Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
229
USD
|
+0,54%
|
|
+0,99%
|
-3,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.416
|
12.366
|
18.969
|
11.086
|
12.127
|
11.761
|
-
|
-
|
Bedrijfswaarde
1 |
9.066
|
14.117
|
21.394
|
13.564
|
14.497
|
13.745
|
13.274
|
12.803
|
K/w-verhouding
|
29,9
x
|
34,5
x
|
49,5
x
|
23
x
|
25,6
x
|
28,3
x
|
23
x
|
19
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,83
x
|
4,23
x
|
5,36
x
|
2,79
x
|
2,94
x
|
2,78
x
|
2,59
x
|
2,39
x
|
Bedrijfswaarde/omzet
|
3,46
x
|
4,83
x
|
6,04
x
|
3,41
x
|
3,51
x
|
3,25
x
|
2,92
x
|
2,61
x
|
Bedrijfswaarde/EBITDA
|
15
x
|
20,1
x
|
24,3
x
|
13,7
x
|
14,3
x
|
12,9
x
|
11,3
x
|
9,86
x
|
Bedrijfswaarde/FCF
|
26,6
x
|
37,1
x
|
40,2
x
|
46
x
|
39,7
x
|
30,2
x
|
23,3
x
|
19,8
x
|
FCF Yield
|
3,75%
|
2,69%
|
2,49%
|
2,17%
|
2,52%
|
3,31%
|
4,3%
|
5,06%
|
Price to Book
|
4,55
x
|
5,85
x
|
7,46
x
|
3,73
x
|
3,37
x
|
2,9
x
|
2,53
x
|
2,18
x
|
Aantal aandelen (in duizenden)
|
48.839
|
49.743
|
50.464
|
50.879
|
51.297
|
51.350
|
-
|
-
|
Referentieprijs
2 |
151,8
|
248,6
|
375,9
|
217,9
|
236,4
|
229,0
|
229,0
|
229,0
|
Datum van publicatie
|
11-02-20
|
17-02-21
|
16-02-22
|
22-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.621
|
2.924
|
3.540
|
3.976
|
4.129
|
4.223
|
4.544
|
4.912
|
EBITDA
1 |
604,4
|
701,3
|
879,5
|
990,9
|
1.013
|
1.063
|
1.176
|
1.298
|
Bedrijfsresultaat (EBIT)
1 |
497,2
|
585
|
742,1
|
834
|
838,8
|
876,8
|
978,2
|
1.086
|
Operationele Marge
|
18,97%
|
20,01%
|
20,96%
|
20,97%
|
20,31%
|
20,76%
|
21,53%
|
22,12%
|
Resultaat voor belastingen (EBT)
1 |
304,1
|
447,1
|
480,7
|
623
|
581,3
|
552,4
|
692,7
|
821,5
|
Nettowinst (verlies)
1 |
252
|
364,3
|
391
|
486,2
|
474,6
|
419,7
|
525,1
|
629
|
Nettomarge
|
9,61%
|
12,46%
|
11,04%
|
12,23%
|
11,49%
|
9,94%
|
11,56%
|
12,8%
|
WPA
2 |
5,070
|
7,200
|
7,600
|
9,480
|
9,220
|
8,103
|
9,950
|
12,07
|
Free Cash Flow
1 |
340,4
|
380
|
532
|
294,9
|
365,4
|
455,3
|
570,8
|
647,8
|
FCF-marge
|
12,99%
|
13%
|
15,03%
|
7,42%
|
8,85%
|
10,78%
|
12,56%
|
13,19%
|
Kasstroomconversie (ebitda)
|
56,32%
|
54,19%
|
60,5%
|
29,76%
|
36,06%
|
42,84%
|
48,54%
|
49,91%
|
Kasstroomconversie (nettowinst)
|
135,08%
|
104,31%
|
136,07%
|
60,65%
|
76,98%
|
108,47%
|
108,7%
|
102,99%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-02-20
|
17-02-21
|
16-02-22
|
22-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
895,9
|
905
|
913,9
|
973,1
|
989,2
|
1.100
|
1.029
|
1.060
|
1.027
|
1.013
|
993,5
|
1.042
|
1.075
|
1.113
|
1.069
|
EBITDA
1 |
226,3
|
226,9
|
233,2
|
250,4
|
240,4
|
266,9
|
259,8
|
259,5
|
255,4
|
238,5
|
222,1
|
257,7
|
283,2
|
300,2
|
245
|
Bedrijfsresultaat (EBIT)
1 |
191,8
|
189,1
|
196
|
211,7
|
201,4
|
224,8
|
217,8
|
216,2
|
210,9
|
193,9
|
177,8
|
212,3
|
236,5
|
250,7
|
203,3
|
Operationele Marge
|
21,41%
|
20,89%
|
21,45%
|
21,75%
|
20,36%
|
20,44%
|
21,16%
|
20,4%
|
20,54%
|
19,14%
|
17,89%
|
20,37%
|
21,99%
|
22,52%
|
19,03%
|
Resultaat voor belastingen (EBT)
1 |
123,3
|
163,6
|
110,8
|
144,1
|
123,1
|
244,9
|
131
|
128,7
|
112,9
|
208,7
|
96,3
|
130,2
|
156,9
|
172,8
|
145,2
|
Nettowinst (verlies)
1 |
103,4
|
137,6
|
93,02
|
109,3
|
96,47
|
187,4
|
103,1
|
97,02
|
87,39
|
187,1
|
71,21
|
99,9
|
119,8
|
131,8
|
102,8
|
Nettomarge
|
11,54%
|
15,2%
|
10,18%
|
11,23%
|
9,75%
|
17,04%
|
10,02%
|
9,15%
|
8,51%
|
18,46%
|
7,17%
|
9,58%
|
11,14%
|
11,84%
|
9,62%
|
WPA
2 |
2,010
|
2,670
|
1,810
|
2,130
|
1,880
|
3,650
|
2,010
|
1,890
|
1,690
|
3,620
|
1,350
|
1,918
|
2,305
|
2,522
|
1,960
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-11-21
|
16-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
22-02-23
|
11-05-23
|
09-08-23
|
08-11-23
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.650
|
1.751
|
2.425
|
2.477
|
2.370
|
1.985
|
1.513
|
1.042
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,73
x
|
2,497
x
|
2,758
x
|
2,5
x
|
2,339
x
|
1,867
x
|
1,287
x
|
0,8032
x
|
Free Cash Flow
1 |
340
|
380
|
532
|
295
|
365
|
455
|
571
|
648
|
ROE (netto-inkomsten/eigen vermogen)
|
22,7%
|
22%
|
22,8%
|
20,7%
|
16,7%
|
14,9%
|
14,6%
|
13,9%
|
ROA (netto-inkomsten/totale activa)
|
7,82%
|
8,08%
|
8,48%
|
7,8%
|
6,95%
|
7,34%
|
8,04%
|
8,61%
|
Totale activa
1 |
3.222
|
4.508
|
4.612
|
6.232
|
6.830
|
5.716
|
6.533
|
7.303
|
Nettoactief per aandeel
2 |
33,40
|
42,50
|
50,40
|
58,40
|
70,10
|
78,90
|
90,70
|
105,0
|
Cashflow per aandeel
2 |
9,680
|
10,80
|
15,10
|
12,10
|
13,30
|
14,50
|
16,50
|
18,40
|
Capex
1 |
141
|
167
|
229
|
325
|
319
|
309
|
328
|
344
|
Capex/omzet
|
5,36%
|
5,7%
|
6,46%
|
8,17%
|
7,71%
|
7,32%
|
7,21%
|
7%
|
Datum van publicatie
|
11-02-20
|
17-02-21
|
16-02-22
|
22-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
229
USD Gemiddelde koersdoel
270,7
USD Spread / Gemiddelde doel +18,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,12% | 11,76 mld. | | +1,51% | 42,75 mld. | | +8,57% | 41,34 mld. | | +49,22% | 41,61 mld. | | -12,36% | 26,59 mld. | | +8,92% | 25,49 mld. | | -25,13% | 18,12 mld. | | +29,17% | 12,24 mld. | | +6,35% | 11 mld. | | -16,98% | 10,07 mld. |
Biotechnologie & Medisch Onderzoek - Andere
|