
|
2.057
|
2.414
|
2.553
|
2.795
|
Operationele Marge
|
1,62%
|
1,56%
|
1,39%
|
1,1%
|
1%
|
1,07%
|
1,22%
|
1,23%
|
Resultaat voor belastingen (EBT)
1 |
1.751
|
-3.772
|
323
|
-769
|
638
|
1.131
|
1.442
|
1.751
|
Nettowinst (verlies)
1 |
1.363
|
-3.696
|
611
|
-933
|
261
|
950,8
|
1.418
|
1.605
|
Nettomarge
|
0,94%
|
-2,42%
|
0,38%
|
-0,51%
|
0,13%
|
0,42%
|
0,68%
|
0,71%
|
WPA
2 |
4,530
|
-12,61
|
2,080
|
-3,350
|
1,000
|
3,940
|
6,222
|
7,092
|
Free Cash Flow
1 |
2.394
|
1.585
|
2.029
|
2.735
|
2.358
|
2.011
|
1.295
|
2.080
|
FCF-marge
|
1,64%
|
1,04%
|
1,25%
|
1,51%
|
1,15%
|
0,89%
|
0,62%
|
0,92%
|
Kasstroomconversie (ebitda)
|
87,63%
|
57,16%
|
78,43%
|
115,99%
|
95,7%
|
70,92%
|
43,49%
|
64,22%
|
Kasstroomconversie (nettowinst)
|
175,64%
|
-
|
332,08%
|
-
|
903,45%
|
211,45%
|
91,33%
|
129,57%
|
Dividend per aandeel
2 |
1,910
|
1,929
|
1,948
|
1,960
|
1,988
|
2,021
|
2,041
|
2,091
|
Datum van publicatie
|
08-08-19
|
06-08-20
|
05-08-21
|
11-08-22
|
15-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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 |
45.457
|
44.836
|
47.103
|
49.603
|
51.469
|
50.487
|
53.453
|
54.763
|
57.445
|
54.911
|
58.503
|
51.798
|
53.753
|
51.538
|
55.163
|
EBITDA
1 |
552
|
647
|
542
|
523
|
566
|
707
|
667
|
679
|
674
|
763
|
707,6
|
677,9
|
695,1
|
821,8
|
771,8
|
Bedrijfsresultaat (EBIT)
1 |
467
|
545
|
450
|
423
|
467
|
606
|
560
|
571
|
562
|
666
|
610,6
|
595,5
|
609,5
|
711
|
658,1
|
Operationele Marge
|
1,03%
|
1,22%
|
0,96%
|
0,85%
|
0,91%
|
1,2%
|
1,05%
|
1,04%
|
0,98%
|
1,21%
|
1,04%
|
1,15%
|
1,13%
|
1,38%
|
1,19%
|
Resultaat voor belastingen (EBT)
1 |
-973
|
-137
|
-28
|
110
|
-137
|
544
|
121
|
-26
|
490
|
341
|
326
|
49,78
|
455,4
|
436,9
|
409,8
|
Nettowinst (verlies)
1 |
49
|
-1.391
|
138
|
110
|
-130
|
345
|
-64
|
5
|
353
|
258
|
328,5
|
374
|
389
|
467
|
410
|
Nettomarge
|
0,11%
|
-3,1%
|
0,29%
|
0,22%
|
-0,25%
|
0,68%
|
-0,12%
|
0,01%
|
0,61%
|
0,47%
|
0,56%
|
0,72%
|
0,72%
|
0,91%
|
0,74%
|
WPA
2 |
0,1700
|
-5,050
|
0,5000
|
0,4000
|
-0,5000
|
1,340
|
-0,2500
|
0,0200
|
1,430
|
1,050
|
1,527
|
1,507
|
1,587
|
1,880
|
1,720
|
Dividend per aandeel
2 |
0,4908
|
0,4908
|
0,4908
|
0,4957
|
0,4957
|
0,4957
|
0,5006
|
0,5006
|
0,5006
|
0,5006
|
0,4991
|
0,5103
|
0,5116
|
0,5121
|
0,5214
|
Datum van publicatie
|
03-02-22
|
05-05-22
|
11-08-22
|
04-11-22
|
02-02-23
|
04-05-23
|
15-08-23
|
03-11-23
|
01-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.500
|
4.004
|
2.829
|
598
|
658
|
732
|
781
|
298
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,013
x
|
1,444
x
|
1,094
x
|
0,2536
x
|
0,267
x
|
0,2582
x
|
0,2623
x
|
0,092
x
|
Free Cash Flow
1 |
2.394
|
1.585
|
2.029
|
2.735
|
2.358
|
2.011
|
1.295
|
2.080
|
ROE (netto-inkomsten/eigen vermogen)
|
25,7%
|
39,5%
|
91,3%
|
261%
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
3,93%
|
3,93%
|
3,84%
|
3,21%
|
3,48%
|
3,34%
|
3,44%
|
3,83%
|
Totale activa
1 |
34.703
|
-94.103
|
15.904
|
-29.039
|
7.500
|
28.491
|
41.255
|
41.897
|
Nettoactief per aandeel
2 |
28,90
|
6,110
|
6,140
|
-2,540
|
-11,40
|
-11,60
|
-8,280
|
-6,730
|
Cashflow per aandeel
2 |
9,040
|
6,690
|
8,260
|
11,20
|
10,80
|
12,20
|
10,70
|
11,40
|
Capex
1 |
328
|
375
|
400
|
387
|
481
|
502
|
496
|
514
|
Capex/omzet
|
0,23%
|
0,25%
|
0,25%
|
0,21%
|
0,23%
|
0,22%
|
0,24%
|
0,23%
|
Datum van publicatie
|
08-08-19
|
06-08-20
|
05-08-21
|
11-08-22
|
15-08-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
100,6
USD Gemiddelde koersdoel
112,1
USD Spread / Gemiddelde doel +11,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,19% | 24,51 mld. | | +27,67% | 76,83 mld. | | +7,82% | 8,69 mld. | | +8,61% | 8,33 mld. | | -24,75% | 7,53 mld. | | +1,17% | 4,09 mld. | | -8,73% | 3,86 mld. | | -3,76% | 3,54 mld. | | +13,21% | 3,37 mld. | | +4,07% | 3,11 mld. |
geneesmiddelen groothandels
|