Beurs gesloten -
London S.E.
17:30:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,9
USD
|
+3,21%
|
|
+1,19%
|
+61,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.702
|
10.576
|
8.835
|
10.129
|
11.703
|
19.175
|
-
|
-
|
Bedrijfswaarde
1 |
35.634
|
34.318
|
29.713
|
28.540
|
28.310
|
34.100
|
31.583
|
29.055
|
K/w-verhouding
|
-10,8
x
|
-2,65
x
|
21,1
x
|
-4,3
x
|
-20,9
x
|
17,9
x
|
12,3
x
|
9,99
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,63
x
|
0,63
x
|
0,56
x
|
0,68
x
|
0,74
x
|
1,2
x
|
1,16
x
|
1,13
x
|
Bedrijfswaarde/omzet
|
2,11
x
|
2,06
x
|
1,87
x
|
1,91
x
|
1,79
x
|
2,14
x
|
1,91
x
|
1,72
x
|
Bedrijfswaarde/EBITDA
|
7,61
x
|
6,99
x
|
6,05
x
|
6,21
x
|
5,88
x
|
7,16
x
|
6,2
x
|
5,49
x
|
Bedrijfswaarde/FCF
|
17,4
x
|
53,8
x
|
126
x
|
27,4
x
|
33,6
x
|
14,4
x
|
10,2
x
|
8,54
x
|
FCF Yield
|
5,76%
|
1,86%
|
0,79%
|
3,65%
|
2,97%
|
6,96%
|
9,81%
|
11,7%
|
Price to Book
|
0,77
x
|
1,05
x
|
0,86
x
|
1,28
x
|
1,56
x
|
2
x
|
1,62
x
|
1,34
x
|
Aantal aandelen (in duizenden)
|
1.092.089
|
1.095.972
|
1.103.007
|
1.110.645
|
1.120.971
|
1.132.592
|
-
|
-
|
Referentieprijs
2 |
9,800
|
9,650
|
8,010
|
9,120
|
10,44
|
16,93
|
16,93
|
16,93
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.887
|
16.659
|
15.878
|
14.925
|
15.846
|
15.947
|
16.538
|
16.914
|
EBITDA
1 |
4.685
|
4.912
|
4.911
|
4.598
|
4.818
|
4.761
|
5.091
|
5.291
|
Bedrijfsresultaat (EBIT)
1 |
4.142
|
4.388
|
4.401
|
4.139
|
4.361
|
4.278
|
4.647
|
4.808
|
Operationele Marge
|
24,53%
|
26,34%
|
27,72%
|
27,73%
|
27,52%
|
26,83%
|
28,1%
|
28,43%
|
Resultaat voor belastingen (EBT)
1 |
-1.265
|
-4.406
|
658
|
-
|
-624
|
-99
|
3.194
|
3.302
|
Nettowinst (verlies)
1 |
-999
|
-3.990
|
417
|
-2.353
|
-559
|
820,4
|
1.387
|
1.622
|
Nettomarge
|
-5,92%
|
-23,95%
|
2,63%
|
-15,77%
|
-3,53%
|
5,14%
|
8,39%
|
9,59%
|
WPA
2 |
-0,9100
|
-3,640
|
0,3800
|
-2,120
|
-0,5000
|
0,9481
|
1,371
|
1,695
|
Free Cash Flow
1 |
2.053
|
638
|
236
|
1.042
|
842
|
2.375
|
3.097
|
3.403
|
FCF-marge
|
12,16%
|
3,83%
|
1,49%
|
6,98%
|
5,31%
|
14,89%
|
18,73%
|
20,12%
|
Kasstroomconversie (ebitda)
|
43,82%
|
12,99%
|
4,81%
|
22,66%
|
17,48%
|
49,87%
|
60,83%
|
64,32%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
56,59%
|
-
|
-
|
289,47%
|
223,29%
|
209,81%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
4.100
|
3.661
|
3.786
|
3.595
|
3.884
|
3.661
|
3.878
|
3.850
|
4.457
|
3.819
|
4.027
|
4.040
|
4.121
|
3.845
|
3.976
|
EBITDA
1 |
1.373
|
1.135
|
1.134
|
1.089
|
1.240
|
899
|
1.125
|
1.134
|
1.660
|
1.005
|
1.154
|
1.222
|
1.356
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.248
|
1.013
|
1.019
|
977
|
1.130
|
785
|
1.011
|
1.020
|
1.546
|
892
|
1.040
|
1.110
|
1.207
|
949,3
|
1.090
|
Operationele Marge
|
30,44%
|
27,67%
|
26,91%
|
27,18%
|
29,09%
|
21,44%
|
26,07%
|
26,49%
|
34,69%
|
23,36%
|
25,82%
|
27,47%
|
29,28%
|
24,69%
|
27,43%
|
Resultaat voor belastingen (EBT)
1 |
-175
|
-971
|
-1.160
|
-
|
-1.100
|
-
|
-
|
75
|
507
|
-467
|
107
|
127
|
133
|
-
|
-
|
Nettowinst (verlies)
1 |
-159
|
-955
|
-232
|
56
|
-1.221
|
-205
|
-863
|
80
|
461
|
-139
|
39
|
56,5
|
-15,77
|
-
|
-
|
Nettomarge
|
-3,88%
|
-26,09%
|
-6,13%
|
1,56%
|
-31,44%
|
-5,6%
|
-22,25%
|
2,08%
|
10,34%
|
-3,64%
|
0,97%
|
1,4%
|
-0,38%
|
-
|
-
|
WPA
2 |
-0,1400
|
-0,8600
|
-0,2100
|
0,0500
|
-1,100
|
-0,1800
|
-0,7700
|
0,0700
|
0,4100
|
-0,1200
|
-0,4009
|
0,002380
|
0,8995
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
03-05-22
|
26-07-22
|
03-11-22
|
08-02-23
|
10-05-23
|
02-08-23
|
08-11-23
|
31-01-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
24.932
|
23.742
|
20.878
|
18.411
|
16.607
|
14.925
|
12.408
|
9.880
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,322
x
|
4,833
x
|
4,251
x
|
4,004
x
|
3,447
x
|
3,135
x
|
2,437
x
|
1,867
x
|
Free Cash Flow
1 |
2.053
|
638
|
236
|
1.042
|
842
|
2.375
|
3.097
|
3.403
|
ROE (netto-inkomsten/eigen vermogen)
|
18,3%
|
11,8%
|
28,1%
|
30,9%
|
37,9%
|
27,2%
|
29,6%
|
25,7%
|
ROA (netto-inkomsten/totale activa)
|
4,45%
|
5,24%
|
5,81%
|
6,13%
|
6,62%
|
6,08%
|
7,53%
|
6,68%
|
Totale activa
1 |
-22.466
|
-76.212
|
7.179
|
-38.354
|
-8.438
|
13.486
|
18.413
|
24.302
|
Nettoactief per aandeel
2 |
12,80
|
9,160
|
9,320
|
7,110
|
6,710
|
8,470
|
10,50
|
12,70
|
Cashflow per aandeel
2 |
0,6900
|
1,110
|
0,7200
|
1,430
|
1,220
|
2,880
|
2,800
|
3,070
|
Capex
1 |
525
|
578
|
562
|
548
|
526
|
516
|
542
|
556
|
Capex/omzet
|
3,11%
|
3,47%
|
3,54%
|
3,67%
|
3,32%
|
3,23%
|
3,28%
|
3,29%
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
31-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
16,93
USD Gemiddelde koersdoel
17,84
USD Spread / Gemiddelde doel +5,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +40,73% | 739 mld. | | +32,83% | 598 mld. | | -6,30% | 353 mld. | | +15,15% | 318 mld. | | +4,05% | 285 mld. | | +15,00% | 240 mld. | | -5,52% | 206 mld. | | +6,17% | 164 mld. | | -0,45% | 162 mld. |
Farmaceutische producten - Andere
|