Beurs gesloten -
Xetra
17:35:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
151,8
EUR
|
+1,10%
|
|
+3,94%
|
+5,31%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
45.804
|
61.021
|
98.695
|
78.651
|
62.651
|
65.978
|
-
|
-
|
Bedrijfswaarde
1 |
58.160
|
71.683
|
107.596
|
86.979
|
62.651
|
72.769
|
70.809
|
68.413
|
K/w-verhouding
|
34,7
x
|
30,7
x
|
32,3
x
|
23,6
x
|
22,2
x
|
22,2
x
|
18,9
x
|
16,9
x
|
Dividendrendement
|
1,23%
|
1%
|
0,81%
|
1,22%
|
-
|
1,52%
|
1,59%
|
1,65%
|
Marktkapitalisatie/omzet
|
2,84
x
|
3,48
x
|
5,01
x
|
3,54
x
|
2,98
x
|
3,11
x
|
2,93
x
|
2,8
x
|
Bedrijfswaarde/omzet
|
3,6
x
|
4,09
x
|
5,47
x
|
3,91
x
|
2,98
x
|
3,42
x
|
3,15
x
|
2,9
x
|
Bedrijfswaarde/EBITDA
|
13,3
x
|
13,8
x
|
17,6
x
|
12,7
x
|
10,7
x
|
12,5
x
|
10,7
x
|
9,66
x
|
Bedrijfswaarde/FCF
|
28,5
x
|
34,7
x
|
30,3
x
|
31,9
x
|
-
|
28,4
x
|
24
x
|
20,5
x
|
FCF Yield
|
3,51%
|
2,88%
|
3,3%
|
3,14%
|
-
|
3,53%
|
4,17%
|
4,88%
|
Price to Book
|
2,56
x
|
3,59
x
|
4,63
x
|
3,03
x
|
-
|
2,28
x
|
2,09
x
|
1,93
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
|
151,8
|
151,8
|
151,8
|
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
|
21.247
|
22.502
|
23.576
|
EBITDA
1 |
4.385
|
5.201
|
6.103
|
6.849
|
5.879
|
5.842
|
6.639
|
7.079
|
Bedrijfsresultaat (EBIT)
1 |
2.120
|
2.985
|
4.179
|
4.474
|
3.609
|
3.881
|
4.564
|
5.028
|
Operationele Marge
|
13,13%
|
17,02%
|
21,23%
|
20,12%
|
17,19%
|
18,27%
|
20,28%
|
21,33%
|
Resultaat voor belastingen (EBT)
1 |
1.735
|
2.630
|
3.924
|
4.287
|
3.484
|
3.797
|
4.477
|
4.978
|
Nettowinst (verlies)
1 |
1.320
|
1.987
|
3.055
|
3.326
|
2.824
|
2.971
|
3.475
|
3.894
|
Nettomarge
|
8,17%
|
11,33%
|
15,52%
|
14,96%
|
13,45%
|
13,98%
|
15,44%
|
16,51%
|
WPA
2 |
3,040
|
4,570
|
7,030
|
7,650
|
6,490
|
6,821
|
8,034
|
8,972
|
Free Cash Flow
1 |
2.043
|
2.065
|
3.550
|
2.728
|
-
|
2.566
|
2.953
|
3.341
|
FCF-marge
|
12,65%
|
11,78%
|
18,03%
|
12,27%
|
-
|
12,08%
|
13,13%
|
14,17%
|
Kasstroomconversie (ebitda)
|
46,6%
|
39,7%
|
58,17%
|
39,83%
|
-
|
43,92%
|
44,48%
|
47,19%
|
Kasstroomconversie (nettowinst)
|
154,77%
|
103,9%
|
116,22%
|
82,02%
|
-
|
86,38%
|
85%
|
85,8%
|
Dividend per aandeel
2 |
1,300
|
1,400
|
1,850
|
2,200
|
-
|
2,311
|
2,420
|
2,503
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
02-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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 |
8.489
|
4.973
|
5.213
|
5.198
|
5.568
|
5.806
|
5.660
|
5.293
|
5.302
|
5.173
|
5.225
|
5.220
|
5.281
|
5.314
|
5.488
|
-
|
EBITDA
1 |
2.256
|
1.552
|
1.464
|
1.629
|
1.782
|
1.810
|
1.628
|
1.587
|
1.553
|
1.446
|
1.293
|
1.413
|
1.457
|
1.517
|
1.643
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.047
|
1.039
|
1.173
|
1.177
|
1.234
|
889,6
|
1.035
|
969
|
983
|
621
|
777,4
|
826,2
|
1.095
|
1.015
|
-
|
Operationele Marge
|
-
|
21,05%
|
19,93%
|
22,57%
|
21,14%
|
21,26%
|
15,72%
|
19,55%
|
18,28%
|
19%
|
11,89%
|
14,89%
|
15,65%
|
20,6%
|
18,49%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
993
|
991,9
|
1.139
|
1.122
|
1.187
|
839,1
|
1.012
|
894
|
937
|
641
|
754,7
|
801,1
|
1.070
|
982,5
|
-
|
Nettowinst (verlies)
1 |
-
|
761
|
802,1
|
880,4
|
867,1
|
923,2
|
655
|
796
|
704
|
739
|
586
|
676,2
|
720,6
|
824,9
|
818,9
|
-
|
Nettomarge
|
-
|
15,3%
|
15,39%
|
16,94%
|
15,57%
|
15,9%
|
11,57%
|
15,04%
|
13,28%
|
14,29%
|
11,22%
|
12,95%
|
13,65%
|
15,52%
|
14,92%
|
-
|
WPA
2 |
1,720
|
1,750
|
1,840
|
2,020
|
1,990
|
2,120
|
1,510
|
1,830
|
1,620
|
1,700
|
1,340
|
1,542
|
1,656
|
1,896
|
1,882
|
-
|
Dividend per aandeel
2 |
-
|
-
|
1,850
|
-
|
-
|
-
|
2,200
|
-
|
-
|
-
|
-
|
0,5500
|
0,5500
|
0,5500
|
0,5500
|
0,6000
|
Datum van publicatie
|
06-08-20
|
11-11-21
|
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
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.357
|
10.662
|
8.902
|
8.328
|
-
|
6.791
|
4.831
|
2.436
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,818
x
|
2,05
x
|
1,459
x
|
1,216
x
|
-
|
1,162
x
|
0,7277
x
|
0,3441
x
|
Free Cash Flow
1 |
2.043
|
2.065
|
3.550
|
2.728
|
-
|
2.566
|
2.953
|
3.341
|
ROE (netto-inkomsten/eigen vermogen)
|
13,8%
|
16,7%
|
19,8%
|
18,5%
|
-
|
12,8%
|
13,8%
|
13,8%
|
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
|
-
|
45.611
|
47.194
|
50.423
|
Nettoactief per aandeel
2 |
41,10
|
39,10
|
49,10
|
59,60
|
-
|
66,60
|
72,50
|
78,60
|
Cashflow per aandeel
2 |
6,580
|
8,000
|
10,60
|
9,800
|
-
|
11,00
|
11,40
|
12,50
|
Capex
1 |
813
|
1.413
|
1.066
|
1.531
|
-
|
1.949
|
1.983
|
1.989
|
Capex/omzet
|
5,03%
|
8,06%
|
5,41%
|
6,89%
|
-
|
9,18%
|
8,81%
|
8,43%
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
02-03-23
|
07-03-24
|
-
|
-
|
-
|
Laatste slotkoers
151,8
EUR Gemiddelde koersdoel
182
EUR Spread / Gemiddelde doel +19,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,31% | 70,44 mld. | | +10,97% | 8,94 mld. | | -16,83% | 4,75 mld. | | +43,48% | 4,5 mld. | | +3,20% | 3,85 mld. | | +18,82% | 2,38 mld. | | -21,36% | 2,34 mld. | | -29,67% | 2,2 mld. | | +8,38% | 1,96 mld. | | -0,50% | 1,64 mld. |
Specialiteit & Geavanceerde Farmaceutische Producten
|