Vertraagde tijd
London S.E.
17:30:00 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
162,6
USD
|
+0,64%
|
|
+2,08%
|
+5,83%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
130.935
|
189.171
|
239.371
|
285.707
|
273.605
|
289.231
|
-
|
-
|
Bedrijfswaarde
1 |
157.739
|
266.778
|
306.225
|
339.749
|
320.176
|
342.851
|
336.523
|
327.474
|
K/w-verhouding
|
16,8
x
|
39,4
x
|
21
x
|
24,4
x
|
57
x
|
31,8
x
|
24,4
x
|
20,5
x
|
Dividendrendement
|
4,96%
|
4,52%
|
3,92%
|
3,53%
|
3,87%
|
3,78%
|
3,97%
|
4,13%
|
Marktkapitalisatie/omzet
|
3,94
x
|
4,13
x
|
4,27
x
|
4,92
x
|
5,04
x
|
5,25
x
|
4,98
x
|
4,65
x
|
Bedrijfswaarde/omzet
|
4,74
x
|
5,83
x
|
5,46
x
|
5,85
x
|
5,89
x
|
6,22
x
|
5,79
x
|
5,27
x
|
Bedrijfswaarde/EBITDA
|
8,89
x
|
11,8
x
|
10,6
x
|
11
x
|
12,5
x
|
13
x
|
11,9
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
12,4
x
|
15,9
x
|
13,9
x
|
14
x
|
14,5
x
|
18
x
|
14,2
x
|
12,8
x
|
FCF Yield
|
8,1%
|
6,29%
|
7,18%
|
7,14%
|
6,89%
|
5,57%
|
7,05%
|
7,82%
|
Price to Book
|
-16,1
x
|
13,7
x
|
15,5
x
|
16,6
x
|
26,5
x
|
30,7
x
|
27,4
x
|
23
x
|
Aantal aandelen (in duizenden)
|
1.478.821
|
1.765.474
|
1.767.880
|
1.767.880
|
1.765.537
|
1.765.868
|
-
|
-
|
Referentieprijs
2 |
88,54
|
107,2
|
135,4
|
161,6
|
155,0
|
163,8
|
163,8
|
163,8
|
Datum van publicatie
|
07-02-20
|
03-02-21
|
02-02-22
|
09-02-23
|
02-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
33.266
|
45.784
|
56.122
|
58.054
|
54.318
|
55.140
|
58.115
|
62.185
|
EBITDA
1 |
17.747
|
22.642
|
29.018
|
30.961
|
25.545
|
26.472
|
28.376
|
31.000
|
Bedrijfsresultaat (EBIT)
1 |
15.730
|
21.976
|
28.215
|
30.183
|
24.793
|
25.546
|
27.559
|
30.274
|
Operationele Marge
|
47,29%
|
48%
|
50,27%
|
51,99%
|
45,64%
|
46,33%
|
47,42%
|
48,68%
|
Resultaat voor belastingen (EBT)
1 |
8.426
|
3.398
|
12.989
|
13.477
|
6.250
|
12.004
|
14.298
|
16.403
|
Nettowinst (verlies)
1 |
7.882
|
4.616
|
11.542
|
11.836
|
4.863
|
7.739
|
10.645
|
13.027
|
Nettomarge
|
23,69%
|
10,08%
|
20,57%
|
20,39%
|
8,95%
|
14,04%
|
18,32%
|
20,95%
|
WPA
2 |
5,280
|
2,720
|
6,450
|
6,630
|
2,720
|
5,146
|
6,715
|
7,974
|
Free Cash Flow
1 |
12.772
|
16.790
|
21.990
|
24.248
|
22.062
|
19.094
|
23.737
|
25.612
|
FCF-marge
|
38,39%
|
36,67%
|
39,18%
|
41,77%
|
40,62%
|
34,63%
|
40,84%
|
41,19%
|
Kasstroomconversie (ebitda)
|
71,97%
|
74,15%
|
75,78%
|
78,32%
|
86,37%
|
72,13%
|
83,65%
|
82,62%
|
Kasstroomconversie (nettowinst)
|
162,04%
|
363,73%
|
190,52%
|
204,87%
|
453,67%
|
246,72%
|
222,98%
|
196,6%
|
Dividend per aandeel
2 |
4,390
|
4,840
|
5,310
|
5,710
|
5,990
|
6,193
|
6,503
|
6,759
|
Datum van publicatie
|
07-02-20
|
03-02-21
|
02-02-22
|
09-02-23
|
02-02-24
|
-
|
-
|
-
|
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 |
14.886
|
13.538
|
14.583
|
14.812
|
15.121
|
12.225
|
13.865
|
13.927
|
14.301
|
12.310
|
14.017
|
14.188
|
14.710
|
13.237
|
14.314
|
EBITDA
1 |
7.506
|
7.156
|
7.643
|
8.090
|
8.072
|
5.682
|
6.710
|
6.706
|
6.447
|
-
|
7.100
|
6.877
|
7.049
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.333
|
6.958
|
7.440
|
7.909
|
7.876
|
5.503
|
6.520
|
6.510
|
6.260
|
5.195
|
6.884
|
6.715
|
6.790
|
6.659
|
6.996
|
Operationele Marge
|
49,26%
|
51,4%
|
51,02%
|
53,4%
|
52,09%
|
45,01%
|
47,02%
|
46,74%
|
43,77%
|
42,2%
|
49,11%
|
47,33%
|
46,16%
|
50,31%
|
48,87%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
475
|
2.610
|
1.953
|
1.212
|
1.755
|
3.504
|
3.346
|
3.397
|
-
|
-
|
Nettowinst (verlies)
1 |
4.044
|
4.490
|
924
|
3.949
|
2.473
|
239
|
2.024
|
1.778
|
822
|
1.369
|
2.264
|
2.053
|
2.002
|
1.115
|
1.400
|
Nettomarge
|
27,17%
|
33,17%
|
6,34%
|
26,66%
|
16,35%
|
1,96%
|
14,6%
|
12,77%
|
5,75%
|
11,12%
|
16,15%
|
14,47%
|
13,61%
|
8,42%
|
9,78%
|
WPA
2 |
2,260
|
2,510
|
0,5100
|
2,210
|
1,380
|
0,1300
|
1,140
|
1,000
|
0,4600
|
0,7700
|
1,567
|
1,362
|
1,382
|
0,6200
|
0,7800
|
Dividend per aandeel
2 |
1,410
|
1,410
|
1,410
|
1,410
|
1,480
|
1,480
|
1,480
|
1,480
|
1,550
|
-
|
1,549
|
1,549
|
1,549
|
1,605
|
1,605
|
Datum van publicatie
|
02-02-22
|
29-04-22
|
29-07-22
|
28-10-22
|
09-02-23
|
27-04-23
|
27-07-23
|
27-10-23
|
02-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
26.804
|
77.607
|
66.854
|
54.042
|
46.571
|
53.619
|
47.292
|
38.242
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,51
x
|
3,428
x
|
2,304
x
|
1,745
x
|
1,823
x
|
2,026
x
|
1,667
x
|
1,234
x
|
Free Cash Flow
1 |
12.772
|
16.790
|
21.990
|
24.248
|
22.062
|
19.094
|
23.737
|
25.612
|
ROE (netto-inkomsten/eigen vermogen)
|
-160%
|
188%
|
159%
|
151%
|
143%
|
177%
|
191%
|
198%
|
ROA (netto-inkomsten/totale activa)
|
10,6%
|
3,85%
|
15,3%
|
17,2%
|
14,5%
|
9,36%
|
10,7%
|
13,2%
|
Totale activa
1 |
74.234
|
119.840
|
75.543
|
68.651
|
33.641
|
82.668
|
99.808
|
98.817
|
Nettoactief per aandeel
2 |
-5,510
|
7,830
|
8,710
|
9,740
|
5,840
|
5,340
|
5,970
|
7,120
|
Cashflow per aandeel
2 |
8,980
|
10,50
|
12,80
|
14,00
|
12,90
|
14,60
|
15,50
|
13,80
|
Capex
1 |
552
|
798
|
787
|
695
|
777
|
827
|
846
|
876
|
Capex/omzet
|
1,66%
|
1,74%
|
1,4%
|
1,2%
|
1,43%
|
1,5%
|
1,46%
|
1,41%
|
Datum van publicatie
|
07-02-20
|
03-02-21
|
02-02-22
|
09-02-23
|
02-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
163,8
USD Gemiddelde koersdoel
181,6
USD Spread / Gemiddelde doel +10,84% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +31,37% | 595 mld. | | -2,60% | 367 mld. | | +20,83% | 334 mld. | | +14,83% | 239 mld. | | +9,93% | 211 mld. | | -6,95% | 203 mld. | | +10,77% | 171 mld. | | +0,10% | 163 mld. | | +0,89% | 123 mld. |
Farmaceutische producten - Andere
|