Beurs gesloten -
Nasdaq Copenhagen
11:02:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
530
DKK
|
+0,95%
|
|
+0,95%
|
-7,02%
|
Fiscaal tijdperk: September |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Marktkapitalisatie
1 |
426
|
416
|
434
|
560
|
880
|
600
|
Bedrijfswaarde
1 |
915,5
|
951,1
|
950,5
|
1.051
|
1.332
|
1.084
|
K/w-verhouding
|
18,3
x
|
27,2
x
|
12,1
x
|
9,43
x
|
8,16
x
|
19,6
x
|
Dividendrendement
|
5,4%
|
5,53%
|
5,76%
|
8,93%
|
5,68%
|
8,33%
|
Marktkapitalisatie/omzet
|
5,75
x
|
4,9
x
|
5,3
x
|
6,46
x
|
14,4
x
|
7,17
x
|
Bedrijfswaarde/omzet
|
12,4
x
|
11,2
x
|
11,6
x
|
12,1
x
|
21,8
x
|
12,9
x
|
Bedrijfswaarde/EBITDA
|
20,7
x
|
18,1
x
|
16,4
x
|
14,6
x
|
31,2
x
|
16,4
x
|
Bedrijfswaarde/FCF
|
57
x
|
64,2
x
|
30,4
x
|
24,3
x
|
16
x
|
38,9
x
|
FCF Yield
|
1,75%
|
1,56%
|
3,29%
|
4,12%
|
6,25%
|
2,57%
|
Price to Book
|
1,2
x
|
1,2
x
|
1,21
x
|
1,42
x
|
1,93
x
|
1,37
x
|
Aantal aandelen (in duizenden)
|
1.000
|
1.000
|
1.000
|
1.000
|
1.000
|
1.000
|
Referentieprijs
2 |
426,0
|
416,0
|
434,0
|
560,0
|
880,0
|
600,0
|
Datum van publicatie
|
13-12-18
|
16-12-19
|
16-12-20
|
16-12-21
|
15-12-22
|
15-12-23
|
Fiscaal tijdperk: September |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Omzet
1 |
74,12
|
84,86
|
81,86
|
86,66
|
60,96
|
83,71
|
EBITDA
1 |
44,24
|
52,69
|
58,1
|
72,01
|
42,72
|
66,1
|
Bedrijfsresultaat (EBIT)
1 |
43,84
|
52,27
|
57,7
|
71,74
|
42,44
|
65,86
|
Operationele Marge
|
59,15%
|
61,6%
|
70,49%
|
82,79%
|
69,62%
|
78,68%
|
Resultaat voor belastingen (EBT)
1 |
29,64
|
19,72
|
46,26
|
77,06
|
137,7
|
39,75
|
Nettowinst (verlies)
1 |
23,32
|
15,26
|
36,03
|
59,42
|
107,8
|
30,65
|
Nettomarge
|
31,46%
|
17,98%
|
44,01%
|
68,57%
|
176,79%
|
36,61%
|
WPA
2 |
23,30
|
15,30
|
36,00
|
59,40
|
107,8
|
30,60
|
Free Cash Flow
1 |
16,06
|
14,81
|
31,27
|
43,29
|
83,22
|
27,89
|
FCF-marge
|
21,67%
|
17,45%
|
38,2%
|
49,95%
|
136,51%
|
33,32%
|
Kasstroomconversie (ebitda)
|
36,31%
|
28,11%
|
53,82%
|
60,11%
|
194,82%
|
42,2%
|
Kasstroomconversie (nettowinst)
|
68,9%
|
97,04%
|
86,79%
|
72,84%
|
77,21%
|
91,01%
|
Dividend per aandeel
2 |
23,00
|
23,00
|
25,00
|
50,00
|
50,00
|
50,00
|
Datum van publicatie
|
13-12-18
|
16-12-19
|
16-12-20
|
16-12-21
|
15-12-22
|
15-12-23
|
Fiscaal tijdperk: September |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Nettoschuldpositie
1 |
490
|
535
|
516
|
491
|
452
|
484
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
11,06
x
|
10,16
x
|
8,89
x
|
6,821
x
|
10,57
x
|
7,317
x
|
Free Cash Flow
1 |
16,1
|
14,8
|
31,3
|
43,3
|
83,2
|
27,9
|
ROE (netto-inkomsten/eigen vermogen)
|
6,61%
|
4,36%
|
10,2%
|
15,8%
|
25,4%
|
6,87%
|
ROA (netto-inkomsten/totale activa)
|
3,2%
|
3,68%
|
3,96%
|
4,85%
|
2,71%
|
4,03%
|
Totale activa
1 |
729,3
|
414,7
|
909,4
|
1.225
|
3.973
|
759,9
|
Nettoactief per aandeel
2 |
354,0
|
346,0
|
359,0
|
393,0
|
456,0
|
437,0
|
Cashflow per aandeel
2 |
10,50
|
9,660
|
9,280
|
10,10
|
8,870
|
0,4800
|
Capex
1 |
3,41
|
-
|
-
|
-
|
-
|
0,13
|
Capex/omzet
|
4,6%
|
-
|
-
|
-
|
-
|
0,15%
|
Datum van publicatie
|
13-12-18
|
16-12-19
|
16-12-20
|
16-12-21
|
15-12-22
|
15-12-23
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,02% | 75,89 mln. | | -6,44% | 88,47 mld. | | +15,32% | 84,55 mld. | | +12,36% | 26,01 mld. | | -6,65% | 17,28 mld. | | +6,74% | 14,28 mld. | | -16,11% | 13,16 mld. | | +16,00% | 9,52 mld. | | +26,11% | 8,75 mld. | | +27,22% | 7,13 mld. |
Beleggingsmanagement
|