Geschatte realtime
Cboe BZX
15:54:32 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
170,4
USD
|
-0,53%
|
|
-3,10%
|
-13,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
63.038
|
78.657
|
115.457
|
68.303
|
90.615
|
78.172
|
-
|
-
|
Bedrijfswaarde
1 |
67.551
|
82.252
|
118.564
|
72.626
|
95.138
|
82.326
|
81.677
|
80.946
|
K/w-verhouding
|
42,6
x
|
48,4
x
|
57,1
x
|
32,6
x
|
38,9
x
|
31,5
x
|
28,4
x
|
26
x
|
Dividendrendement
|
0,52%
|
0,51%
|
0,44%
|
0,92%
|
0,79%
|
1,01%
|
1,15%
|
1,29%
|
Marktkapitalisatie/omzet
|
10,1
x
|
11,8
x
|
14,8
x
|
8,45
x
|
10,6
x
|
8,54
x
|
8,01
x
|
7,54
x
|
Bedrijfswaarde/omzet
|
10,8
x
|
12,3
x
|
15,2
x
|
8,99
x
|
11,1
x
|
9
x
|
8,37
x
|
7,8
x
|
Bedrijfswaarde/EBITDA
|
24,6
x
|
28
x
|
34,5
x
|
20,4
x
|
25,6
x
|
20,7
x
|
18,9
x
|
17,8
x
|
Bedrijfswaarde/FCF
|
50,6
x
|
49,2
x
|
68,3
x
|
54,8
x
|
58,7
x
|
37,4
x
|
33,4
x
|
30,1
x
|
FCF Yield
|
1,98%
|
2,03%
|
1,46%
|
1,83%
|
1,7%
|
2,68%
|
2,99%
|
3,32%
|
Price to Book
|
23,2
x
|
20,9
x
|
25,4
x
|
15,4
x
|
18,1
x
|
13,6
x
|
11,3
x
|
9,52
x
|
Aantal aandelen (in duizenden)
|
476.299
|
475.268
|
473.126
|
466.072
|
459.114
|
456.295
|
-
|
-
|
Referentieprijs
2 |
132,4
|
165,5
|
244,0
|
146,6
|
197,4
|
171,3
|
171,3
|
171,3
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.260
|
6.675
|
7.776
|
8.080
|
8.544
|
9.150
|
9.759
|
10.372
|
EBITDA
1 |
2.743
|
2.940
|
3.434
|
3.561
|
3.722
|
3.968
|
4.316
|
4.557
|
Bedrijfsresultaat (EBIT)
1 |
2.331
|
2.499
|
2.986
|
3.096
|
3.231
|
3.498
|
3.808
|
4.112
|
Operationele Marge
|
37,24%
|
37,44%
|
38,4%
|
38,32%
|
37,82%
|
38,23%
|
39,01%
|
39,65%
|
Resultaat voor belastingen (EBT)
1 |
1.801
|
1.996
|
2.488
|
2.656
|
2.936
|
3.192
|
3.545
|
3.859
|
Nettowinst (verlies)
1 |
1.500
|
1.638
|
2.037
|
2.114
|
2.344
|
2.489
|
2.760
|
3.005
|
Nettomarge
|
23,96%
|
24,54%
|
26,2%
|
26,16%
|
27,43%
|
27,2%
|
28,28%
|
28,97%
|
WPA
2 |
3,110
|
3,420
|
4,270
|
4,490
|
5,070
|
5,447
|
6,036
|
6,584
|
Free Cash Flow
1 |
1.335
|
1.673
|
1.736
|
1.326
|
1.621
|
2.202
|
2.443
|
2.689
|
FCF-marge
|
21,33%
|
25,06%
|
22,33%
|
16,41%
|
18,97%
|
24,07%
|
25,04%
|
25,92%
|
Kasstroomconversie (ebitda)
|
48,67%
|
56,9%
|
50,55%
|
37,24%
|
43,55%
|
55,5%
|
56,61%
|
59%
|
Kasstroomconversie (nettowinst)
|
89%
|
102,14%
|
85,22%
|
62,72%
|
69,16%
|
88,48%
|
88,52%
|
89,48%
|
Dividend per aandeel
2 |
0,6920
|
0,8500
|
1,075
|
1,350
|
1,557
|
1,727
|
1,965
|
2,215
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
1.967
|
1.986
|
2.052
|
2.002
|
2.040
|
2.000
|
2.180
|
2.151
|
2.213
|
2.190
|
2.313
|
2.295
|
2.352
|
2.313
|
2.440
|
EBITDA
1 |
756
|
946
|
887
|
879
|
849
|
857
|
-
|
-
|
-
|
-
|
988
|
954
|
982
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
639
|
832
|
770
|
764
|
730
|
770
|
877
|
839
|
745
|
838
|
918,4
|
903,2
|
857,3
|
881,3
|
981
|
Operationele Marge
|
32,49%
|
41,89%
|
37,52%
|
38,16%
|
35,78%
|
38,5%
|
40,23%
|
39,01%
|
33,66%
|
38,26%
|
39,7%
|
39,36%
|
36,45%
|
38,11%
|
40,2%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
650
|
747
|
858
|
828
|
859
|
-
|
-
|
Nettowinst (verlies)
1 |
414
|
595
|
529
|
529
|
461
|
552
|
671
|
596
|
525
|
599
|
668,3
|
642,9
|
634,6
|
-
|
-
|
Nettomarge
|
21,05%
|
29,96%
|
25,78%
|
26,42%
|
22,6%
|
27,6%
|
30,78%
|
27,71%
|
23,72%
|
27,35%
|
28,89%
|
28,02%
|
26,98%
|
-
|
-
|
WPA
2 |
0,8700
|
1,260
|
1,120
|
1,130
|
0,9900
|
1,190
|
1,450
|
1,290
|
1,140
|
1,310
|
1,426
|
1,406
|
1,348
|
1,345
|
1,480
|
Dividend per aandeel
2 |
0,3250
|
0,3250
|
0,3250
|
0,3250
|
0,3250
|
0,3750
|
0,3750
|
-
|
0,8070
|
-
|
0,4250
|
0,4250
|
0,4250
|
0,5000
|
0,5000
|
Datum van publicatie
|
15-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
14-02-23
|
04-05-23
|
08-08-23
|
02-11-23
|
13-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.513
|
3.595
|
3.107
|
4.323
|
4.523
|
4.154
|
3.504
|
2.774
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,645
x
|
1,223
x
|
0,9048
x
|
1,214
x
|
1,215
x
|
1,047
x
|
0,8119
x
|
0,6087
x
|
Free Cash Flow
1 |
1.335
|
1.673
|
1.736
|
1.326
|
1.621
|
2.203
|
2.443
|
2.689
|
ROE (netto-inkomsten/eigen vermogen)
|
71,7%
|
56,9%
|
49%
|
47,3%
|
52,3%
|
49,1%
|
45%
|
42,8%
|
ROA (netto-inkomsten/totale activa)
|
15,7%
|
14,7%
|
14,8%
|
14,7%
|
16%
|
16,8%
|
17,1%
|
17,2%
|
Totale activa
1 |
9.539
|
11.172
|
13.754
|
14.413
|
14.606
|
14.833
|
16.148
|
17.460
|
Nettoactief per aandeel
2 |
5,690
|
7,930
|
9,610
|
9,490
|
10,90
|
12,60
|
15,20
|
18,00
|
Cashflow per aandeel
2 |
3,730
|
4,440
|
4,640
|
4,060
|
5,090
|
6,270
|
7,020
|
7,790
|
Capex
1 |
460
|
453
|
477
|
586
|
732
|
869
|
885
|
845
|
Capex/omzet
|
7,35%
|
6,79%
|
6,13%
|
7,25%
|
8,57%
|
9,49%
|
9,06%
|
8,15%
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Laatste slotkoers
171,3
USD Gemiddelde koersdoel
210,2
USD Spread / Gemiddelde doel +22,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,14% | 78,17 mld. | | +22,25% | 3,62 mld. | | -6,68% | 3,09 mld. | | +13,34% | 1,68 mld. | | -5,27% | 1,3 mld. | | -28,97% | 1,18 mld. | | -31,03% | 1,15 mld. | | -21,79% | 1,02 mld. | | -2,56% | 926 mln. | | -11,53% | 925 mln. |
Diergeneesmiddelen
|