Beurs gesloten -
OTC Markets
21:59:29 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,51
USD
|
-0,83%
|
|
-5,94%
|
-20,08%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.186.231
|
3.105.395
|
3.161.421
|
3.519.738
|
3.381.409
|
2.693.066
|
-
|
-
|
Bedrijfswaarde
1 |
2.875.157
|
2.777.545
|
2.829.733
|
3.203.752
|
3.004.569
|
2.611.086
|
3.172.376
|
3.082.410
|
K/w-verhouding
|
14,4
x
|
16
x
|
26,2
x
|
28,5
x
|
34,7
x
|
173
x
|
36,8
x
|
18,2
x
|
Dividendrendement
|
2,29%
|
2,39%
|
2,47%
|
2,62%
|
3,19%
|
4,26%
|
4,98%
|
5,3%
|
Marktkapitalisatie/omzet
|
2,44
x
|
2,39
x
|
2,53
x
|
2,72
x
|
2,23
x
|
1,84
x
|
1,61
x
|
1,53
x
|
Bedrijfswaarde/omzet
|
2,2
x
|
2,14
x
|
2,26
x
|
2,47
x
|
1,98
x
|
1,63
x
|
1,89
x
|
1,75
x
|
Bedrijfswaarde/EBITDA
|
9,35
x
|
8,95
x
|
13,6
x
|
13,6
x
|
12,6
x
|
14,2
x
|
10,6
x
|
7,95
x
|
Bedrijfswaarde/FCF
|
12,3
x
|
-16,6
x
|
10,3
x
|
14,1
x
|
10,3
x
|
-3,88
x
|
11,5
x
|
11,5
x
|
FCF Yield
|
8,12%
|
-6,04%
|
9,73%
|
7,08%
|
9,7%
|
-25,8%
|
8,73%
|
8,7%
|
Price to Book
|
2,49
x
|
2,41
x
|
2,28
x
|
2,39
x
|
2,24
x
|
1,85
x
|
1,78
x
|
1,77
x
|
Aantal aandelen (in duizenden)
|
1.921.152
|
1.858.405
|
1.857.474
|
1.841.831
|
1.795.756
|
1.792.986
|
-
|
-
|
Referentieprijs
2 |
1.658
|
1.671
|
1.702
|
1.911
|
1.883
|
1.502
|
1.502
|
1.502
|
Datum van publicatie
|
25-04-19
|
14-05-20
|
27-04-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.306.348
|
1.300.843
|
1.249.528
|
1.296.163
|
1.518.619
|
1.603.672
|
1.674.100
|
1.761.153
|
EBITDA
1 |
307.370
|
310.387
|
208.703
|
235.370
|
238.767
|
183.358
|
299.736
|
387.830
|
Bedrijfsresultaat (EBIT)
1 |
243.912
|
243.991
|
136.051
|
155.686
|
133.029
|
25.518
|
126.667
|
214.518
|
Operationele Marge
|
18,67%
|
18,76%
|
10,89%
|
12,01%
|
8,76%
|
1,59%
|
7,57%
|
12,18%
|
Resultaat voor belastingen (EBT)
1 |
248.967
|
245.350
|
145.324
|
156.886
|
132.361
|
24.969
|
99.307
|
195.209
|
Nettowinst (verlies)
1 |
222.265
|
195.411
|
120.589
|
124.086
|
98.714
|
17.045
|
73.228
|
148.189
|
Nettomarge
|
17,01%
|
15,02%
|
9,65%
|
9,57%
|
6,5%
|
1,06%
|
4,37%
|
8,41%
|
WPA
2 |
115,0
|
104,2
|
64,93
|
67,08
|
54,24
|
9,510
|
40,83
|
82,75
|
Free Cash Flow
1 |
233.440
|
-167.795
|
275.459
|
226.705
|
291.326
|
-673.327
|
276.987
|
268.019
|
FCF-marge
|
17,87%
|
-12,9%
|
22,05%
|
17,49%
|
19,18%
|
-41,99%
|
16,55%
|
15,22%
|
Kasstroomconversie (ebitda)
|
75,95%
|
-
|
131,99%
|
96,32%
|
122,01%
|
-
|
92,41%
|
69,11%
|
Kasstroomconversie (nettowinst)
|
105,03%
|
-
|
228,43%
|
182,7%
|
295,12%
|
-
|
378,25%
|
180,86%
|
Dividend per aandeel
2 |
38,00
|
40,00
|
42,00
|
50,00
|
60,00
|
70,00
|
74,87
|
79,56
|
Datum van publicatie
|
25-04-19
|
14-05-20
|
27-04-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
Fiscaal tijdperk: März |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
650.470
|
-
|
615.480
|
-
|
325.523
|
651.666
|
340.627
|
303.870
|
-
|
381.791
|
380.394
|
762.185
|
402.180
|
354.254
|
374.990
|
392.148
|
767.138
|
421.932
|
414.602
|
-
|
409.469
|
426.700
|
814.224
|
443.793
|
395.939
|
-
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70.087
|
42
|
-
|
89.100
|
81.600
|
-
|
113.400
|
9.300
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
162.196
|
-
|
86.872
|
-
|
54.079
|
90.169
|
79.202
|
-13.685
|
-
|
33.147
|
86.744
|
119.891
|
61.388
|
-48.250
|
45.794
|
5.222
|
51.016
|
23.103
|
-48.601
|
-
|
39.895
|
47.538
|
101.294
|
61.917
|
-13.858
|
-
|
-
|
-
|
Operationele Marge
|
24,94%
|
-
|
14,11%
|
-
|
16,61%
|
13,84%
|
23,25%
|
-4,5%
|
-
|
8,68%
|
22,8%
|
15,73%
|
15,26%
|
-13,62%
|
12,21%
|
1,33%
|
6,65%
|
5,48%
|
-11,72%
|
-
|
9,74%
|
11,14%
|
12,44%
|
13,95%
|
-3,5%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
161.584
|
-
|
89.091
|
-
|
53.255
|
89.085
|
78.317
|
-10.516
|
-
|
31.679
|
88.801
|
120.480
|
59.758
|
-47.877
|
46.850
|
5.328
|
52.178
|
21.452
|
-48.661
|
-
|
33.814
|
39.822
|
64.944
|
53.621
|
-15.772
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
128.527
|
-
|
72.838
|
-
|
40.922
|
71.609
|
60.886
|
-8.409
|
-
|
24.812
|
71.622
|
96.434
|
48.405
|
-46.125
|
33.129
|
-1.459
|
31.670
|
18.653
|
-33.278
|
-
|
26.199
|
31.033
|
49.478
|
41.787
|
-12.009
|
-
|
-
|
-
|
Nettomarge
|
19,76%
|
-
|
11,83%
|
-
|
12,57%
|
10,99%
|
17,87%
|
-2,77%
|
-
|
6,5%
|
18,83%
|
12,65%
|
12,04%
|
-13,02%
|
8,83%
|
-0,37%
|
4,13%
|
4,42%
|
-8,03%
|
-
|
6,4%
|
7,27%
|
6,08%
|
9,42%
|
-3,03%
|
-
|
-
|
-
|
WPA
2 |
68,16
|
-
|
39,21
|
-
|
22,09
|
38,65
|
32,86
|
-4,430
|
-
|
13,59
|
39,28
|
52,87
|
26,56
|
-25,19
|
18,46
|
-0,8000
|
17,66
|
10,40
|
-18,55
|
-
|
9,885
|
14,12
|
33,40
|
20,20
|
-19,31
|
-
|
-
|
-
|
Dividend per aandeel
2 |
20,00
|
20,00
|
21,00
|
21,00
|
-
|
25,00
|
-
|
-
|
25,00
|
-
|
-
|
30,00
|
-
|
-
|
-
|
35,00
|
35,00
|
-
|
35,00
|
35,00
|
-
|
-
|
37,00
|
-
|
-
|
37,00
|
39,00
|
39,00
|
Datum van publicatie
|
31-10-19
|
14-05-20
|
30-10-20
|
27-04-21
|
29-10-21
|
29-10-21
|
02-02-22
|
27-04-22
|
27-04-22
|
01-08-22
|
31-10-22
|
31-10-22
|
06-02-23
|
27-04-23
|
01-08-23
|
01-11-23
|
01-11-23
|
05-02-24
|
25-04-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
503.449
|
479.310
|
389.344
|
Nettokaspositie
1 |
311.074
|
327.850
|
331.688
|
315.986
|
376.840
|
335.687
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
1,9
x
|
1,599
x
|
1,004
x
|
Free Cash Flow
1 |
233.440
|
-167.795
|
275.459
|
226.705
|
291.326
|
-673.327
|
276.987
|
268.019
|
ROE (netto-inkomsten/eigen vermogen)
|
17,6%
|
15,3%
|
9%
|
8,7%
|
6,7%
|
1,1%
|
5,61%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
13,3%
|
11,6%
|
6,33%
|
6,81%
|
5,53%
|
3,28%
|
3,65%
|
6,24%
|
Totale activa
1 |
1.676.516
|
1.678.858
|
1.905.121
|
1.821.523
|
1.785.770
|
519.665
|
2.005.015
|
2.374.250
|
Nettoactief per aandeel
2 |
667,0
|
694,0
|
748,0
|
799,0
|
839,0
|
890,0
|
842,0
|
849,0
|
Cashflow per aandeel
2 |
148,0
|
140,0
|
104,0
|
110,0
|
112,0
|
97,50
|
163,0
|
184,0
|
Capex
1 |
25.190
|
41.267
|
31.384
|
30.739
|
36.441
|
38.056
|
60.500
|
54.700
|
Capex/omzet
|
1,93%
|
3,17%
|
2,51%
|
2,37%
|
2,4%
|
2,37%
|
3,61%
|
3,11%
|
Datum van publicatie
|
25-04-19
|
14-05-20
|
27-04-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.502
JPY Gemiddelde koersdoel
1.938
JPY Spread / Gemiddelde doel +28,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +41,96% | 630 mld. | | -7,15% | 350 mld. | | +18,77% | 328 mld. | | +8,79% | 298 mld. | | +18,02% | 246 mld. | | +1,27% | 225 mld. | | +11,95% | 218 mld. | | +3,68% | 160 mld. | | -4,38% | 156 mld. |
Farmaceutische producten - Andere
|