Beurs gesloten -
BME
17:35:26 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,386
EUR
|
+3,71%
|
|
+0,48%
|
-45,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.760
|
14.161
|
9.783
|
6.557
|
9.231
|
5.070
|
-
|
-
|
Bedrijfswaarde
1 |
25.225
|
20.597
|
16.478
|
15.716
|
18.568
|
14.188
|
13.404
|
12.922
|
K/w-verhouding
|
34,5
x
|
26,5
x
|
62,5
x
|
34,7
x
|
172
x
|
10,7
x
|
7,53
x
|
6,27
x
|
Dividendrendement
|
1,15%
|
0,71%
|
2,13%
|
-
|
-
|
-
|
2,85%
|
6,29%
|
Marktkapitalisatie/omzet
|
3,68
x
|
2,65
x
|
1,98
x
|
1,08
x
|
1,4
x
|
0,71
x
|
0,66
x
|
0,64
x
|
Bedrijfswaarde/omzet
|
4,95
x
|
3,86
x
|
3,34
x
|
2,59
x
|
2,82
x
|
2
x
|
1,76
x
|
1,62
x
|
Bedrijfswaarde/EBITDA
|
17,9
x
|
13,9
x
|
17,1
x
|
12,9
x
|
12,8
x
|
7,69
x
|
6,32
x
|
5,73
x
|
Bedrijfswaarde/FCF
|
161
x
|
25,7
x
|
52,1
x
|
-56,7
x
|
-213
x
|
21,6
x
|
17,3
x
|
-
|
FCF Yield
|
0,62%
|
3,9%
|
1,92%
|
-1,76%
|
-0,47%
|
4,63%
|
5,78%
|
-
|
Price to Book
|
4,46
x
|
1,99
x
|
1,89
x
|
1,19
x
|
1,79
x
|
0,85
x
|
0,72
x
|
0,56
x
|
Aantal aandelen (in duizenden)
|
684.135
|
684.540
|
682.484
|
678.911
|
678.665
|
679.092
|
-
|
-
|
Referentieprijs
2 |
31,43
|
23,88
|
16,88
|
10,77
|
15,46
|
8,386
|
8,386
|
8,386
|
Datum van publicatie
|
27-02-20
|
26-02-21
|
28-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.099
|
5.340
|
4.933
|
6.064
|
6.592
|
7.093
|
7.631
|
7.974
|
EBITDA
1 |
1.407
|
1.479
|
961,5
|
1.221
|
1.455
|
1.845
|
2.120
|
2.255
|
Bedrijfsresultaat (EBIT)
1 |
1.131
|
996,1
|
595,1
|
805,7
|
1.023
|
1.346
|
1.589
|
1.658
|
Operationele Marge
|
22,19%
|
18,65%
|
12,06%
|
13,29%
|
15,52%
|
18,97%
|
20,82%
|
20,79%
|
Resultaat voor belastingen (EBT)
1 |
817,1
|
878,6
|
350,5
|
361,3
|
224
|
772,8
|
1.121
|
1.139
|
Nettowinst (verlies)
1 |
625,1
|
618,5
|
182,8
|
208,3
|
59,32
|
488,7
|
731,7
|
833,9
|
Nettomarge
|
12,26%
|
11,58%
|
3,71%
|
3,43%
|
0,9%
|
6,89%
|
9,59%
|
10,46%
|
WPA
2 |
0,9100
|
0,9000
|
0,2700
|
0,3100
|
0,0900
|
0,7860
|
1,114
|
1,337
|
Free Cash Flow
1 |
156,6
|
802,2
|
316,1
|
-277,4
|
-87,14
|
656,7
|
774,5
|
-
|
FCF-marge
|
3,07%
|
15,02%
|
6,41%
|
-4,57%
|
-1,32%
|
9,26%
|
10,15%
|
-
|
Kasstroomconversie (ebitda)
|
11,13%
|
54,24%
|
32,87%
|
-
|
-
|
35,6%
|
36,53%
|
-
|
Kasstroomconversie (nettowinst)
|
25,05%
|
129,7%
|
172,91%
|
-
|
-
|
134,37%
|
105,85%
|
-
|
Dividend per aandeel
2 |
0,3600
|
0,1700
|
0,3600
|
-
|
-
|
-
|
0,2391
|
0,5275
|
Datum van publicatie
|
27-02-20
|
26-02-21
|
28-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
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 Q3
|
2024 Q4
|
---|
Omzet
1 |
2.677
|
2.537
|
1.198
|
1.198
|
2.396
|
1.405
|
1.543
|
2.810
|
1.541
|
1.713
|
3.254
|
1.561
|
1.663
|
3.225
|
1.597
|
1.770
|
1.648
|
1.765
|
1.747
|
1.840
|
EBITDA
1 |
731,4
|
634,5
|
-
|
-
|
327
|
248,2
|
-
|
618,3
|
308
|
294
|
602,7
|
298,8
|
360,7
|
659,5
|
373,6
|
426,3
|
381,5
|
459,4
|
456,1
|
-
|
Bedrijfsresultaat (EBIT)
1 |
421,7
|
463,6
|
-
|
-
|
131,5
|
-
|
-
|
427,3
|
173,4
|
176,9
|
378,3
|
175,7
|
253,6
|
-
|
264,4
|
329,3
|
250,1
|
339,2
|
336
|
-
|
Operationele Marge
|
15,75%
|
18,27%
|
-
|
-
|
5,49%
|
-
|
-
|
15,21%
|
11,25%
|
10,33%
|
11,63%
|
11,25%
|
15,25%
|
-
|
16,55%
|
18,61%
|
15,18%
|
19,22%
|
19,23%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
378,2
|
-
|
-
|
-27,78
|
-
|
-
|
227,9
|
66,69
|
46,88
|
133,4
|
-84,17
|
103,2
|
19,05
|
99,59
|
105,4
|
49,75
|
69,75
|
81,75
|
107,2
|
Nettowinst (verlies)
1 |
218,2
|
266,8
|
-
|
-
|
-84,01
|
-
|
-
|
143,6
|
45
|
20,07
|
64,63
|
-108,3
|
52,04
|
-56,22
|
59,54
|
55,99
|
41,02
|
71,22
|
77,38
|
68,76
|
Nettomarge
|
8,15%
|
10,52%
|
-
|
-
|
-3,51%
|
-
|
-
|
5,11%
|
2,92%
|
1,17%
|
1,99%
|
-6,93%
|
3,13%
|
-1,74%
|
3,73%
|
3,16%
|
2,49%
|
4,04%
|
4,43%
|
3,74%
|
WPA
2 |
-
|
0,3900
|
-0,0600
|
-
|
-0,1200
|
-
|
-
|
0,2100
|
-
|
-
|
0,1000
|
-
|
0,0800
|
-
|
-
|
-
|
0,0748
|
0,1762
|
0,1725
|
0,0515
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-07-20
|
29-07-21
|
28-02-22
|
28-02-22
|
28-02-22
|
28-07-22
|
28-07-22
|
28-07-22
|
08-11-22
|
28-02-23
|
28-02-23
|
09-05-23
|
27-07-23
|
27-07-23
|
02-11-23
|
28-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.465
|
6.436
|
6.695
|
9.158
|
9.337
|
9.118
|
8.334
|
7.852
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,595
x
|
4,352
x
|
6,963
x
|
7,501
x
|
6,419
x
|
4,942
x
|
3,931
x
|
3,482
x
|
Free Cash Flow
1 |
157
|
802
|
316
|
-277
|
-87,1
|
657
|
775
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
15,9%
|
12,5%
|
3,26%
|
3,57%
|
3,72%
|
9,02%
|
11,1%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
5,13%
|
4,01%
|
1,06%
|
1,02%
|
1,04%
|
2,15%
|
3,08%
|
3,07%
|
Totale activa
1 |
12.193
|
15.409
|
17.254
|
20.384
|
5.701
|
22.735
|
23.759
|
27.135
|
Nettoactief per aandeel
2 |
7,050
|
12,00
|
8,950
|
9,040
|
8,640
|
9,920
|
11,70
|
14,80
|
Cashflow per aandeel
2 |
0,8300
|
1,620
|
0,8800
|
-0,0200
|
0,3100
|
1,040
|
1,660
|
1,670
|
Capex
1 |
412
|
308
|
281
|
266
|
295
|
454
|
364
|
379
|
Capex/omzet
|
8,09%
|
5,77%
|
5,69%
|
4,39%
|
4,48%
|
6,4%
|
4,77%
|
4,75%
|
Datum van publicatie
|
27-02-20
|
26-02-21
|
28-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
8,386
EUR Gemiddelde koersdoel
18,03
EUR Spread / Gemiddelde doel +115,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -45,74% | 5,41 mld. | | -4,66% | 86,13 mld. | | +1,32% | 39,82 mld. | | -19,27% | 30,42 mld. | | +57,86% | 25,23 mld. | | -16,09% | 15,36 mld. | | -9,14% | 11,95 mld. | | -17,69% | 11,6 mld. | | -43,00% | 11,51 mld. | | +5,24% | 8,71 mld. |
Biofarmaceutica
|