ORSTED A/S Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 419,5 DKK | -2,98% |
|
-2,69% | +12,08% |
| 17/05 | Spaans Iberdrola blijft investeren in offshore-windenergie | RE |
| 14/05 | Maryland zet koers naar uitbreiding offshore windenergie met nieuwe wetgeving | RE |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 289.370 | 522.352 | 350.930 | 265.253 | 157.272 | 176.287 | - | - |
| Bedrijfswaarde 1 | 324.394 | 534.695 | 375.210 | 295.824 | 204.651 | 247.286 | 245.634 | 248.030 |
| K/w-verhouding | 54,3 x | 32 x | 34,4 x | 18,2 x | -7,47 x | 20,3 x | 15,8 x | 15,7 x |
| Dividendrendement | 1,52% | 0,92% | 1,5% | 2,14% | - | 0,5% | 1,02% | 3,02% |
| Marktkapitalisatie/omzet | 4,27 x | 9,93 x | 4,52 x | 2,01 x | 1,98 x | 2,02 x | 1,84 x | 1,82 x |
| Bedrijfswaarde/omzet | 4,78 x | 10,2 x | 4,83 x | 2,24 x | 2,58 x | 2,83 x | 2,56 x | 2,56 x |
| Bedrijfswaarde/EBITDA | 18,6 x | 29,5 x | 15,4 x | 9,23 x | 10,9 x | 9,47 x | 7,53 x | 7,39 x |
| Bedrijfswaarde/FCF | -31,7 x | 62,6 x | -16,7 x | -14 x | 13,1 x | -7,51 x | -13,8 x | -23,3 x |
| FCF Yield | -3,15% | 1,6% | -5,98% | -7,13% | 7,62% | -13,3% | -7,24% | -4,3% |
| Price to Book | 3,96 x | 5,52 x | 4,28 x | 2,9 x | 2,07 x | 2,32 x | 1,96 x | 1,66 x |
| Aantal aandelen (in duizenden) | 419.985 | 420.066 | 420.175 | 420.170 | 420.175 | 420.230 | - | - |
| Referentieprijs 2 | 689,0 | 1.244 | 835,2 | 631,3 | 374,3 | 419,5 | 419,5 | 419,5 |
| Datum van publicatie | 30-01-20 | 03-02-21 | 02-02-22 | 01-02-23 | 07-02-24 | - | - | - |
1DKK in Miljoen2DKK
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 67.842 | 52.601 | 77.673 | 132.277 | 79.255 | 87.258 | 95.942 | 96.779 |
| EBITDA 1 | 17.484 | 18.124 | 24.296 | 32.057 | 18.717 | 26.113 | 32.606 | 33.551 |
| Bedrijfsresultaat (EBIT) 1 | 10.052 | 10.536 | 16.195 | 19.774 | -17.853 | 15.673 | 19.299 | 19.667 |
| Operationele Marge | 14,82% | 20,03% | 20,85% | 14,95% | -22,53% | 17,96% | 20,12% | 20,32% |
| Resultaat voor belastingen (EBT) 1 | 8.856 | 18.850 | 13.277 | 17.609 | -19.026 | 12.609 | 15.888 | 14.992 |
| Nettowinst (verlies) 1 | 5.315 | 16.289 | 10.962 | 14.549 | -21.059 | 9.535 | 11.703 | 11.181 |
| Nettomarge | 7,83% | 30,97% | 14,11% | 11% | -26,57% | 10,93% | 12,2% | 11,55% |
| WPA 2 | 12,70 | 38,80 | 24,30 | 34,60 | -50,10 | 20,71 | 26,49 | 26,80 |
| Free Cash Flow 1 | -10.226 | 8.538 | -22.421 | -21.080 | 15.599 | -32.932 | -17.791 | -10.663 |
| FCF-marge | -15,07% | 16,23% | -28,87% | -15,94% | 19,68% | -37,74% | -18,54% | -11,02% |
| Kasstroomconversie (ebitda) | - | 47,11% | - | - | 83,34% | - | - | - |
| Kasstroomconversie (nettowinst) | - | 52,42% | - | - | - | - | - | - |
| Dividend per aandeel 2 | 10,50 | 11,50 | 12,50 | 13,50 | - | 2,112 | 4,288 | 12,68 |
| Datum van publicatie | 30-01-20 | 03-02-21 | 02-02-22 | 01-02-23 | 07-02-24 | - | - | - |
1DKK in Miljoen2DKK
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2020 S1 | 2021 S1 | 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 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 27.001 | 32.497 | 30.666 | - | 26.295 | - | 36.541 | 35.679 | 29.369 | 16.477 | - | 19.023 | 21.530 | 19.168 | 14.700 | 13.991 | 24.996 | - | - |
| EBITDA 1 | 9.761 | 13.059 | 8.253 | 9.429 | 3.615 | 13.044 | 12.317 | 6.696 | 6.910 | 3.320 | 10.230 | 9.173 | -686 | 7.488 | 4.119 | 5.074 | 8.265 | - | - |
| Bedrijfsresultaat (EBIT) 1 | 6.180 | 9.170 | 5.980 | 7.301 | 1.311 | 8.612 | 9.787 | 1.375 | 4.472 | 866 | - | 6.636 | -1.405 | 5.826 | 792,5 | 2.075 | 5.673 | - | - |
| Operationele Marge | 22,89% | 28,22% | 19,5% | - | 4,99% | - | 26,78% | 3,85% | 15,23% | 5,26% | - | 34,88% | -6,53% | 30,39% | 5,39% | 14,83% | 22,7% | - | - |
| Resultaat voor belastingen (EBT) 1 | 4.383 | 8.245 | 4.361 | 6.561 | 893 | 7.454 | 9.695 | 460 | 3.135 | -763 | - | -21.955 | 557 | 4.434 | 306 | 786 | 5.230 | - | - |
| Nettowinst (verlies) 1 | 2.493 | 7.142 | 3.757 | 5.701 | 132 | 5.688 | 9.355 | -329 | 3.202 | -596 | - | -22.562 | -677 | 2.609 | 221 | 548 | 4.133 | - | - |
| Nettomarge | 9,23% | 21,98% | 12,25% | - | 0,5% | - | 25,6% | -0,92% | 10,9% | -3,62% | - | -118,6% | -3,14% | 13,61% | 1,5% | 3,92% | 16,53% | - | - |
| WPA 2 | 5,200 | - | - | 13,20 | 0,3000 | - | 22,30 | -1,200 | 4,600 | -1,400 | - | -53,80 | -1,600 | 5,700 | 0,1700 | 0,9700 | 9,410 | - | - |
| Dividend per aandeel 2 | - | - | 12,50 | - | - | - | - | 13,50 | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 12-08-20 | 12-08-21 | 02-02-22 | 29-04-22 | 11-08-22 | 11-08-22 | 03-11-22 | 01-02-23 | 03-05-23 | 10-08-23 | 10-08-23 | 31-10-23 | 07-02-24 | 02-05-24 | - | - | - | - | - |
1DKK in Miljoen2DKK
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 35.024 | 12.343 | 24.280 | 30.571 | 47.379 | 71.000 | 69.348 | 71.744 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,003 x | 0,681 x | 0,9993 x | 0,9536 x | 2,531 x | 2,719 x | 2,127 x | 2,138 x |
| Free Cash Flow 1 | -10.226 | 8.538 | -22.421 | -21.080 | 15.599 | -32.932 | -17.791 | -10.663 |
| ROE (netto-inkomsten/eigen vermogen) | 6,09% | 18% | 12,4% | 16,8% | -25,2% | 12,7% | 13,7% | 12,1% |
| ROA (netto-inkomsten/totale activa) | 2,89% | 8,37% | 4,69% | 4,98% | -7,08% | 3,32% | 2,72% | 2,71% |
| Totale activa 1 | 183.719 | 194.658 | 233.552 | 292.266 | 297.641 | 287.599 | 430.081 | 411.832 |
| Nettoactief per aandeel 2 | 174,0 | 225,0 | 195,0 | 218,0 | 180,0 | 181,0 | 214,0 | 252,0 |
| Cashflow per aandeel 2 | 31,10 | 39,20 | 28,90 | 28,40 | 67,90 | 24,50 | 47,60 | 55,60 |
| Capex 1 | 22.445 | 26.957 | 34.569 | 33.004 | 38.203 | 43.488 | 44.096 | 41.845 |
| Capex/omzet | 33,08% | 51,25% | 44,51% | 24,95% | 48,2% | 49,84% | 45,96% | 43,24% |
| Datum van publicatie | 30-01-20 | 03-02-21 | 02-02-22 | 01-02-23 | 07-02-24 | - | - | - |
1DKK in Miljoen2DKK
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
26
Laatste slotkoers
419,5
DKK
Gemiddelde koersdoel
450
DKK
Spread / Gemiddelde doel
+7,28%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +12,08% | 25,69 mld. | |
| +24,91% | 156 mld. | |
| +12,93% | 86,97 mld. | |
| +3,50% | 84,24 mld. | |
| +0,46% | 75,09 mld. | |
| +83,99% | 67,18 mld. | |
| +14,00% | 48,85 mld. | |
| +14,43% | 44,84 mld. | |
| 0,00% | 44,57 mld. | |
| +3,44% | 39,75 mld. |
- Beurs
- Aandelen
- Koers ORSTED
- Financiën Orsted A/S