Real Time
BOERSE MUENCHEN
14:13:00 17-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,785
EUR
|
0,00%
|
|
+3,97%
|
-7,65%
|
Fiscaal tijdperk: Dicembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.926
|
15.136
|
13.359
|
17.878
|
16.394
|
14.440
|
-
|
-
|
Bedrijfswaarde
1 |
23.645
|
14.959
|
13.120
|
20.196
|
18.543
|
15.699
|
13.384
|
12.118
|
K/w-verhouding
|
23,8
x
|
18
x
|
8,54
x
|
9,91
x
|
11
x
|
8,05
x
|
7,32
x
|
6,61
x
|
Dividendrendement
|
-
|
-
|
3,78%
|
1,24%
|
3,38%
|
3,47%
|
4,01%
|
3,39%
|
Marktkapitalisatie/omzet
|
4,31
x
|
2,71
x
|
2,09
x
|
2,61
x
|
2,1
x
|
1,65
x
|
1,52
x
|
1,39
x
|
Bedrijfswaarde/omzet
|
4,45
x
|
2,68
x
|
2,06
x
|
2,94
x
|
2,37
x
|
1,8
x
|
1,41
x
|
1,17
x
|
Bedrijfswaarde/EBITDA
|
11,8
x
|
9,31
x
|
5,99
x
|
7,22
x
|
6,7
x
|
5,43
x
|
4,27
x
|
3,51
x
|
Bedrijfswaarde/FCF
|
16,9
x
|
33,1
x
|
23,9
x
|
15,9
x
|
12,7
x
|
11,4
x
|
7,04
x
|
5,86
x
|
FCF Yield
|
5,93%
|
3,02%
|
4,19%
|
6,29%
|
7,86%
|
8,76%
|
14,2%
|
17,1%
|
Price to Book
|
2,38
x
|
1,41
x
|
1,1
x
|
1,36
x
|
1,19
x
|
0,96
x
|
0,86
x
|
0,76
x
|
Aantal aandelen (in duizenden)
|
2.539.974
|
2.543.601
|
2.522.355
|
2.438.845
|
2.398.563
|
2.355.211
|
-
|
-
|
Referentieprijs
2 |
9,026
|
5,950
|
5,296
|
7,330
|
6,835
|
6,131
|
6,131
|
6,131
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
28-03-22
|
21-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dicembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.318
|
5.588
|
6.382
|
6.859
|
7.816
|
8.729
|
9.504
|
10.362
|
EBITDA
1 |
2.005
|
1.606
|
2.190
|
2.796
|
2.768
|
2.890
|
3.137
|
3.451
|
Bedrijfsresultaat (EBIT)
1 |
1.652
|
1.503
|
1.642
|
1.658
|
1.915
|
2.542
|
2.757
|
3.040
|
Operationele Marge
|
31,06%
|
26,89%
|
25,73%
|
24,18%
|
24,51%
|
29,12%
|
29,01%
|
29,34%
|
Resultaat voor belastingen (EBT)
1 |
1.223
|
979,1
|
1.869
|
2.274
|
1.978
|
2.397
|
2.629
|
2.841
|
Nettowinst (verlies)
1 |
973,7
|
835,8
|
1.651
|
1.915
|
1.549
|
1.953
|
2.149
|
2.305
|
Nettomarge
|
18,31%
|
14,96%
|
25,87%
|
27,92%
|
19,82%
|
22,38%
|
22,61%
|
22,24%
|
WPA
2 |
0,3800
|
0,3300
|
0,6200
|
0,7400
|
0,6200
|
0,7618
|
0,8376
|
0,9278
|
Free Cash Flow
1 |
1.403
|
451,6
|
549,2
|
1.271
|
1.458
|
1.376
|
1.901
|
2.069
|
FCF-marge
|
26,38%
|
8,08%
|
8,61%
|
18,53%
|
18,66%
|
15,76%
|
20,01%
|
19,96%
|
Kasstroomconversie (ebitda)
|
69,96%
|
28,12%
|
25,08%
|
45,44%
|
52,67%
|
47,61%
|
60,61%
|
59,94%
|
Kasstroomconversie (nettowinst)
|
144,06%
|
54,03%
|
33,26%
|
66,36%
|
94,12%
|
70,44%
|
88,49%
|
89,77%
|
Dividend per aandeel
2 |
-
|
-
|
0,2000
|
0,0912
|
0,2314
|
0,2128
|
0,2458
|
0,2080
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
28-03-22
|
21-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
2.675
|
2.695
|
2.892
|
3.110
|
3.275
|
3.091
|
3.768
|
3.784
|
4.032
|
4.318
|
4.620
|
4.498
|
5.254
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
915,3
|
727
|
802,5
|
855,8
|
1.301
|
614,8
|
1.459
|
1.307
|
1.496
|
1.494
|
Operationele Marge
|
-
|
-
|
-
|
29,43%
|
22,2%
|
25,96%
|
22,71%
|
34,38%
|
15,25%
|
33,79%
|
28,3%
|
33,25%
|
28,43%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,2500
|
0,2700
|
0,0600
|
0,3400
|
0,2800
|
0,3700
|
0,3700
|
0,3900
|
0,2300
|
0,4400
|
0,3900
|
0,4500
|
0,4400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-03-20
|
17-08-20
|
30-03-21
|
25-08-21
|
28-03-22
|
24-08-22
|
21-03-23
|
24-08-23
|
20-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
719
|
-
|
-
|
2.318
|
2.148
|
1.258
|
-
|
-
|
Nettokaspositie
1 |
-
|
177
|
239
|
-
|
-
|
-
|
1.057
|
2.323
|
Hefboom (schuld/ebitda)
|
0,3587
x
|
-
|
-
|
0,8291
x
|
0,776
x
|
0,4354
x
|
-
|
-
|
Free Cash Flow
1 |
1.403
|
452
|
549
|
1.271
|
1.458
|
1.376
|
1.901
|
2.069
|
ROE (netto-inkomsten/eigen vermogen)
|
10,7%
|
8,23%
|
15,1%
|
15,2%
|
11,5%
|
12,7%
|
12,6%
|
12,4%
|
ROA (netto-inkomsten/totale activa)
|
6,8%
|
5,15%
|
8,95%
|
9,3%
|
6,79%
|
8,23%
|
8,38%
|
8,44%
|
Totale activa
1 |
14.324
|
16.244
|
18.445
|
20.601
|
22.817
|
23.720
|
25.652
|
27.318
|
Nettoactief per aandeel
2 |
3,800
|
4,220
|
4,810
|
5,400
|
5,750
|
6,410
|
7,120
|
8,030
|
Cashflow per aandeel
2 |
0,7400
|
0,4900
|
0,5700
|
0,8200
|
0,8500
|
0,7700
|
1,170
|
1,080
|
Capex
1 |
471
|
893
|
1.029
|
910
|
625
|
905
|
842
|
1.089
|
Capex/omzet
|
8,86%
|
15,98%
|
16,13%
|
13,26%
|
7,99%
|
10,37%
|
8,86%
|
10,51%
|
Datum van publicatie
|
30-03-20
|
30-03-21
|
28-03-22
|
21-03-23
|
20-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6,131
CNY Gemiddelde koersdoel
7,032
CNY Spread / Gemiddelde doel +14,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,46% | 100 mld. | | +8,42% | 42,34 mld. | | -13,04% | 32,76 mld. | | +80,67% | 29,46 mld. | | -10,92% | 16,31 mld. | | +1,93% | 14,39 mld. | | -6,77% | 12,23 mld. | | +177,16% | 10,47 mld. | | -1,27% | 8,97 mld. |
Biofarmaceutica
|