Vertraagde tijd
OTC Markets
18:01:53 10-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
69,88
USD
|
-0,53%
|
|
+0,52%
|
+60,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.355
|
15.962
|
18.947
|
13.973
|
14.969
|
24.668
|
-
|
-
|
Bedrijfswaarde
1 |
13.343
|
17.373
|
19.807
|
15.973
|
17.146
|
26.306
|
25.466
|
24.532
|
K/w-verhouding
|
16,8
x
|
21,8
x
|
17,9
x
|
33,4
x
|
44,8
x
|
62,1
x
|
28,8
x
|
20,7
x
|
Dividendrendement
|
1,75%
|
1,5%
|
1,3%
|
1,81%
|
1,72%
|
1,08%
|
1,11%
|
1,12%
|
Marktkapitalisatie/omzet
|
2,72
x
|
2,99
x
|
3,28
x
|
2,53
x
|
2,85
x
|
4,39
x
|
3,89
x
|
3,49
x
|
Bedrijfswaarde/omzet
|
2,72
x
|
3,25
x
|
3,43
x
|
2,9
x
|
3,26
x
|
4,68
x
|
4,02
x
|
3,47
x
|
Bedrijfswaarde/EBITDA
|
9,32
x
|
12,1
x
|
12,1
x
|
12,7
x
|
12,7
x
|
19,4
x
|
13,3
x
|
10,5
x
|
Bedrijfswaarde/FCF
|
17
x
|
21,1
x
|
15,6
x
|
18,4
x
|
38,5
x
|
27,2
x
|
19,2
x
|
14,5
x
|
FCF Yield
|
5,87%
|
4,75%
|
6,42%
|
5,43%
|
2,6%
|
3,68%
|
5,21%
|
6,88%
|
Price to Book
|
1,9
x
|
2,2
x
|
2,32
x
|
1,58
x
|
1,67
x
|
2,69
x
|
2,51
x
|
2,25
x
|
Aantal aandelen (in duizenden)
|
188.367
|
188.941
|
188.812
|
189.959
|
189.721
|
189.751
|
-
|
-
|
Referentieprijs
2 |
70,90
|
84,48
|
100,4
|
73,56
|
78,90
|
130,0
|
130,0
|
130,0
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
22-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.913
|
5.347
|
5.777
|
5.517
|
5.252
|
5.620
|
6.339
|
7.074
|
EBITDA
1 |
1.431
|
1.441
|
1.641
|
1.260
|
1.349
|
1.353
|
1.910
|
2.344
|
Bedrijfsresultaat (EBIT)
1 |
1.118
|
1.093
|
1.318
|
675
|
657
|
685,2
|
1.183
|
1.546
|
Operationele Marge
|
22,76%
|
20,44%
|
22,81%
|
12,23%
|
12,51%
|
12,19%
|
18,66%
|
21,86%
|
Resultaat voor belastingen (EBT)
1 |
960
|
880
|
1.226
|
511
|
441
|
506,3
|
1.065
|
1.537
|
Nettowinst (verlies)
1 |
792
|
732
|
1.058
|
418
|
343
|
410,6
|
860,2
|
1.254
|
Nettomarge
|
16,12%
|
13,69%
|
18,31%
|
7,58%
|
6,53%
|
7,31%
|
13,57%
|
17,73%
|
WPA
2 |
4,230
|
3,870
|
5,600
|
2,200
|
1,760
|
2,092
|
4,520
|
6,281
|
Free Cash Flow
1 |
783
|
825
|
1.271
|
867
|
445
|
968,7
|
1.326
|
1.687
|
FCF-marge
|
15,94%
|
15,43%
|
22%
|
15,72%
|
8,47%
|
17,24%
|
20,92%
|
23,85%
|
Kasstroomconversie (ebitda)
|
54,72%
|
57,25%
|
77,45%
|
68,81%
|
32,99%
|
71,61%
|
69,43%
|
71,99%
|
Kasstroomconversie (nettowinst)
|
98,86%
|
112,7%
|
120,13%
|
207,42%
|
129,74%
|
235,91%
|
154,14%
|
134,55%
|
Dividend per aandeel
2 |
1,240
|
1,270
|
1,300
|
1,330
|
1,360
|
1,408
|
1,444
|
1,452
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
22-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
|
2.590
|
2.608
|
2.739
|
2.778
|
2.999
|
-
|
2.925
|
2.592
|
2.589
|
2.663
|
2.605
|
3.005
|
EBITDA
|
707
|
783
|
658
|
843
|
798
|
-
|
814
|
446
|
801
|
548
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
547
|
614
|
479
|
682
|
636
|
234
|
551
|
124
|
486
|
171
|
199,6
|
483,6
|
Operationele Marge
|
21,12%
|
23,54%
|
17,49%
|
24,55%
|
21,21%
|
-
|
18,84%
|
4,78%
|
18,77%
|
6,42%
|
7,66%
|
16,09%
|
Resultaat voor belastingen (EBT)
|
416
|
458
|
422
|
643
|
583
|
-
|
481
|
30
|
401
|
40
|
-
|
-
|
Nettowinst (verlies)
|
381
|
363
|
369
|
571
|
487
|
-
|
399
|
19
|
311
|
32
|
-
|
-
|
Nettomarge
|
14,71%
|
13,92%
|
13,47%
|
20,55%
|
16,24%
|
-
|
13,64%
|
0,73%
|
12,01%
|
1,2%
|
-
|
-
|
WPA
|
2,030
|
1,920
|
1,950
|
3,020
|
2,580
|
-
|
2,100
|
0,1000
|
1,600
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
27-07-20
|
25-02-21
|
29-07-21
|
24-02-22
|
28-07-22
|
28-07-22
|
22-02-23
|
27-07-23
|
28-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.411
|
860
|
2.000
|
2.177
|
1.638
|
798
|
-
|
Nettokaspositie
1 |
12
|
-
|
-
|
-
|
-
|
-
|
-
|
136
|
Hefboom (schuld/ebitda)
|
-
|
0,9792
x
|
0,5241
x
|
1,587
x
|
1,614
x
|
1,211
x
|
0,4178
x
|
-
|
Free Cash Flow
1 |
783
|
825
|
1.271
|
867
|
445
|
969
|
1.326
|
1.687
|
ROE (netto-inkomsten/eigen vermogen)
|
14,6%
|
14,2%
|
15,7%
|
9,5%
|
8,83%
|
7,56%
|
11,9%
|
13,5%
|
ROA (netto-inkomsten/totale activa)
|
7,34%
|
8,32%
|
8,91%
|
5,51%
|
5,07%
|
3,43%
|
5,18%
|
5,29%
|
Totale activa
1 |
10.798
|
8.798
|
11.878
|
7.583
|
6.767
|
11.958
|
16.614
|
23.704
|
Nettoactief per aandeel
2 |
37,30
|
38,50
|
43,20
|
46,60
|
47,30
|
48,40
|
51,90
|
57,70
|
Cashflow per aandeel
2 |
4,710
|
5,570
|
8,000
|
5,740
|
3,900
|
5,420
|
7,660
|
9,600
|
Capex
1 |
99
|
256
|
282
|
252
|
316
|
264
|
284
|
311
|
Capex/omzet
|
2,02%
|
4,79%
|
4,88%
|
4,57%
|
6,02%
|
4,7%
|
4,48%
|
4,4%
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
22-02-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
130
EUR Gemiddelde koersdoel
126,4
EUR Spread / Gemiddelde doel -2,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,82% | 91,94 mld. | | -3,16% | 38,74 mld. | | -12,57% | 15,32 mld. | | -5,88% | 13,3 mld. | | -11,38% | 11,65 mld. | | +156,85% | 10,37 mld. | | -49,84% | 10,12 mld. | | +2,32% | 9,06 mld. | | -16,26% | 7,46 mld. |
Biofarmaceutica
|