Beurs gesloten -
Nasdaq Copenhagen
16:59:44 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
188
DKK
|
+5,06%
|
|
+8,79%
|
+9,46%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
40.407
|
62.758
|
52.520
|
20.441
|
25.006
|
27.382
|
-
|
-
|
Bedrijfswaarde
1 |
45.710
|
66.956
|
57.878
|
35.002
|
25.006
|
37.449
|
36.218
|
34.709
|
K/w-verhouding
|
28,5
x
|
50,6
x
|
30,5
x
|
39,9
x
|
105
x
|
24,3
x
|
17,2
x
|
12,8
x
|
Dividendrendement
|
0,46%
|
0,3%
|
0,38%
|
-
|
-
|
0,24%
|
0,47%
|
0,63%
|
Marktkapitalisatie/omzet
|
3,21
x
|
4,67
x
|
3,33
x
|
1,09
x
|
1,38
x
|
1,45
x
|
1,34
x
|
1,24
x
|
Bedrijfswaarde/omzet
|
3,64
x
|
4,98
x
|
3,67
x
|
1,87
x
|
1,38
x
|
1,98
x
|
1,78
x
|
1,58
x
|
Bedrijfswaarde/EBITDA
|
16,9
x
|
29,3
x
|
19
x
|
17,1
x
|
14,3
x
|
11,7
x
|
9,38
x
|
7,76
x
|
Bedrijfswaarde/FCF
|
35,3
x
|
35,9
x
|
82,4
x
|
-27,1
x
|
-
|
29,7
x
|
26,4
x
|
18,5
x
|
FCF Yield
|
2,84%
|
2,79%
|
1,21%
|
-3,69%
|
-
|
3,36%
|
3,79%
|
5,42%
|
Price to Book
|
8,33
x
|
12,1
x
|
8,43
x
|
3,01
x
|
-
|
2,53
x
|
2,2
x
|
1,89
x
|
Aantal aandelen (in duizenden)
|
128.972
|
128.813
|
127.692
|
127.956
|
145.551
|
145.613
|
-
|
-
|
Referentieprijs
2 |
313,3
|
487,2
|
411,3
|
159,8
|
171,8
|
188,0
|
188,0
|
188,0
|
Datum van publicatie
|
05-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.574
|
13.449
|
15.775
|
18.687
|
18.120
|
18.873
|
20.392
|
22.007
|
EBITDA
1 |
2.701
|
2.284
|
3.048
|
2.045
|
1.751
|
3.212
|
3.863
|
4.470
|
Bedrijfsresultaat (EBIT)
1 |
2.023
|
1.627
|
2.397
|
1.111
|
869
|
2.022
|
2.656
|
3.191
|
Operationele Marge
|
16,09%
|
12,1%
|
15,19%
|
5,95%
|
4,8%
|
10,72%
|
13,02%
|
14,5%
|
Resultaat voor belastingen (EBT)
1 |
1.913
|
1.612
|
2.271
|
725
|
343
|
1.478
|
2.134
|
2.695
|
Nettowinst (verlies)
1 |
1.454
|
1.252
|
1.756
|
570
|
266
|
1.101
|
1.588
|
2.086
|
Nettomarge
|
11,56%
|
9,31%
|
11,13%
|
3,05%
|
1,47%
|
5,83%
|
7,79%
|
9,48%
|
WPA
2 |
10,98
|
9,630
|
13,49
|
4,000
|
1,640
|
7,737
|
10,96
|
14,66
|
Free Cash Flow
1 |
1.296
|
1.865
|
702
|
-1.291
|
-
|
1.259
|
1.371
|
1.880
|
FCF-marge
|
10,31%
|
13,87%
|
4,45%
|
-6,91%
|
-
|
6,67%
|
6,72%
|
8,54%
|
Kasstroomconversie (ebitda)
|
47,98%
|
81,65%
|
23,03%
|
-
|
-
|
39,2%
|
35,5%
|
42,05%
|
Kasstroomconversie (nettowinst)
|
89,13%
|
148,96%
|
39,98%
|
-
|
-
|
114,38%
|
86,35%
|
90,11%
|
Dividend per aandeel
2 |
1,450
|
1,450
|
1,550
|
-
|
-
|
0,4471
|
0,8911
|
1,190
|
Datum van publicatie
|
05-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
3.787
|
4.100
|
3.859
|
4.857
|
4.701
|
5.270
|
4.214
|
4.394
|
4.443
|
5.069
|
4.272
|
4.550
|
4.672
|
5.444
|
4.595
|
EBITDA
1 |
717
|
733
|
134
|
736
|
621
|
665
|
282
|
444
|
538
|
487
|
533,5
|
673,5
|
768
|
1.066
|
736
|
Bedrijfsresultaat (EBIT)
1 |
571
|
530
|
178
|
436
|
364
|
438
|
70
|
231
|
391
|
177
|
321,5
|
442,5
|
534
|
831,5
|
503
|
Operationele Marge
|
15,08%
|
12,93%
|
4,61%
|
8,98%
|
7,74%
|
8,31%
|
1,66%
|
5,26%
|
8,8%
|
3,49%
|
7,53%
|
9,72%
|
11,43%
|
15,27%
|
10,95%
|
Resultaat voor belastingen (EBT)
1 |
567
|
540
|
-227
|
325
|
273
|
354
|
-56
|
56
|
295
|
48
|
182
|
294,5
|
400
|
678
|
326
|
Nettowinst (verlies)
1 |
433
|
422
|
-191
|
242
|
197
|
278
|
-54
|
32
|
213
|
39
|
137
|
224
|
306,5
|
523,5
|
254
|
Nettomarge
|
11,43%
|
10,29%
|
-4,95%
|
4,98%
|
4,19%
|
5,28%
|
-1,28%
|
0,73%
|
4,79%
|
0,77%
|
3,21%
|
4,92%
|
6,56%
|
9,62%
|
5,53%
|
WPA
2 |
3,330
|
3,290
|
-1,490
|
1,890
|
1,540
|
2,060
|
-0,4200
|
0,2300
|
1,460
|
0,2500
|
0,9400
|
1,540
|
2,105
|
3,585
|
1,750
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-10-21
|
10-02-22
|
05-05-22
|
18-08-22
|
11-11-22
|
09-02-23
|
27-04-23
|
16-08-23
|
10-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.303
|
4.198
|
5.358
|
14.561
|
-
|
10.067
|
8.836
|
7.327
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,963
x
|
1,838
x
|
1,758
x
|
7,12
x
|
-
|
3,134
x
|
2,287
x
|
1,639
x
|
Free Cash Flow
1 |
1.296
|
1.865
|
702
|
-1.291
|
-
|
1.259
|
1.371
|
1.880
|
ROE (netto-inkomsten/eigen vermogen)
|
29,6%
|
25%
|
30,8%
|
8,75%
|
-
|
12,5%
|
14,7%
|
16,2%
|
ROA (netto-inkomsten/totale activa)
|
9,9%
|
7,5%
|
9,75%
|
2,11%
|
-
|
3,88%
|
5,21%
|
6,52%
|
Totale activa
1 |
14.687
|
16.682
|
18.008
|
27.071
|
-
|
28.355
|
30.467
|
31.971
|
Nettoactief per aandeel
2 |
37,60
|
40,10
|
48,80
|
53,10
|
-
|
74,30
|
85,50
|
99,80
|
Cashflow per aandeel
2 |
16,70
|
24,70
|
16,20
|
4,890
|
-
|
17,50
|
19,10
|
22,80
|
Capex
1 |
947
|
1.093
|
1.524
|
1.668
|
-
|
1.451
|
1.513
|
1.445
|
Capex/omzet
|
7,53%
|
8,13%
|
9,66%
|
8,93%
|
-
|
7,69%
|
7,42%
|
6,57%
|
Datum van publicatie
|
05-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
188
DKK Gemiddelde koersdoel
215,2
DKK Spread / Gemiddelde doel +14,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,46% | 3,92 mld. | | -4,19% | 19,84 mld. | | -10,81% | 11,28 mld. | | +30,66% | 6,15 mld. | | +6,79% | 3,72 mld. | | +0,95% | 3,4 mld. | | -3,05% | 3,38 mld. | | -18,57% | 3,38 mld. | | +0,84% | 2,42 mld. | | +39,61% | 2,13 mld. |
Huishoudelijke elektronica - Andere
|