Beurs gesloten -
Nasdaq Copenhagen
16:59:44 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
110,6
DKK
|
+2,60%
|
|
+1,14%
|
+5,09%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.812
|
44.622
|
48.168
|
16.876
|
19.669
|
29.440
|
-
|
-
|
Bedrijfswaarde
1 |
28.847
|
45.975
|
48.927
|
18.534
|
20.096
|
29.635
|
29.280
|
28.897
|
K/w-verhouding
|
88,7
x
|
186
x
|
194
x
|
180
x
|
115
x
|
74,2
x
|
48,9
x
|
36,4
x
|
Dividendrendement
|
0,33%
|
0,16%
|
0,15%
|
-
|
-
|
0,31%
|
0,45%
|
0,71%
|
Marktkapitalisatie/omzet
|
9,86
x
|
12,5
x
|
12
x
|
3,8
x
|
4,12
x
|
5,57
x
|
4,92
x
|
4,33
x
|
Bedrijfswaarde/omzet
|
10,2
x
|
12,9
x
|
12,2
x
|
4,17
x
|
4,21
x
|
5,61
x
|
4,89
x
|
4,25
x
|
Bedrijfswaarde/EBITDA
|
49
x
|
75,5
x
|
88
x
|
43,8
x
|
31,8
x
|
32,9
x
|
24,5
x
|
19,6
x
|
Bedrijfswaarde/FCF
|
105
x
|
-346
x
|
-203
x
|
-40,5
x
|
105
x
|
91
x
|
67,5
x
|
53,5
x
|
FCF Yield
|
0,95%
|
-0,29%
|
-0,49%
|
-2,47%
|
0,96%
|
1,1%
|
1,48%
|
1,87%
|
Price to Book
|
12,6
x
|
18,8
x
|
12,2
x
|
3,91
x
|
3,69
x
|
5,14
x
|
4,73
x
|
4,42
x
|
Aantal aandelen (in duizenden)
|
245.042
|
247.902
|
253.717
|
254.074
|
266.302
|
266.302
|
-
|
-
|
Referentieprijs
2 |
113,5
|
180,0
|
189,8
|
66,42
|
73,86
|
110,6
|
110,6
|
110,6
|
Datum van publicatie
|
13-11-19
|
11-11-20
|
09-11-21
|
15-11-22
|
08-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.820
|
3.567
|
4.013
|
4.444
|
4.775
|
5.283
|
5.982
|
6.794
|
EBITDA
1 |
589
|
609
|
556
|
423
|
632
|
902
|
1.194
|
1.472
|
Bedrijfsresultaat (EBIT)
1 |
480
|
428
|
340
|
122
|
302
|
541,7
|
797,3
|
1.058
|
Operationele Marge
|
17,02%
|
12%
|
8,47%
|
2,75%
|
6,32%
|
10,25%
|
13,33%
|
15,57%
|
Resultaat voor belastingen (EBT)
1 |
413
|
322
|
308
|
109
|
210
|
511,4
|
776,9
|
1.048
|
Nettowinst (verlies)
1 |
317
|
241
|
247
|
93
|
168
|
397,7
|
603,7
|
815,3
|
Nettomarge
|
11,24%
|
6,76%
|
6,15%
|
2,09%
|
3,52%
|
7,53%
|
10,09%
|
12%
|
WPA
2 |
1,280
|
0,9700
|
0,9800
|
0,3700
|
0,6400
|
1,489
|
2,261
|
3,037
|
Free Cash Flow
1 |
274
|
-133
|
-241
|
-458
|
192
|
325,5
|
433,8
|
540,3
|
FCF-marge
|
9,72%
|
-3,73%
|
-6,01%
|
-10,31%
|
4,02%
|
6,16%
|
7,25%
|
7,95%
|
Kasstroomconversie (ebitda)
|
46,52%
|
-
|
-
|
-
|
30,38%
|
36,09%
|
36,34%
|
36,72%
|
Kasstroomconversie (nettowinst)
|
86,44%
|
-
|
-
|
-
|
114,29%
|
81,85%
|
71,85%
|
66,28%
|
Dividend per aandeel
2 |
0,3800
|
0,2900
|
0,2900
|
-
|
-
|
0,3458
|
0,4965
|
0,7837
|
Datum van publicatie
|
13-11-19
|
11-11-20
|
09-11-21
|
15-11-22
|
08-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
---|
Omzet
1 |
1.026
|
1.031
|
1.122
|
1.128
|
1.163
|
1.132
|
1.189
|
1.195
|
1.259
|
1.254
|
1.289
|
1.329
|
1.401
|
EBITDA
1 |
65
|
102
|
125
|
119
|
77
|
145
|
125
|
173
|
189
|
213
|
207
|
215
|
249
|
Bedrijfsresultaat (EBIT)
1 |
4
|
40
|
47
|
42
|
-7
|
68
|
46
|
91
|
97
|
126
|
120
|
130
|
163
|
Operationele Marge
|
0,39%
|
3,88%
|
4,19%
|
3,72%
|
-0,6%
|
6,01%
|
3,87%
|
7,62%
|
7,7%
|
10,05%
|
9,31%
|
9,78%
|
11,63%
|
Resultaat voor belastingen (EBT)
1 |
-2
|
25
|
182
|
34
|
-132
|
28
|
19
|
63
|
100
|
120
|
116
|
125
|
160
|
Nettowinst (verlies)
1 |
-1
|
20
|
175
|
28
|
-130
|
22
|
15
|
51
|
80
|
92
|
89,6
|
97,2
|
124
|
Nettomarge
|
-0,1%
|
1,94%
|
15,6%
|
2,48%
|
-11,18%
|
1,94%
|
1,26%
|
4,27%
|
6,35%
|
7,34%
|
6,95%
|
7,31%
|
8,85%
|
WPA
2 |
-
|
0,0800
|
0,6900
|
0,1100
|
-0,5100
|
0,0900
|
0,0600
|
0,1900
|
0,3000
|
0,3500
|
0,3400
|
0,3700
|
0,4700
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-11-21
|
08-02-22
|
05-05-22
|
25-08-22
|
15-11-22
|
07-02-23
|
03-05-23
|
31-08-23
|
08-11-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.035
|
1.353
|
759
|
1.658
|
427
|
195
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
159
|
543
|
Hefboom (schuld/ebitda)
|
1,757
x
|
2,222
x
|
1,365
x
|
3,92
x
|
0,6756
x
|
0,2162
x
|
-
|
-
|
Free Cash Flow
1 |
274
|
-133
|
-241
|
-458
|
192
|
326
|
434
|
540
|
ROE (netto-inkomsten/eigen vermogen)
|
16%
|
10,6%
|
7,81%
|
2%
|
3%
|
7,16%
|
10%
|
12,4%
|
ROA (netto-inkomsten/totale activa)
|
7,21%
|
5,08%
|
4,63%
|
1,44%
|
2,39%
|
5,45%
|
8,31%
|
10,5%
|
Totale activa
1 |
4.396
|
4.742
|
5.333
|
6.478
|
7.037
|
7.301
|
7.266
|
7.783
|
Nettoactief per aandeel
2 |
9,000
|
9,570
|
15,60
|
17,00
|
20,00
|
21,50
|
23,40
|
25,00
|
Cashflow per aandeel
2 |
2,120
|
1,190
|
1,300
|
0,3700
|
1,920
|
2,400
|
3,000
|
3,800
|
Capex
1 |
259
|
428
|
569
|
553
|
326
|
366
|
427
|
458
|
Capex/omzet
|
9,18%
|
12%
|
14,18%
|
12,44%
|
6,83%
|
6,92%
|
7,14%
|
6,73%
|
Datum van publicatie
|
13-11-19
|
11-11-20
|
09-11-21
|
15-11-22
|
08-11-23
|
-
|
-
|
-
|
Laatste slotkoers
110,6
DKK Gemiddelde koersdoel
107,2
DKK Spread / Gemiddelde doel -3,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,09% | 4,22 mld. | | -2,31% | 187 mld. | | -3,20% | 106 mld. | | -5,04% | 66,9 mld. | | +0,20% | 49,45 mld. | | +17,29% | 48 mld. | | +4,06% | 40,84 mld. | | +2,07% | 26,48 mld. | | +2,36% | 26,25 mld. | | +12,96% | 24,62 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|