Beurs gesloten -
OTC Markets
17:59:39 10-09-2020
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
148,8
USD
|
+35,07%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
145.805
|
142.676
|
163.149
|
133.594
|
122.775
|
118.645
|
-
|
-
|
Bedrijfswaarde
1 |
164.584
|
163.939
|
182.311
|
152.920
|
145.126
|
143.828
|
143.950
|
144.346
|
K/w-verhouding
|
22,7
x
|
23,7
x
|
23,8
x
|
-121
x
|
-2,83
x
|
15,7
x
|
14,1
x
|
12,7
x
|
Dividendrendement
|
2,11%
|
2,26%
|
2,12%
|
2,92%
|
3,19%
|
3,23%
|
3,55%
|
3,86%
|
Marktkapitalisatie/omzet
|
2,21
x
|
2,44
x
|
2,45
x
|
1,9
x
|
1,67
x
|
1,54
x
|
1,47
x
|
1,41
x
|
Bedrijfswaarde/omzet
|
2,5
x
|
2,8
x
|
2,74
x
|
2,18
x
|
1,97
x
|
1,87
x
|
1,79
x
|
1,71
x
|
Bedrijfswaarde/EBITDA
|
11
x
|
11,6
x
|
11,8
x
|
9,77
x
|
9,56
x
|
9,03
x
|
8,48
x
|
7,95
x
|
Bedrijfswaarde/FCF
|
17,5
x
|
32,4
x
|
20,5
x
|
15,5
x
|
29,8
x
|
18,2
x
|
16,4
x
|
15,7
x
|
FCF Yield
|
5,72%
|
3,08%
|
4,87%
|
6,46%
|
3,36%
|
5,48%
|
6,11%
|
6,35%
|
Price to Book
|
3,39
x
|
3,6
x
|
3,65
x
|
3,97
x
|
4,89
x
|
4,72
x
|
4,55
x
|
4,43
x
|
Aantal aandelen (in duizenden)
|
147.996
|
145.102
|
141.892
|
137.341
|
134.114
|
132.150
|
-
|
-
|
Referentieprijs
2 |
993,8
|
975,2
|
1.130
|
923,2
|
846,8
|
844,0
|
844,0
|
844,0
|
Datum van publicatie
|
04-02-20
|
05-02-21
|
04-02-22
|
07-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
65.902
|
58.541
|
66.634
|
70.265
|
73.585
|
76.896
|
80.512
|
84.204
|
EBITDA
1 |
15.007
|
14.085
|
15.474
|
15.657
|
15.179
|
15.924
|
16.969
|
18.150
|
Bedrijfsresultaat (EBIT)
1 |
10.465
|
9.699
|
10.862
|
11.470
|
11.105
|
11.508
|
12.414
|
13.391
|
Operationele Marge
|
15,88%
|
16,57%
|
16,3%
|
16,32%
|
15,09%
|
14,97%
|
15,42%
|
15,9%
|
Resultaat voor belastingen (EBT)
1 |
10.228
|
9.041
|
10.228
|
9.961
|
9.830
|
10.543
|
11.420
|
12.406
|
Nettowinst (verlies)
1 |
6.569
|
6.030
|
6.846
|
-1.063
|
-40.788
|
7.205
|
7.805
|
8.457
|
Nettomarge
|
9,97%
|
10,3%
|
10,27%
|
-1,51%
|
-55,43%
|
9,37%
|
9,69%
|
10,04%
|
WPA
2 |
43,70
|
41,10
|
47,40
|
-7,600
|
-299,7
|
53,74
|
59,70
|
66,43
|
Free Cash Flow
1 |
9.415
|
5.057
|
8.876
|
9.884
|
4.878
|
7.883
|
8.794
|
9.166
|
FCF-marge
|
14,29%
|
8,64%
|
13,32%
|
14,07%
|
6,63%
|
10,25%
|
10,92%
|
10,89%
|
Kasstroomconversie (ebitda)
|
62,74%
|
35,9%
|
57,36%
|
63,13%
|
32,14%
|
49,5%
|
51,83%
|
50,5%
|
Kasstroomconversie (nettowinst)
|
143,32%
|
83,86%
|
129,65%
|
-
|
-
|
109,4%
|
112,68%
|
108,38%
|
Dividend per aandeel
2 |
21,00
|
22,00
|
24,00
|
27,00
|
27,00
|
27,30
|
29,99
|
32,60
|
Datum van publicatie
|
04-02-20
|
05-02-21
|
04-02-22
|
07-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 S2
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
32.912
|
28.830
|
29.711
|
31.687
|
19.739
|
15.208
|
34.947
|
-
|
20.511
|
35.447
|
-
|
-
|
34.818
|
16.405
|
21.383
|
37.788
|
35.797
|
22.403
|
39.201
|
21.426
|
16.083
|
37.724
|
17.960
|
41.267
|
38.896
|
EBITDA
|
-
|
6.797
|
7.288
|
7.245
|
-
|
-
|
8.229
|
-
|
-
|
7.705
|
-
|
-
|
7.087
|
-
|
-
|
8.060
|
7.119
|
-
|
8.426
|
-
|
-
|
7.428
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
5.294
|
4.615
|
5.084
|
5.111
|
-
|
-
|
5.751
|
-
|
-
|
6.442
|
-
|
-
|
5.028
|
-
|
-
|
6.272
|
4.833
|
-
|
6.225
|
-
|
-
|
5.455
|
-
|
6.586
|
6.194
|
Operationele Marge
|
16,09%
|
16,01%
|
17,11%
|
16,13%
|
-
|
-
|
16,46%
|
-
|
-
|
18,17%
|
-
|
-
|
14,44%
|
-
|
-
|
16,6%
|
13,5%
|
-
|
15,88%
|
-
|
-
|
14,46%
|
-
|
15,96%
|
15,92%
|
Resultaat voor belastingen (EBT)
|
5.375
|
4.404
|
4.637
|
4.674
|
-
|
-
|
5.554
|
-
|
-
|
5.069
|
-
|
-
|
-
|
-
|
-
|
5.771
|
-
|
-
|
5.757
|
-
|
-
|
4.954
|
-
|
6.307
|
5.676
|
Nettowinst (verlies)
1 |
3.490
|
2.855
|
3.175
|
3.027
|
1.910
|
1.910
|
3.819
|
-2.638
|
-2.638
|
-5.276
|
2.106
|
-
|
-
|
-
|
-
|
3.495
|
-44.283
|
2.469
|
3.872
|
2.469
|
1.058
|
3.343
|
-
|
4.289
|
3.860
|
Nettomarge
|
10,6%
|
9,9%
|
10,69%
|
9,55%
|
9,67%
|
12,56%
|
10,93%
|
-
|
-12,86%
|
-14,88%
|
-
|
-
|
-
|
-
|
-
|
9,25%
|
-123,71%
|
11,02%
|
9,88%
|
11,52%
|
6,58%
|
8,86%
|
-
|
10,39%
|
9,92%
|
WPA
2 |
23,40
|
19,30
|
21,80
|
20,90
|
13,26
|
13,26
|
26,50
|
-
|
-
|
-37,40
|
15,11
|
-
|
-
|
-
|
-
|
25,50
|
-
|
18,66
|
28,20
|
18,58
|
8,068
|
24,57
|
-
|
31,50
|
28,30
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
24,00
|
24,00
|
-
|
-
|
-
|
-
|
27,00
|
-
|
-
|
-
|
-
|
-
|
6,800
|
28,13
|
6,800
|
6,800
|
-
|
7,418
|
31,47
|
-
|
Datum van publicatie
|
04-02-20
|
13-08-20
|
05-02-21
|
18-08-21
|
28-10-21
|
04-02-22
|
04-02-22
|
17-08-22
|
17-08-22
|
17-08-22
|
07-02-23
|
07-02-23
|
07-02-23
|
16-05-23
|
16-08-23
|
16-08-23
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
18.779
|
21.263
|
19.162
|
19.326
|
22.351
|
25.183
|
25.304
|
25.700
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,251
x
|
1,51
x
|
1,238
x
|
1,234
x
|
1,472
x
|
1,581
x
|
1,491
x
|
1,416
x
|
Free Cash Flow
1 |
9.415
|
5.057
|
8.876
|
9.884
|
4.878
|
7.883
|
8.794
|
9.166
|
ROE (netto-inkomsten/eigen vermogen)
|
13,9%
|
15,4%
|
16,7%
|
25%
|
26,9%
|
30%
|
31,8%
|
34,2%
|
ROA (netto-inkomsten/totale activa)
|
5,46%
|
4,99%
|
5,66%
|
-0,88%
|
6,54%
|
6,49%
|
6,81%
|
7,17%
|
Totale activa
1 |
120.411
|
120.939
|
120.886
|
120.864
|
-623.965
|
111.026
|
114.696
|
117.993
|
Nettoactief per aandeel
2 |
294,0
|
271,0
|
310,0
|
232,0
|
173,0
|
179,0
|
185,0
|
190,0
|
Cashflow per aandeel
2 |
81,40
|
74,80
|
91,90
|
92,40
|
85,10
|
82,70
|
88,10
|
104,0
|
Capex
1 |
4.588
|
4.396
|
4.221
|
4.018
|
4.243
|
5.079
|
5.321
|
5.468
|
Capex/omzet
|
6,96%
|
7,51%
|
6,33%
|
5,72%
|
5,77%
|
6,6%
|
6,61%
|
6,49%
|
Datum van publicatie
|
04-02-20
|
05-02-21
|
04-02-22
|
07-02-23
|
07-02-24
|
-
|
-
|
-
|
Laatste slotkoers
844
DKK Gemiddelde koersdoel
1.082
DKK Spread / Gemiddelde doel +28,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,81% | 118 mld. | | -2,33% | 54,52 mld. | | +6,01% | 46,92 mld. | | -16,61% | 32,32 mld. | | -3,66% | 22,32 mld. | | +5,95% | 17,87 mld. | | -37,07% | 15,53 mld. | | -0,57% | 11,47 mld. | | -23,25% | 10,91 mld. |
Brouwers - Andere
|