Real-time
BOERSE MUENCHEN
10:43:23 2024-06-03 am EDT
|
5-day change
|
1st Jan Change
|
262
EUR
|
+0.77%
|
|
-0.04%
|
-9.88%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
96,408
|
161,105
|
172,063
|
192,229
|
140,770
|
124,901
|
-
|
-
|
Enterprise Value (EV)
1 |
85,618
|
145,026
|
152,725
|
169,905
|
112,635
|
98,999
|
92,551
|
86,034
|
P/E ratio
|
43.5
x
|
34.1
x
|
57.8
x
|
35.2
x
|
32.6
x
|
28.6
x
|
20.3
x
|
15.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
18
x
|
15.9
x
|
20.3
x
|
13.2
x
|
8.54
x
|
6.31
x
|
5.29
x
|
4.41
x
|
EV / Revenue
|
16
x
|
14.3
x
|
18
x
|
11.6
x
|
6.84
x
|
5
x
|
3.92
x
|
3.04
x
|
EV / EBITDA
|
30.8
x
|
22.1
x
|
46.8
x
|
25.3
x
|
20.1
x
|
15.6
x
|
11
x
|
7.88
x
|
EV / FCF
|
68.7
x
|
23.7
x
|
77.3
x
|
47.3
x
|
16.1
x
|
40
x
|
15.5
x
|
9.96
x
|
FCF Yield
|
1.46%
|
4.22%
|
1.29%
|
2.12%
|
6.23%
|
2.5%
|
6.44%
|
10%
|
Price to Book
|
6.85
x
|
8.5
x
|
7.82
x
|
7.07
x
|
4.5
x
|
3.62
x
|
2.94
x
|
2.47
x
|
Nbr of stocks (in thousands)
|
65,075
|
65,410
|
65,423
|
65,362
|
65,322
|
64,482
|
-
|
-
|
Reference price
2 |
1,482
|
2,463
|
2,630
|
2,941
|
2,155
|
1,937
|
1,937
|
1,937
|
Announcement Date
|
2/19/20
|
2/23/21
|
2/16/22
|
2/22/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,366
|
10,111
|
8,482
|
14,595
|
16,474
|
19,796
|
23,616
|
28,302
|
EBITDA
1 |
2,777
|
6,572
|
3,266
|
6,719
|
5,616
|
6,346
|
8,420
|
10,925
|
EBIT
1 |
2,638
|
6,313
|
3,018
|
6,357
|
5,321
|
5,359
|
7,920
|
10,555
|
Operating Margin
|
49.16%
|
62.44%
|
35.58%
|
43.56%
|
32.3%
|
27.07%
|
33.54%
|
37.3%
|
Earnings before Tax (EBT)
1 |
2,859
|
5,904
|
3,983
|
7,035
|
5,637
|
5,874
|
8,404
|
10,862
|
Net income
1 |
2,166
|
4,758
|
3,008
|
5,522
|
4,352
|
4,680
|
6,612
|
8,319
|
Net margin
|
40.37%
|
47.06%
|
35.46%
|
37.83%
|
26.42%
|
23.64%
|
28%
|
29.4%
|
EPS
2 |
34.03
|
72.21
|
45.54
|
83.65
|
66.02
|
67.82
|
95.34
|
122.5
|
Free Cash Flow
1 |
1,247
|
6,126
|
1,976
|
3,595
|
7,014
|
2,478
|
5,965
|
8,638
|
FCF margin
|
23.24%
|
60.59%
|
23.3%
|
24.63%
|
42.58%
|
12.52%
|
25.26%
|
30.52%
|
FCF Conversion (EBITDA)
|
44.9%
|
93.21%
|
60.5%
|
53.5%
|
124.89%
|
39.05%
|
70.84%
|
79.07%
|
FCF Conversion (Net income)
|
57.57%
|
128.75%
|
65.69%
|
65.1%
|
161.17%
|
52.94%
|
90.22%
|
103.83%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/19/20
|
2/23/21
|
2/16/22
|
2/22/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
6,343
|
3,553
|
2,310
|
2,619
|
2,119
|
3,162
|
5,281
|
4,087
|
5,227
|
2,854
|
4,198
|
7,052
|
4,744
|
4,678
|
4,143
|
4,991
|
9,039
|
5,284
|
5,582
|
4,835
|
EBITDA
1 |
4,583
|
1,345
|
905
|
1,016
|
529
|
1,263
|
1,792
|
1,953
|
2,974
|
458
|
1,520
|
1,978
|
1,739
|
1,899
|
823
|
1,511
|
2,412
|
1,711
|
2,070
|
2,850
|
EBIT
1 |
4,568
|
1,319
|
890
|
809
|
514
|
1,247
|
1,761
|
1,931
|
2,665
|
437
|
1,497
|
1,934
|
1,717
|
1,670
|
801
|
391
|
2,229
|
1,631
|
1,827
|
919
|
Operating Margin
|
72.02%
|
37.12%
|
38.53%
|
30.89%
|
24.26%
|
39.44%
|
33.35%
|
47.25%
|
50.99%
|
15.31%
|
35.66%
|
27.42%
|
36.19%
|
35.7%
|
19.33%
|
7.83%
|
24.66%
|
30.87%
|
32.74%
|
19.01%
|
Earnings before Tax (EBT)
1 |
4,682
|
1,846
|
1,171
|
966
|
612
|
2,489
|
3,101
|
3,272
|
662
|
286
|
1,723
|
2,009
|
2,702
|
926
|
1,716
|
185.2
|
3,374
|
1,698
|
1,733
|
571
|
Net income
1 |
3,647
|
1,402
|
890
|
716
|
465
|
1,891
|
2,356
|
2,582
|
584
|
226
|
1,357
|
1,583
|
2,129
|
640
|
1,325
|
455.7
|
2,598
|
1,363
|
1,355
|
456.8
|
Net margin
|
57.5%
|
39.46%
|
38.53%
|
27.34%
|
21.94%
|
59.8%
|
44.61%
|
63.18%
|
11.17%
|
7.92%
|
32.32%
|
22.45%
|
44.88%
|
13.68%
|
31.98%
|
9.13%
|
28.74%
|
25.79%
|
24.28%
|
9.45%
|
EPS
2 |
55.52
|
21.25
|
13.47
|
10.82
|
7.050
|
28.66
|
35.71
|
39.17
|
8.820
|
3.430
|
20.61
|
24.03
|
32.32
|
9.670
|
20.18
|
-5.325
|
39.51
|
20.11
|
19.02
|
5.810
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/12/20
|
8/11/21
|
11/10/21
|
2/16/22
|
5/11/22
|
8/10/22
|
8/10/22
|
11/9/22
|
2/22/23
|
5/10/23
|
8/3/23
|
8/3/23
|
11/7/23
|
2/14/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
10,790
|
16,079
|
19,338
|
22,324
|
28,135
|
25,902
|
32,350
|
38,867
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,247
|
6,126
|
1,976
|
3,595
|
7,014
|
2,478
|
5,965
|
8,638
|
ROE (net income / shareholders' equity)
|
19.6%
|
28.7%
|
14.6%
|
22.2%
|
14.8%
|
15.6%
|
16.5%
|
17.8%
|
ROA (Net income/ Total Assets)
|
18.4%
|
26.2%
|
13.1%
|
20.1%
|
13.3%
|
13.8%
|
13.9%
|
16.1%
|
Assets
1 |
11,803
|
18,143
|
22,885
|
27,453
|
32,704
|
33,830
|
47,455
|
51,570
|
Book Value Per Share
2 |
216.0
|
290.0
|
336.0
|
416.0
|
479.0
|
535.0
|
660.0
|
784.0
|
Cash Flow per Share
2 |
21.50
|
97.60
|
33.70
|
59.30
|
112.0
|
95.20
|
126.0
|
163.0
|
Capex
1 |
79
|
307
|
252
|
317
|
366
|
501
|
515
|
647
|
Capex / Sales
|
1.47%
|
3.04%
|
2.97%
|
2.17%
|
2.22%
|
2.53%
|
2.18%
|
2.29%
|
Announcement Date
|
2/19/20
|
2/23/21
|
2/16/22
|
2/22/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
1,937
DKK Average target price
2,464
DKK Spread / Average Target +27.21% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.73% | 118B | | +13.63% | 106B | | -2.26% | 24.28B | | +0.52% | 21.96B | | -42.28% | 16.37B | | -17.33% | 15.56B | | +6.34% | 13.63B | | +29.65% | 12.27B | | +85.12% | 8.87B |
Bio Therapeutic Drugs
|