Beurs gesloten -
London S.E.
17:35:27 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.775
GBX
|
0,00%
|
|
-1,93%
|
+22,40%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
88.051
|
66.801
|
80.458
|
58.381
|
59.112
|
72.385
|
-
|
-
|
Bedrijfswaarde
1 |
113.773
|
87.581
|
100.296
|
75.578
|
74.152
|
84.672
|
81.453
|
76.580
|
K/w-verhouding
|
19,2
x
|
11,8
x
|
18,6
x
|
3,93
x
|
11,9
x
|
12,9
x
|
11,1
x
|
10,1
x
|
Dividendrendement
|
4,5%
|
5,96%
|
4,98%
|
4,26%
|
4%
|
3,43%
|
3,56%
|
3,7%
|
Marktkapitalisatie/omzet
|
2,61
x
|
1,96
x
|
2,36
x
|
1,99
x
|
1,95
x
|
2,29
x
|
2,16
x
|
2,04
x
|
Bedrijfswaarde/omzet
|
3,37
x
|
2,57
x
|
2,94
x
|
2,58
x
|
2,45
x
|
2,68
x
|
2,43
x
|
2,15
x
|
Bedrijfswaarde/EBITDA
|
9,51
x
|
9,19
x
|
8,85
x
|
7,23
x
|
6,37
x
|
8,02
x
|
6,99
x
|
6,05
x
|
Bedrijfswaarde/FCF
|
22,4
x
|
16,2
x
|
22,6
x
|
12,1
x
|
13,6
x
|
14,4
x
|
11,4
x
|
10,1
x
|
FCF Yield
|
4,46%
|
6,17%
|
4,42%
|
8,28%
|
7,36%
|
6,95%
|
8,79%
|
9,92%
|
Price to Book
|
7,35
x
|
4,58
x
|
5,34
x
|
5,47
x
|
4,4
x
|
4,51
x
|
3,7
x
|
3,07
x
|
Aantal aandelen (in duizenden)
|
3.959.572
|
3.982.185
|
4.006.383
|
4.060.999
|
4.076.145
|
4.078.037
|
-
|
-
|
Referentieprijs
2 |
22,24
|
16,78
|
20,08
|
14,38
|
14,50
|
17,75
|
17,75
|
17,75
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
09-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
33.754
|
34.099
|
34.114
|
29.324
|
30.328
|
31.627
|
33.583
|
35.537
|
EBITDA
1 |
11.968
|
9.530
|
11.330
|
10.449
|
11.635
|
10.562
|
11.646
|
12.657
|
Bedrijfsresultaat (EBIT)
1 |
8.972
|
8.906
|
8.806
|
8.151
|
8.786
|
9.180
|
10.162
|
11.237
|
Operationele Marge
|
26,58%
|
26,12%
|
25,81%
|
27,8%
|
28,97%
|
29,03%
|
30,26%
|
31,62%
|
Resultaat voor belastingen (EBT)
1 |
6.221
|
6.968
|
5.442
|
5.628
|
6.064
|
7.386
|
8.738
|
9.632
|
Nettowinst (verlies)
1 |
4.645
|
5.749
|
4.385
|
14.956
|
4.928
|
5.545
|
6.494
|
7.186
|
Nettomarge
|
13,76%
|
16,86%
|
12,85%
|
51%
|
16,25%
|
17,53%
|
19,34%
|
20,22%
|
WPA
2 |
1,158
|
1,426
|
1,082
|
3,662
|
1,216
|
1,379
|
1,597
|
1,765
|
Free Cash Flow
1 |
5.073
|
5.406
|
4.437
|
6.260
|
5.454
|
5.889
|
7.158
|
7.594
|
FCF-marge
|
15,03%
|
15,85%
|
13,01%
|
21,35%
|
17,98%
|
18,62%
|
21,31%
|
21,37%
|
Kasstroomconversie (ebitda)
|
42,39%
|
56,73%
|
39,16%
|
59,91%
|
46,88%
|
55,76%
|
61,46%
|
60%
|
Kasstroomconversie (nettowinst)
|
109,21%
|
94,03%
|
101,19%
|
41,86%
|
110,67%
|
106,2%
|
110,23%
|
105,68%
|
Dividend per aandeel
2 |
1,000
|
1,000
|
1,000
|
0,6125
|
0,5800
|
0,6096
|
0,6324
|
0,6575
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
09-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
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 |
9.527
|
9.780
|
6.929
|
7.829
|
7.376
|
6.951
|
7.178
|
8.147
|
8.052
|
7.363
|
7.536
|
8.563
|
8.196
|
7.590
|
7.865
|
EBITDA
1 |
2.406
|
3.317
|
2.639
|
3.561
|
1.602
|
2.732
|
2.622
|
3.351
|
2.930
|
2.992
|
2.594
|
3.095
|
1.835
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.893
|
2.613
|
2.008
|
2.605
|
1.595
|
2.092
|
2.170
|
2.772
|
1.752
|
2.443
|
2.209
|
2.810
|
1.747
|
2.408
|
2.487
|
Operationele Marge
|
19,87%
|
26,72%
|
28,98%
|
33,27%
|
21,62%
|
30,1%
|
30,23%
|
34,02%
|
21,76%
|
33,18%
|
29,31%
|
32,82%
|
21,32%
|
31,73%
|
31,62%
|
Resultaat voor belastingen (EBT)
1 |
706
|
2.598
|
896
|
1.012
|
1.626
|
1.907
|
1.987
|
1.791
|
379
|
1.355
|
1.823
|
2.493
|
1.317
|
-
|
-
|
Nettowinst (verlies)
1 |
749
|
1.802
|
975
|
10.315
|
1.495
|
1.490
|
1.624
|
1.464
|
350
|
1.046
|
1.425
|
1.877
|
1.214
|
-
|
-
|
Nettomarge
|
7,86%
|
18,43%
|
14,07%
|
131,75%
|
20,27%
|
21,44%
|
22,62%
|
17,97%
|
4,35%
|
14,21%
|
18,91%
|
21,92%
|
14,81%
|
-
|
-
|
WPA
2 |
0,1838
|
0,4488
|
0,2080
|
2,523
|
0,3650
|
0,3650
|
0,4010
|
0,3610
|
0,0860
|
0,2540
|
0,3446
|
0,4542
|
0,2927
|
-
|
-
|
Dividend per aandeel
2 |
0,2875
|
0,1750
|
0,1625
|
0,1375
|
0,1375
|
0,1400
|
0,1400
|
0,1400
|
0,1600
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1594
|
0,1594
|
Datum van publicatie
|
09-02-22
|
27-04-22
|
27-07-22
|
02-11-22
|
01-02-23
|
26-04-23
|
26-07-23
|
01-11-23
|
31-01-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
25.722
|
20.780
|
19.838
|
17.197
|
15.040
|
12.286
|
9.068
|
4.195
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,149
x
|
2,18
x
|
1,751
x
|
1,646
x
|
1,293
x
|
1,163
x
|
0,7786
x
|
0,3314
x
|
Free Cash Flow
1 |
5.073
|
5.406
|
4.437
|
6.260
|
5.454
|
5.889
|
7.158
|
7.594
|
ROE (netto-inkomsten/eigen vermogen)
|
75%
|
44,4%
|
38,2%
|
43,9%
|
52,5%
|
42,5%
|
39%
|
36,1%
|
ROA (netto-inkomsten/totale activa)
|
8,9%
|
7,18%
|
5,5%
|
8,08%
|
10,5%
|
9,61%
|
10,6%
|
11,2%
|
Totale activa
1 |
52.185
|
80.062
|
79.768
|
185.120
|
46.727
|
57.691
|
61.095
|
64.314
|
Nettoactief per aandeel
2 |
3,020
|
3,660
|
3,760
|
2,630
|
3,290
|
3,930
|
4,800
|
5,790
|
Cashflow per aandeel
2 |
2,000
|
2,090
|
1,960
|
1,810
|
1,670
|
1,750
|
1,860
|
1,960
|
Capex
1 |
1.265
|
1.226
|
1.172
|
1.143
|
1.314
|
1.710
|
1.658
|
1.650
|
Capex/omzet
|
3,75%
|
3,6%
|
3,44%
|
3,9%
|
4,33%
|
5,41%
|
4,94%
|
4,64%
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
09-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
17,75
GBP Gemiddelde koersdoel
20,32
GBP Spread / Gemiddelde doel +14,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,40% | 91,97 mld. | | +34,14% | 693 mld. | | +29,39% | 584 mld. | | -2,79% | 372 mld. | | +20,62% | 332 mld. | | +6,72% | 294 mld. | | +14,11% | 239 mld. | | -3,03% | 211 mld. | | +10,02% | 210 mld. | | +9,05% | 168 mld. |
Farmaceutische producten - Andere
|