slotkoers
Wiener Boerse
00:00:00 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
167,4
EUR
|
-0,45%
|
|
+7,62%
|
+17,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
45.804
|
61.021
|
98.695
|
78.651
|
62.651
|
72.695
|
-
|
-
|
Bedrijfswaarde
1 |
58.160
|
71.683
|
107.596
|
86.979
|
62.651
|
81.469
|
77.633
|
75.545
|
K/w-verhouding
|
34,7
x
|
30,7
x
|
32,3
x
|
23,6
x
|
22,2
x
|
24,3
x
|
20,6
x
|
18,5
x
|
Dividendrendement
|
1,23%
|
1%
|
0,81%
|
1,22%
|
-
|
1,36%
|
1,45%
|
1,52%
|
Marktkapitalisatie/omzet
|
2,84
x
|
3,48
x
|
5,01
x
|
3,54
x
|
2,98
x
|
3,42
x
|
3,23
x
|
3,07
x
|
Bedrijfswaarde/omzet
|
3,6
x
|
4,09
x
|
5,47
x
|
3,91
x
|
2,98
x
|
3,83
x
|
3,45
x
|
3,19
x
|
Bedrijfswaarde/EBITDA
|
13,3
x
|
13,8
x
|
17,6
x
|
12,7
x
|
10,7
x
|
13,7
x
|
11,9
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
28,5
x
|
34,7
x
|
30,3
x
|
31,9
x
|
-
|
31
x
|
25,9
x
|
22,3
x
|
FCF Yield
|
3,51%
|
2,88%
|
3,3%
|
3,14%
|
-
|
3,23%
|
3,85%
|
4,48%
|
Price to Book
|
2,56
x
|
3,59
x
|
4,63
x
|
3,03
x
|
-
|
2,49
x
|
2,31
x
|
2,12
x
|
Aantal aandelen (in duizenden)
|
434.778
|
434.778
|
434.778
|
434.778
|
434.778
|
434.778
|
-
|
-
|
Referentieprijs
2 |
105,4
|
140,4
|
227,0
|
180,9
|
144,1
|
167,2
|
167,2
|
167,2
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
02-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.152
|
17.534
|
19.687
|
22.232
|
20.993
|
21.267
|
22.493
|
23.706
|
EBITDA
1 |
4.385
|
5.201
|
6.103
|
6.849
|
5.879
|
5.957
|
6.542
|
7.113
|
Bedrijfsresultaat (EBIT)
1 |
2.120
|
2.985
|
4.179
|
4.474
|
3.609
|
4.030
|
4.588
|
5.102
|
Operationele Marge
|
13,13%
|
17,02%
|
21,23%
|
20,12%
|
17,19%
|
18,95%
|
20,4%
|
21,52%
|
Resultaat voor belastingen (EBT)
1 |
1.735
|
2.630
|
3.924
|
4.287
|
3.484
|
3.799
|
4.383
|
4.886
|
Nettowinst (verlies)
1 |
1.320
|
1.987
|
3.055
|
3.326
|
2.824
|
2.958
|
3.457
|
3.850
|
Nettomarge
|
8,17%
|
11,33%
|
15,52%
|
14,96%
|
13,45%
|
13,91%
|
15,37%
|
16,24%
|
WPA
2 |
3,040
|
4,570
|
7,030
|
7,650
|
6,490
|
6,890
|
8,110
|
9,020
|
Free Cash Flow
1 |
2.043
|
2.065
|
3.550
|
2.728
|
-
|
2.631
|
2.992
|
3.382
|
FCF-marge
|
12,65%
|
11,78%
|
18,03%
|
12,27%
|
-
|
12,37%
|
13,3%
|
14,27%
|
Kasstroomconversie (ebitda)
|
46,6%
|
39,7%
|
58,17%
|
39,83%
|
-
|
44,17%
|
45,74%
|
47,55%
|
Kasstroomconversie (nettowinst)
|
154,77%
|
103,9%
|
116,22%
|
82,02%
|
-
|
88,96%
|
86,55%
|
87,86%
|
Dividend per aandeel
2 |
1,300
|
1,400
|
1,850
|
2,200
|
-
|
2,277
|
2,425
|
2,550
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
02-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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 |
8.489
|
5.213
|
5.198
|
5.568
|
5.806
|
5.660
|
5.293
|
5.302
|
5.173
|
5.225
|
5.120
|
5.235
|
5.381
|
5.529
|
-
|
-
|
EBITDA
1 |
2.256
|
1.464
|
1.629
|
1.782
|
1.810
|
1.628
|
1.587
|
1.553
|
1.446
|
1.293
|
1.454
|
1.415
|
1.520
|
1.680
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.039
|
1.173
|
1.177
|
1.234
|
889,6
|
1.035
|
969
|
983
|
621
|
931
|
807,2
|
1.068
|
1.129
|
-
|
-
|
Operationele Marge
|
-
|
19,93%
|
22,57%
|
21,14%
|
21,26%
|
15,72%
|
19,55%
|
18,28%
|
19%
|
11,89%
|
18,18%
|
15,42%
|
19,85%
|
20,42%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
991,9
|
1.139
|
1.122
|
1.187
|
839,1
|
1.012
|
894
|
937
|
641
|
899
|
782,1
|
1.043
|
1.097
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
802,1
|
880,4
|
867,1
|
923,2
|
655
|
796
|
704
|
739
|
586
|
694
|
697
|
810,6
|
872,3
|
-
|
-
|
Nettomarge
|
-
|
15,39%
|
16,94%
|
15,57%
|
15,9%
|
11,57%
|
15,04%
|
13,28%
|
14,29%
|
11,22%
|
13,55%
|
13,31%
|
15,07%
|
15,78%
|
-
|
-
|
WPA
2 |
1,720
|
1,840
|
2,020
|
1,990
|
2,120
|
1,510
|
1,830
|
1,620
|
1,700
|
1,340
|
1,600
|
1,603
|
1,875
|
2,018
|
-
|
-
|
Dividend per aandeel
2 |
-
|
1,850
|
-
|
-
|
-
|
2,200
|
-
|
-
|
-
|
-
|
-
|
0,5500
|
0,5500
|
0,5500
|
0,6000
|
0,6000
|
Datum van publicatie
|
06-08-20
|
03-03-22
|
12-05-22
|
04-08-22
|
10-11-22
|
02-03-23
|
11-05-23
|
03-08-23
|
09-11-23
|
07-03-24
|
15-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.357
|
10.662
|
8.902
|
8.328
|
-
|
8.774
|
4.938
|
2.850
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,818
x
|
2,05
x
|
1,459
x
|
1,216
x
|
-
|
1,473
x
|
0,7549
x
|
0,4007
x
|
Free Cash Flow
1 |
2.043
|
2.065
|
3.550
|
2.728
|
-
|
2.631
|
2.992
|
3.382
|
ROE (netto-inkomsten/eigen vermogen)
|
13,8%
|
16,7%
|
19,8%
|
18,5%
|
-
|
13,3%
|
13,9%
|
14,2%
|
ROA (netto-inkomsten/totale activa)
|
3,27%
|
4,64%
|
8,7%
|
9,31%
|
-
|
6,51%
|
7,36%
|
7,72%
|
Totale activa
1 |
40.348
|
42.804
|
35.111
|
35.718
|
-
|
45.408
|
46.959
|
49.856
|
Nettoactief per aandeel
2 |
41,10
|
39,10
|
49,10
|
59,60
|
-
|
67,10
|
72,50
|
78,70
|
Cashflow per aandeel
2 |
6,580
|
8,000
|
10,60
|
9,800
|
-
|
10,90
|
11,40
|
12,50
|
Capex
1 |
813
|
1.413
|
1.066
|
1.531
|
-
|
1.708
|
1.963
|
1.981
|
Capex/omzet
|
5,03%
|
8,06%
|
5,41%
|
6,89%
|
-
|
8,03%
|
8,73%
|
8,36%
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
02-03-23
|
07-03-24
|
-
|
-
|
-
|
Laatste slotkoers
167,2
EUR Gemiddelde koersdoel
180,8
EUR Spread / Gemiddelde doel +8,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,23% | 8,96 mld. | | -10,76% | 5,19 mld. | | +51,58% | 4,77 mld. | | +12,50% | 4,26 mld. | | -20,70% | 2,37 mld. | | +12,83% | 2,3 mld. | | -29,65% | 2,21 mld. | | +19,51% | 2,17 mld. | | -0,50% | 1,64 mld. |
Specialiteit & Geavanceerde Farmaceutische Producten
|