Beurs gesloten -
Nasdaq Copenhagen
16:59:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
108
DKK
|
+0,56%
|
|
+1,12%
|
+28,42%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.738
|
2.990
|
2.835
|
1.628
|
2.089
|
2.686
|
-
|
-
|
Bedrijfswaarde
1 |
3.201
|
3.413
|
3.348
|
2.511
|
2.166
|
2.551
|
2.364
|
2.111
|
K/w-verhouding
|
15,2
x
|
40
x
|
-383
x
|
-8,08
x
|
70,1
x
|
21,3
x
|
13
x
|
9
x
|
Dividendrendement
|
3,58%
|
2,47%
|
-
|
-
|
-
|
1,05%
|
1,58%
|
4%
|
Marktkapitalisatie/omzet
|
0,9
x
|
1,06
x
|
0,99
x
|
1,09
x
|
1,21
x
|
1,39
x
|
1,24
x
|
1,07
x
|
Bedrijfswaarde/omzet
|
1,05
x
|
1,21
x
|
1,16
x
|
1,67
x
|
1,25
x
|
1,32
x
|
1,1
x
|
0,84
x
|
Bedrijfswaarde/EBITDA
|
6,43
x
|
8,55
x
|
9,27
x
|
-11,4
x
|
28,9
x
|
11,6
x
|
7,45
x
|
4,94
x
|
Bedrijfswaarde/FCF
|
13,2
x
|
23,9
x
|
22,8
x
|
-
|
-19,9
x
|
30,9
x
|
10,8
x
|
7,41
x
|
FCF Yield
|
7,56%
|
4,19%
|
4,39%
|
-
|
-5,03%
|
3,24%
|
9,27%
|
13,5%
|
Price to Book
|
2,38
x
|
2,68
x
|
2,51
x
|
1,45
x
|
2,54
x
|
2,91
x
|
2,38
x
|
1,86
x
|
Aantal aandelen (in duizenden)
|
24.536
|
24.591
|
24.694
|
24.779
|
24.838
|
24.869
|
-
|
-
|
Referentieprijs
2 |
111,6
|
121,6
|
114,8
|
65,70
|
84,10
|
108,0
|
108,0
|
108,0
|
Datum van publicatie
|
29-01-20
|
29-01-21
|
28-01-22
|
23-03-23
|
19-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.058
|
2.830
|
2.877
|
1.500
|
1.728
|
1.927
|
2.158
|
2.511
|
EBITDA
1 |
497,6
|
399
|
361
|
-221
|
75
|
220,4
|
317,2
|
427
|
Bedrijfsresultaat (EBIT)
1 |
239
|
165
|
142
|
-285
|
47
|
174,1
|
272,4
|
386
|
Operationele Marge
|
7,82%
|
5,83%
|
4,94%
|
-19%
|
2,72%
|
9,04%
|
12,62%
|
15,37%
|
Resultaat voor belastingen (EBT)
1 |
231
|
102
|
-25
|
-294
|
6
|
162,8
|
266,8
|
383
|
Nettowinst (verlies)
1 |
182,7
|
76
|
-7
|
-202
|
30
|
124,7
|
206,8
|
299
|
Nettomarge
|
5,97%
|
2,69%
|
-0,24%
|
-13,47%
|
1,74%
|
6,47%
|
9,58%
|
11,91%
|
WPA
2 |
7,360
|
3,040
|
-0,3000
|
-8,130
|
1,200
|
5,075
|
8,280
|
12,00
|
Free Cash Flow
1 |
242
|
143
|
147
|
-
|
-109
|
82,6
|
219
|
285
|
FCF-marge
|
7,91%
|
5,05%
|
5,11%
|
-
|
-6,31%
|
4,29%
|
10,15%
|
11,35%
|
Kasstroomconversie (ebitda)
|
48,63%
|
35,84%
|
40,72%
|
-
|
-
|
37,49%
|
69,04%
|
66,74%
|
Kasstroomconversie (nettowinst)
|
132,46%
|
188,16%
|
-
|
-
|
-
|
66,22%
|
105,9%
|
95,32%
|
Dividend per aandeel
2 |
4,000
|
3,000
|
-
|
-
|
-
|
1,130
|
1,705
|
4,320
|
Datum van publicatie
|
29-01-20
|
29-01-21
|
28-01-22
|
23-03-23
|
19-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
698
|
738
|
701
|
-
|
738
|
413
|
413
|
453
|
449
|
479
|
476
|
505
|
500
|
EBITDA
1 |
75
|
90
|
-
|
-
|
-
|
19
|
2
|
-
|
37
|
48
|
54,1
|
55,5
|
68,1
|
Bedrijfsresultaat (EBIT)
1 |
21
|
37
|
-9
|
-
|
30
|
-
|
-
|
10
|
-
|
40
|
46
|
47
|
60
|
Operationele Marge
|
3,01%
|
5,01%
|
-1,28%
|
-
|
4,07%
|
-
|
-
|
2,21%
|
-
|
8,35%
|
9,66%
|
9,31%
|
12%
|
Resultaat voor belastingen (EBT)
|
-4
|
-21
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-10
|
-
|
-
|
-47
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-1,43%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-0,0300
|
-0,2100
|
-
|
-1,920
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-11-21
|
28-01-22
|
06-05-22
|
12-08-22
|
02-11-22
|
04-05-23
|
30-08-23
|
09-11-23
|
19-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
463
|
423
|
513
|
883
|
77
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
135
|
322
|
575
|
Hefboom (schuld/ebitda)
|
0,9305
x
|
1,06
x
|
1,421
x
|
-3,995
x
|
1,027
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
242
|
143
|
147
|
-
|
-109
|
82,6
|
219
|
285
|
ROE (netto-inkomsten/eigen vermogen)
|
16,2%
|
6,6%
|
3,15%
|
3,69%
|
9,14%
|
15,1%
|
20,1%
|
23%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
46,80
|
45,40
|
45,80
|
45,40
|
33,10
|
37,10
|
45,40
|
58,00
|
Cashflow per aandeel
2 |
18,50
|
21,10
|
9,740
|
-
|
-8,080
|
5,100
|
10,10
|
12,40
|
Capex
1 |
167
|
135
|
96
|
-
|
70
|
29,4
|
33,4
|
25,1
|
Capex/omzet
|
5,46%
|
4,77%
|
3,34%
|
-
|
4,05%
|
1,53%
|
1,55%
|
1%
|
Datum van publicatie
|
29-01-20
|
29-01-21
|
28-01-22
|
23-03-23
|
19-02-24
|
-
|
-
|
-
|
Laatste slotkoers
108
DKK Gemiddelde koersdoel
137,5
DKK Spread / Gemiddelde doel +27,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,42% | 385 mln. | | -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 mld. | | +4,34% | 99,85 mld. | | +7,04% | 77,56 mld. | | +19,09% | 73,55 mld. | | -7,30% | 71 mld. | | -20,54% | 52,81 mld. | | +0,53% | 47,86 mld. |
IT Diensten & Consulting - Andere
|