Beurs gesloten -
Nasdaq Copenhagen
16:59:57 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
202,8
DKK
|
+0,10%
|
|
-0,05%
|
+12,42%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
92.042
|
85.818
|
96.358
|
116.798
|
154.937
|
173.247
|
-
|
-
|
Bedrijfswaarde
1 |
92.042
|
85.818
|
96.358
|
116.798
|
154.937
|
173.247
|
173.247
|
173.247
|
K/w-verhouding
|
6,46
x
|
21,4
x
|
7,74
x
|
-22,9
x
|
7,3
x
|
8,29
x
|
7,79
x
|
7,25
x
|
Dividendrendement
|
7,88%
|
1,99%
|
6,64%
|
-
|
8,04%
|
7,47%
|
7,8%
|
8,37%
|
Marktkapitalisatie/omzet
|
2,05
x
|
2,02
x
|
2,26
x
|
2,83
x
|
2,95
x
|
3,12
x
|
3,1
x
|
3,05
x
|
Bedrijfswaarde/omzet
|
2,05
x
|
2,02
x
|
2,26
x
|
2,83
x
|
2,95
x
|
3,12
x
|
3,1
x
|
3,05
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,59
x
|
0,54
x
|
0,56
x
|
0,73
x
|
0,88
x
|
0,92
x
|
0,88
x
|
0,83
x
|
Aantal aandelen (in duizenden)
|
853.820
|
852.639
|
853.105
|
850.681
|
858.852
|
854.276
|
-
|
-
|
Referentieprijs
2 |
107,8
|
100,6
|
113,0
|
137,3
|
180,4
|
202,8
|
202,8
|
202,8
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
02-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
44.982
|
42.383
|
42.584
|
41.203
|
52.445
|
55.540
|
55.943
|
56.793
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
17.434
|
13.901
|
16.921
|
14.725
|
27.031
|
29.769
|
30.359
|
30.228
|
Operationele Marge
|
38,76%
|
32,8%
|
39,74%
|
35,74%
|
51,54%
|
53,6%
|
54,27%
|
53,23%
|
Resultaat voor belastingen (EBT)
1 |
13.822
|
6.304
|
16.571
|
-2.284
|
26.682
|
27.492
|
28.265
|
28.809
|
Nettowinst (verlies)
1 |
14.285
|
4.038
|
12.469
|
-5.153
|
21.262
|
20.410
|
20.455
|
20.628
|
Nettomarge
|
31,76%
|
9,53%
|
29,28%
|
-12,51%
|
40,54%
|
36,75%
|
36,56%
|
36,32%
|
WPA
2 |
16,70
|
4,700
|
14,60
|
-6,000
|
24,70
|
24,45
|
26,03
|
27,95
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
8,500
|
2,000
|
7,500
|
-
|
14,50
|
15,15
|
15,81
|
16,97
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
02-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
2025 Q1
|
---|
Omzet
1 |
10.218
|
11.076
|
10.327
|
8.746
|
9.767
|
12.362
|
13.411
|
12.176
|
13.031
|
13.827
|
14.036
|
14.036
|
13.894
|
13.982
|
14.303
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.114
|
4.286
|
3.955
|
2.325
|
-12.637
|
5.454
|
7.131
|
5.838
|
6.827
|
7.235
|
7.640
|
7.788
|
7.674
|
7.265
|
8.010
|
Operationele Marge
|
40,26%
|
38,7%
|
38,3%
|
26,58%
|
-129,38%
|
44,12%
|
53,17%
|
47,95%
|
52,39%
|
52,33%
|
54,43%
|
55,48%
|
55,23%
|
51,96%
|
56%
|
Resultaat voor belastingen (EBT)
1 |
4.270
|
4.500
|
3.707
|
2.164
|
-13.033
|
4.877
|
6.954
|
6.018
|
6.475
|
7.235
|
7.410
|
7.239
|
7.056
|
6.556
|
7.590
|
Nettowinst (verlies)
1 |
3.217
|
3.551
|
2.765
|
1.835
|
-13.792
|
4.174
|
5.167
|
5.011
|
5.319
|
5.765
|
5.462
|
5.302
|
5.191
|
4.882
|
5.305
|
Nettomarge
|
31,48%
|
32,06%
|
26,77%
|
20,98%
|
-141,21%
|
33,76%
|
38,53%
|
41,15%
|
40,82%
|
41,69%
|
38,91%
|
37,78%
|
37,36%
|
34,92%
|
37,09%
|
WPA
2 |
3,800
|
4,200
|
3,200
|
2,000
|
-16,20
|
4,900
|
6,000
|
5,800
|
6,200
|
6,700
|
6,425
|
6,238
|
6,180
|
5,775
|
6,762
|
Dividend per aandeel
2 |
-
|
7,500
|
-
|
-
|
-
|
-
|
-
|
7,000
|
-
|
7,500
|
-
|
-
|
-
|
15,01
|
-
|
Datum van publicatie
|
29-10-21
|
03-02-22
|
29-04-22
|
21-07-22
|
27-10-22
|
02-02-23
|
28-04-23
|
21-07-23
|
27-10-23
|
02-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,6%
|
2,6%
|
7,6%
|
-3,1%
|
12,7%
|
11,7%
|
11,6%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
0,39%
|
0,1%
|
0,3%
|
-0,13%
|
0,56%
|
0,55%
|
0,55%
|
0,55%
|
Totale activa
1 |
3.669.784
|
3.935.673
|
4.156.333
|
3.848.394
|
3.780.583
|
3.723.033
|
3.746.379
|
3.750.483
|
Nettoactief per aandeel
2 |
183,0
|
188,0
|
201,0
|
188,0
|
204,0
|
221,0
|
231,0
|
243,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
02-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
202,8
DKK Gemiddelde koersdoel
219,8
DKK Spread / Gemiddelde doel +8,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,42% | 24,81 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | -11,67% | 138 mld. | | +0,10% | 139 mld. |
Banken - Andere
|