Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
26,33
USD
|
+3,25%
|
|
+0,30%
|
-21,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.890
|
2.600
|
2.680
|
1.772
|
1.567
|
1.225
|
-
|
-
|
Bedrijfswaarde
1 |
2.118
|
2.962
|
3.144
|
2.357
|
1.811
|
1.309
|
1.106
|
1.004
|
K/w-verhouding
|
-168
x
|
18
x
|
65,4
x
|
114
x
|
37,9
x
|
21,5
x
|
13,5
x
|
9,61
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,49
x
|
6,05
x
|
4,95
x
|
2,66
x
|
2,32
x
|
1,77
x
|
1,6
x
|
1,47
x
|
Bedrijfswaarde/omzet
|
5,03
x
|
6,89
x
|
5,81
x
|
3,53
x
|
2,68
x
|
1,89
x
|
1,45
x
|
1,2
x
|
Bedrijfswaarde/EBITDA
|
22,3
x
|
26,3
x
|
15,4
x
|
11,1
x
|
8,44
x
|
6,01
x
|
4,09
x
|
2,99
x
|
Bedrijfswaarde/FCF
|
30,5
x
|
40,6
x
|
39,4
x
|
20,5
x
|
13
x
|
7,24
x
|
5,31
x
|
3,87
x
|
FCF Yield
|
3,28%
|
2,47%
|
2,54%
|
4,89%
|
7,7%
|
13,8%
|
18,8%
|
25,9%
|
Price to Book
|
5,35
x
|
4,21
x
|
3,69
x
|
2,29
x
|
-
|
1,38
x
|
1,21
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
41.731
|
43.444
|
44.544
|
45.882
|
46.438
|
46.523
|
-
|
-
|
Referentieprijs
2 |
45,30
|
59,84
|
60,17
|
38,61
|
33,74
|
26,33
|
26,33
|
26,33
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
421
|
429,6
|
541,5
|
666,8
|
675
|
693,6
|
764,4
|
833,3
|
EBITDA
1 |
94,86
|
112,6
|
204
|
212,7
|
214,5
|
217,7
|
270,5
|
336,1
|
Bedrijfsresultaat (EBIT)
1 |
75,28
|
99,3
|
189,2
|
194,8
|
197,7
|
195,1
|
244,3
|
295,3
|
Operationele Marge
|
17,88%
|
23,11%
|
34,94%
|
29,21%
|
29,28%
|
28,13%
|
31,96%
|
35,44%
|
Resultaat voor belastingen (EBT)
1 |
-10,75
|
20,09
|
56,4
|
13,3
|
61,7
|
84,49
|
122,9
|
147
|
Nettowinst (verlies)
1 |
-11,02
|
145,5
|
41,98
|
15,91
|
41,96
|
60,38
|
91,2
|
114,8
|
Nettomarge
|
-2,62%
|
33,87%
|
7,75%
|
2,39%
|
6,22%
|
8,71%
|
11,93%
|
13,77%
|
WPA
2 |
-0,2700
|
3,330
|
0,9200
|
0,3400
|
0,8900
|
1,224
|
1,943
|
2,740
|
Free Cash Flow
1 |
69,5
|
73,03
|
79,85
|
115,2
|
139,5
|
180,9
|
208,1
|
259,6
|
FCF-marge
|
16,51%
|
17%
|
14,75%
|
17,28%
|
20,67%
|
26,08%
|
27,23%
|
31,16%
|
Kasstroomconversie (ebitda)
|
73,27%
|
64,87%
|
39,14%
|
54,15%
|
65,03%
|
83,07%
|
76,93%
|
77,26%
|
Kasstroomconversie (nettowinst)
|
-
|
50,18%
|
190,21%
|
724,11%
|
332,47%
|
299,55%
|
228,2%
|
226,21%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
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 |
127,7
|
159,2
|
158
|
169,4
|
167,5
|
172
|
160,3
|
169,5
|
163,9
|
181,2
|
166,3
|
173,4
|
172,3
|
182,8
|
189,1
|
EBITDA
1 |
48,14
|
69,34
|
53,83
|
44,92
|
55,23
|
58,77
|
41,9
|
54,26
|
52,94
|
65,39
|
46,2
|
52,81
|
51,28
|
60,75
|
61,8
|
Bedrijfsresultaat (EBIT)
1 |
44,42
|
63,99
|
49,17
|
40,9
|
50,76
|
53,96
|
37,44
|
50,27
|
49,25
|
60,71
|
43,57
|
48,79
|
46,16
|
55,02
|
59,2
|
Operationele Marge
|
34,78%
|
40,2%
|
31,12%
|
24,14%
|
30,31%
|
31,38%
|
23,35%
|
29,66%
|
30,04%
|
33,5%
|
26,2%
|
28,15%
|
26,79%
|
30,11%
|
31,3%
|
Resultaat voor belastingen (EBT)
1 |
24,23
|
-6,197
|
7,294
|
22,01
|
2,069
|
-18,07
|
-26,47
|
37,85
|
16,6
|
33,72
|
20,47
|
23,06
|
20,25
|
20,72
|
27,5
|
Nettowinst (verlies)
1 |
17,66
|
-5,129
|
6,828
|
19,88
|
-0,693
|
-10,1
|
-19,54
|
25,76
|
10,86
|
24,87
|
13,69
|
16,15
|
14,16
|
16,38
|
20,62
|
Nettomarge
|
13,83%
|
-3,22%
|
4,32%
|
11,73%
|
-0,41%
|
-5,87%
|
-12,18%
|
15,2%
|
6,62%
|
13,72%
|
8,23%
|
9,31%
|
8,22%
|
8,96%
|
10,9%
|
WPA
2 |
0,3900
|
-0,1200
|
0,1500
|
0,4000
|
-0,0200
|
-0,2200
|
-0,4300
|
0,5100
|
0,2300
|
0,5000
|
0,2425
|
0,3100
|
0,2700
|
0,3650
|
0,3800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-11-21
|
24-02-22
|
04-05-22
|
03-08-22
|
03-11-22
|
28-02-23
|
03-05-23
|
02-08-23
|
02-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
228
|
363
|
464
|
585
|
244
|
83,9
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
119
|
221
|
Hefboom (schuld/ebitda)
|
2,402
x
|
3,222
x
|
2,273
x
|
2,751
x
|
1,137
x
|
0,3856
x
|
-
|
-
|
Free Cash Flow
1 |
69,5
|
73
|
79,9
|
115
|
139
|
181
|
208
|
260
|
ROE (netto-inkomsten/eigen vermogen)
|
20,9%
|
19,8%
|
20,2%
|
16%
|
-
|
11%
|
12,2%
|
16,6%
|
ROA (netto-inkomsten/totale activa)
|
9,3%
|
9,17%
|
8,16%
|
6,43%
|
-
|
6,27%
|
7,71%
|
10,5%
|
Totale activa
1 |
-118,5
|
1.586
|
514,5
|
247,5
|
-
|
962,9
|
1.183
|
1.092
|
Nettoactief per aandeel
2 |
8,470
|
14,20
|
16,30
|
16,90
|
-
|
19,00
|
21,80
|
26,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
10,2
|
37,8
|
45,9
|
30,1
|
15,2
|
17
|
22,8
|
25
|
Capex/omzet
|
2,41%
|
8,8%
|
8,47%
|
4,51%
|
2,25%
|
2,45%
|
2,99%
|
3%
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
26,33
USD Gemiddelde koersdoel
45,73
USD Spread / Gemiddelde doel +73,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -21,96% | 1,22 mld. | | +25,83% | 661 mld. | | +27,00% | 566 mld. | | -6,76% | 352 mld. | | +20,34% | 332 mld. | | +3,00% | 283 mld. | | +13,09% | 231 mld. | | +5,46% | 200 mld. | | -9,61% | 195 mld. | | -6,26% | 145 mld. |
Farmaceutische producten - Andere
|