Beurs gesloten -
Nasdaq Copenhagen
16:59:44 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
147
DKK
|
-1,34%
|
|
-7,55%
|
-10,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.038
|
1.442
|
1.341
|
1.302
|
1.575
|
1.407
|
-
|
-
|
Bedrijfswaarde
1 |
1.038
|
1.442
|
1.341
|
1.302
|
1.575
|
1.407
|
1.407
|
1.407
|
K/w-verhouding
|
5
x
|
8,74
x
|
4,93
x
|
7,91
x
|
5,12
x
|
5,49
x
|
5,99
x
|
6,24
x
|
Dividendrendement
|
6,42%
|
3,29%
|
28,6%
|
-
|
-
|
28,6%
|
12,2%
|
12,6%
|
Marktkapitalisatie/omzet
|
1,63
x
|
3,73
x
|
3,3
x
|
2,91
x
|
2,98
x
|
2,66
x
|
2,81
x
|
2,8
x
|
Bedrijfswaarde/omzet
|
1,63
x
|
3,73
x
|
3,3
x
|
2,91
x
|
2,98
x
|
2,66
x
|
2,81
x
|
2,8
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,49
x
|
0,64
x
|
0,66
x
|
-
|
-
|
0,7
x
|
0,74
x
|
0,75
x
|
Aantal aandelen (in duizenden)
|
9.527
|
9.487
|
9.546
|
9.571
|
9.574
|
9.574
|
-
|
-
|
Referentieprijs
2 |
109,0
|
152,0
|
140,5
|
136,0
|
164,5
|
147,0
|
147,0
|
147,0
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
25-02-22
|
24-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
638
|
387
|
407
|
447
|
528
|
530
|
501,6
|
501,9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
185
|
149
|
171
|
202
|
269
|
271
|
245,5
|
248
|
Operationele Marge
|
29%
|
38,5%
|
42,01%
|
45,19%
|
50,95%
|
51,13%
|
48,94%
|
49,41%
|
Resultaat voor belastingen (EBT)
1 |
260
|
206
|
340
|
207
|
379,3
|
315,9
|
290,1
|
278,3
|
Nettowinst (verlies)
1 |
207
|
166
|
272,3
|
164
|
307,5
|
256,6
|
234,9
|
225,4
|
Nettomarge
|
32,45%
|
42,89%
|
66,91%
|
36,69%
|
58,24%
|
48,41%
|
46,82%
|
44,91%
|
WPA
2 |
21,80
|
17,40
|
28,50
|
17,20
|
32,12
|
26,79
|
24,55
|
23,55
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
7,000
|
5,000
|
40,20
|
-
|
-
|
42,09
|
17,97
|
18,57
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
25-02-22
|
24-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
103
|
110
|
111
|
110
|
117
|
112
|
135
|
148
|
133
|
135
|
135
|
139
|
121
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
46
|
49
|
48
|
48
|
59
|
49
|
71
|
83
|
68
|
70
|
71
|
74
|
56
|
Operationele Marge
|
44,66%
|
44,55%
|
43,24%
|
43,64%
|
50,43%
|
43,75%
|
52,59%
|
56,08%
|
51,13%
|
51,85%
|
52,59%
|
53,24%
|
46,28%
|
Resultaat voor belastingen (EBT)
1 |
95
|
60
|
54
|
24
|
70
|
75
|
87
|
108
|
109
|
70,08
|
89
|
88
|
69
|
Nettowinst (verlies)
1 |
76,52
|
48
|
43
|
20
|
54
|
61
|
69,74
|
87,89
|
89
|
55,04
|
72
|
71
|
56
|
Nettomarge
|
74,29%
|
43,64%
|
38,74%
|
18,18%
|
46,15%
|
54,46%
|
51,66%
|
59,38%
|
66,92%
|
40,76%
|
53,33%
|
51,08%
|
46,28%
|
WPA
2 |
8,000
|
5,040
|
4,400
|
2,100
|
5,600
|
6,410
|
7,300
|
9,200
|
9,300
|
5,750
|
4,770
|
4,450
|
3,280
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-02-22
|
28-04-22
|
04-08-22
|
03-11-22
|
24-02-23
|
27-04-23
|
03-08-23
|
02-11-23
|
27-02-24
|
02-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,1%
|
7,6%
|
12,6%
|
-
|
-
|
13,3%
|
12%
|
11,9%
|
ROA (netto-inkomsten/totale activa)
|
1,1%
|
1%
|
2,3%
|
-
|
-
|
1,92%
|
1,79%
|
1,62%
|
Totale activa
1 |
18.818
|
16.600
|
11.841
|
-
|
-
|
13.385
|
13.128
|
13.880
|
Nettoactief per aandeel
2 |
222,0
|
237,0
|
213,0
|
-
|
-
|
211,0
|
199,0
|
195,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
25-02-22
|
24-02-23
|
27-02-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,64% | 206 mln. | | +16,94% | 208 mld. | | +4,26% | 75,63 mld. | | +10,15% | 56,57 mld. | | +3,76% | 48,37 mld. | | +16,71% | 48,14 mld. | | +25,27% | 45,13 mld. | | +8,53% | 37,5 mld. | | -15,37% | 35,65 mld. | | -96,60% | 32,24 mld. |
Commerciële banken
|