Beurs gesloten -
London S.E.
17:35:10 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
330,3
GBX
|
-0,30%
|
|
+1,60%
|
+2,69%
|
Fiscaal tijdperk: december |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.229
|
29.703
|
30.255
|
-
|
-
|
Bedrijfswaarde
1 |
40.097
|
38.217
|
38.072
|
37.313
|
36.667
|
K/w-verhouding
|
28,5
x
|
28,5
x
|
20,5
x
|
17,8
x
|
16,5
x
|
Dividendrendement
|
-
|
1,87%
|
1,87%
|
2,15%
|
2,35%
|
Marktkapitalisatie/omzet
|
2,78
x
|
2,63
x
|
2,64
x
|
2,53
x
|
2,42
x
|
Bedrijfswaarde/omzet
|
3,69
x
|
3,38
x
|
3,32
x
|
3,12
x
|
2,94
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
13,5
x
|
13,3
x
|
12,3
x
|
11,5
x
|
Bedrijfswaarde/FCF
|
22,8
x
|
20,5
x
|
24,6
x
|
21,1
x
|
18,8
x
|
FCF Yield
|
4,39%
|
4,88%
|
4,06%
|
4,75%
|
5,32%
|
Price to Book
|
1,85
x
|
1,79
x
|
1,78
x
|
1,67
x
|
1,58
x
|
Aantal aandelen (in duizenden)
|
9.234.574
|
9.234.574
|
9.132.301
|
-
|
-
|
Referentieprijs
2 |
3,274
|
3,216
|
3,313
|
3,313
|
3,313
|
Datum van publicatie
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.858
|
11.302
|
11.451
|
11.943
|
12.493
|
EBITDA
1 |
2.730
|
2.831
|
2.871
|
3.035
|
3.192
|
Bedrijfsresultaat (EBIT)
1 |
1.825
|
2.549
|
2.587
|
2.732
|
2.895
|
Operationele Marge
|
16,81%
|
22,55%
|
22,59%
|
22,87%
|
23,18%
|
Resultaat voor belastingen (EBT)
1 |
1.618
|
1.628
|
2.032
|
2.372
|
2.575
|
Nettowinst (verlies)
1 |
1.060
|
1.049
|
1.490
|
1.711
|
1.854
|
Nettomarge
|
9,76%
|
9,28%
|
13,01%
|
14,32%
|
14,84%
|
WPA
2 |
0,1150
|
0,1130
|
0,1613
|
0,1865
|
0,2012
|
Free Cash Flow
1 |
1.759
|
1.866
|
1.545
|
1.771
|
1.952
|
FCF-marge
|
16,2%
|
16,51%
|
13,49%
|
14,83%
|
15,62%
|
Kasstroomconversie (ebitda)
|
64,43%
|
65,91%
|
53,8%
|
58,36%
|
61,14%
|
Kasstroomconversie (nettowinst)
|
165,94%
|
177,88%
|
103,67%
|
103,53%
|
105,24%
|
Dividend per aandeel
2 |
-
|
0,0600
|
0,0618
|
0,0713
|
0,0779
|
Datum van publicatie
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
1 |
2.627
|
-
|
5.188
|
2.892
|
2.778
|
5.670
|
2.986
|
2.752
|
5.738
|
2.798
|
2.766
|
5.564
|
2.919
|
2.765
|
5.689
|
2.915
|
4.774
|
5.753
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.406
|
-
|
-
|
1.425
|
-
|
-
|
1.407
|
-
|
-
|
1.486
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
569
|
356
|
-
|
627
|
644
|
1.271
|
689
|
589
|
1.278
|
655
|
586,6
|
1.269
|
673,3
|
1.965
|
1.346
|
-
|
Operationele Marge
|
-
|
-
|
-
|
19,67%
|
12,81%
|
-
|
21%
|
23,4%
|
22,15%
|
24,62%
|
21,29%
|
22,97%
|
22,44%
|
21,21%
|
22,31%
|
23,1%
|
41,16%
|
23,4%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
172
|
-
|
-
|
434
|
-
|
550
|
269
|
-
|
-
|
Nettowinst (verlies)
1 |
343
|
-
|
-
|
-
|
-
|
-
|
-
|
298
|
-
|
365
|
-3
|
-
|
423
|
310
|
-
|
403,6
|
558,3
|
-
|
-
|
Nettomarge
|
13,06%
|
-
|
-
|
-
|
-
|
-
|
-
|
10,83%
|
-
|
13,05%
|
-0,11%
|
-
|
14,49%
|
11,21%
|
-
|
13,85%
|
11,7%
|
-
|
-
|
WPA
2 |
-
|
0,0189
|
-
|
0,0400
|
-
|
-
|
-
|
0,0320
|
-
|
0,0390
|
-
|
-
|
0,0460
|
0,0340
|
-
|
0,0445
|
0,0810
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0180
|
-
|
-
|
0,0420
|
-
|
-
|
0,0220
|
-
|
0,0651
|
0,0470
|
-
|
Datum van publicatie
|
01-06-22
|
29-09-22
|
29-09-22
|
10-11-22
|
02-03-23
|
02-03-23
|
03-05-23
|
02-08-23
|
02-08-23
|
02-11-23
|
29-02-24
|
29-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.868
|
8.514
|
7.817
|
7.058
|
6.412
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,615
x
|
3,007
x
|
2,722
x
|
2,325
x
|
2,009
x
|
Free Cash Flow
1 |
1.759
|
1.866
|
1.545
|
1.771
|
1.952
|
ROE (netto-inkomsten/eigen vermogen)
|
4,97%
|
6,37%
|
9,76%
|
10,1%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
3,06%
|
3,05%
|
4,46%
|
4,72%
|
4,99%
|
Totale activa
1 |
34.633
|
34.435
|
33.444
|
36.257
|
37.143
|
Nettoactief per aandeel
2 |
1,770
|
1,790
|
1,860
|
1,980
|
2,100
|
Cashflow per aandeel
2 |
0,2200
|
0,2300
|
0,1800
|
0,2200
|
0,2400
|
Capex
1 |
304
|
234
|
339
|
344
|
369
|
Capex/omzet
|
2,8%
|
2,07%
|
2,96%
|
2,88%
|
2,96%
|
Datum van publicatie
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,313
GBP Gemiddelde koersdoel
3,646
GBP Spread / Gemiddelde doel +10,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,69% | 38,68 mld. | | +46,32% | 754 mld. | | +40,95% | 630 mld. | | -5,86% | 352 mld. | | +19,91% | 331 mld. | | +9,54% | 298 mld. | | +18,45% | 250 mld. | | +11,88% | 217 mld. | | -0,78% | 216 mld. | | +6,17% | 164 mld. |
Farmaceutische producten - Andere
|