Real Time
Borsa Italiana
15:02:02 04-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
49,6
EUR
|
+1,43%
|
|
+1,02%
|
-12,06%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
226,5
|
364
|
729,9
|
601
|
542,3
|
470,2
|
-
|
-
|
Bedrijfswaarde
1 |
214,1
|
344,9
|
702,4
|
590,4
|
544,9
|
464
|
453,4
|
441,6
|
K/w-verhouding
|
26,9
x
|
25,9
x
|
53,1
x
|
39,9
x
|
42,4
x
|
27,3
x
|
22,9
x
|
19,3
x
|
Dividendrendement
|
1,97%
|
1,78%
|
0,94%
|
1,28%
|
1,51%
|
1,8%
|
2,03%
|
2,4%
|
Marktkapitalisatie/omzet
|
4,18
x
|
6,2
x
|
10,6
x
|
7,21
x
|
5,32
x
|
4,16
x
|
3,64
x
|
3,2
x
|
Bedrijfswaarde/omzet
|
3,95
x
|
5,88
x
|
10,2
x
|
7,08
x
|
5,34
x
|
4,1
x
|
3,51
x
|
3,01
x
|
Bedrijfswaarde/EBITDA
|
16,2
x
|
22,1
x
|
35
x
|
24,2
x
|
20,6
x
|
16,1
x
|
13,4
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
30,1
x
|
33
x
|
45,3
x
|
-66,9
x
|
-471
x
|
30,4
x
|
23,8
x
|
19,5
x
|
FCF Yield
|
3,33%
|
3,03%
|
2,21%
|
-1,49%
|
-0,21%
|
3,29%
|
4,2%
|
5,12%
|
Price to Book
|
8,05
x
|
-
|
16,2
x
|
11,8
x
|
10
x
|
7,48
x
|
6,38
x
|
5,51
x
|
Aantal aandelen (in duizenden)
|
9.681
|
9.681
|
9.681
|
9.646
|
9.616
|
9.615
|
-
|
-
|
Referentieprijs
2 |
23,40
|
37,60
|
75,40
|
62,30
|
56,40
|
48,90
|
48,90
|
48,90
|
Datum van publicatie
|
23-03-20
|
22-03-21
|
16-03-22
|
16-03-23
|
15-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
54,21
|
58,68
|
68,84
|
83,39
|
102
|
113,1
|
129,2
|
146,8
|
EBITDA
1 |
13,2
|
15,6
|
20,08
|
24,36
|
26,48
|
28,83
|
33,77
|
39,23
|
Bedrijfsresultaat (EBIT)
1 |
12,2
|
13,66
|
18,69
|
23,04
|
23,36
|
24,9
|
29,5
|
34,93
|
Operationele Marge
|
22,51%
|
23,28%
|
27,15%
|
27,63%
|
22,91%
|
22,02%
|
22,83%
|
23,8%
|
Resultaat voor belastingen (EBT)
1 |
12,2
|
-
|
18,81
|
23,42
|
23,26
|
24,85
|
28,6
|
33,05
|
Nettowinst (verlies)
1 |
8,454
|
14,07
|
13,77
|
15,05
|
12,83
|
17,3
|
20,63
|
24,53
|
Nettomarge
|
15,59%
|
23,98%
|
20,01%
|
18,04%
|
12,58%
|
15,3%
|
15,97%
|
16,71%
|
WPA
2 |
0,8700
|
1,450
|
1,420
|
1,560
|
1,330
|
1,790
|
2,133
|
2,537
|
Free Cash Flow
1 |
7,122
|
10,46
|
15,51
|
-8,819
|
-1,157
|
15,27
|
19,07
|
22,6
|
FCF-marge
|
13,14%
|
17,83%
|
22,53%
|
-10,58%
|
-1,13%
|
13,5%
|
14,76%
|
15,4%
|
Kasstroomconversie (ebitda)
|
53,95%
|
67,06%
|
77,24%
|
-
|
-
|
52,95%
|
56,47%
|
57,6%
|
Kasstroomconversie (nettowinst)
|
84,24%
|
74,35%
|
112,62%
|
-
|
-
|
88,25%
|
92,41%
|
92,12%
|
Dividend per aandeel
2 |
0,4600
|
0,6700
|
0,7100
|
0,8000
|
0,8500
|
0,8813
|
0,9943
|
1,172
|
Datum van publicatie
|
23-03-20
|
22-03-21
|
16-03-22
|
16-03-23
|
15-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
32,27
|
19,16
|
36,42
|
18,97
|
20,96
|
39,93
|
20,61
|
22,85
|
-
|
-
|
-
|
-
|
29,77
|
EBITDA
1 |
10,28
|
4,258
|
9,801
|
5,264
|
7,151
|
12,42
|
6,68
|
5,263
|
6,581
|
7,473
|
14,05
|
4,976
|
7,454
|
Bedrijfsresultaat (EBIT)
1 |
9,719
|
3,754
|
8,972
|
4,973
|
6,848
|
11,82
|
6,301
|
4,918
|
6,17
|
7,03
|
13,2
|
4,565
|
5,595
|
Operationele Marge
|
30,11%
|
19,6%
|
24,64%
|
26,22%
|
32,67%
|
29,6%
|
30,57%
|
21,52%
|
-
|
-
|
-
|
-
|
18,79%
|
Resultaat voor belastingen (EBT)
1 |
9,786
|
3,789
|
9,023
|
4,98
|
6,841
|
11,82
|
6,639
|
4,958
|
7,085
|
6,122
|
13,21
|
-
|
5,564
|
Nettowinst (verlies)
1 |
7,04
|
2,885
|
6,731
|
3,486
|
4,746
|
8,232
|
4,607
|
2,209
|
5,431
|
1,801
|
7,232
|
-
|
3,101
|
Nettomarge
|
21,81%
|
15,06%
|
18,48%
|
18,38%
|
22,64%
|
20,62%
|
22,35%
|
9,67%
|
-
|
-
|
-
|
-
|
10,42%
|
WPA
2 |
0,7300
|
0,3000
|
-
|
0,3600
|
0,4900
|
0,8500
|
0,4800
|
0,2300
|
0,5600
|
0,1900
|
0,7500
|
-
|
0,3200
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-09-21
|
16-03-22
|
16-03-22
|
09-05-22
|
14-09-22
|
14-09-22
|
07-11-22
|
16-03-23
|
16-05-23
|
11-09-23
|
11-09-23
|
06-11-23
|
15-03-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
2,6
|
-
|
-
|
-
|
Nettokaspositie
1 |
12,4
|
19,1
|
27,6
|
10,6
|
-
|
6,13
|
16,7
|
28,5
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
0,0982
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
7,12
|
10,5
|
15,5
|
-8,82
|
-1,16
|
15,3
|
19,1
|
22,6
|
ROE (netto-inkomsten/eigen vermogen)
|
32,2%
|
42,7%
|
33,3%
|
31,3%
|
24,4%
|
28,4%
|
28,4%
|
28,1%
|
ROA (netto-inkomsten/totale activa)
|
18,7%
|
23,3%
|
-
|
17,5%
|
12,1%
|
14,1%
|
15,4%
|
16,8%
|
Totale activa
1 |
45,17
|
60,29
|
-
|
85,76
|
106,3
|
122,7
|
134
|
146
|
Nettoactief per aandeel
2 |
2,910
|
-
|
4,650
|
5,270
|
5,620
|
6,540
|
7,670
|
8,880
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
4,87
|
1,33
|
4,9
|
22,9
|
13,2
|
3,33
|
3,17
|
3,43
|
Capex/omzet
|
8,99%
|
2,26%
|
7,12%
|
27,45%
|
12,99%
|
2,95%
|
2,45%
|
2,34%
|
Datum van publicatie
|
23-03-20
|
22-03-21
|
16-03-22
|
16-03-23
|
15-03-24
|
-
|
-
|
-
|
Laatste slotkoers
48,9
EUR Gemiddelde koersdoel
80,33
EUR Spread / Gemiddelde doel +64,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,06% | 512 mln. | | +42,60% | 748 mld. | | +33,69% | 598 mld. | | -5,74% | 356 mld. | | +17,79% | 325 mld. | | +3,37% | 283 mld. | | +17,25% | 245 mld. | | +9,41% | 211 mld. | | -3,84% | 209 mld. | | +1,81% | 166 mld. |
Farmaceutische producten - Andere
|