NOVONESIS A/S Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 389,6 DKK | +1,27% |
|
+0,67% | +4,99% |
| 08/04 | Novozymes A/S stelt dividend voor over de laatste vier maanden eindigend op 31 december 2023 | CI |
| 26/03 | China zal de "nieuwe productiekrachten" versnellen, zegt vice-president | RE |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 91.696 | 97.943 | 148.795 | 97.304 | 102.816 | 181.014 | - | - |
| Bedrijfswaarde 1 | 95.745 | 101.814 | 154.020 | 103.111 | 109.433 | 195.247 | 193.538 | 191.198 |
| K/w-verhouding | 29,6 x | 34,9 x | 47,8 x | 26,7 x | 34,1 x | 40,7 x | 33,9 x | 28,9 x |
| Dividendrendement | 1,61% | 1,5% | 1,02% | 1,71% | 1,13% | 1,46% | 1,72% | 1,91% |
| Marktkapitalisatie/omzet | 6,38 x | 6,99 x | 9,95 x | 5,54 x | 5,74 x | 6,39 x | 5,77 x | 5,4 x |
| Bedrijfswaarde/omzet | 6,66 x | 7,27 x | 10,3 x | 5,87 x | 6,11 x | 6,89 x | 6,17 x | 5,71 x |
| Bedrijfswaarde/EBITDA | 18,1 x | 20,7 x | 28,4 x | 17,1 x | 20,4 x | 20,5 x | 17,5 x | 15,4 x |
| Bedrijfswaarde/FCF | 36,3 x | 29,8 x | 54,6 x | 92,4 x | 52,2 x | 46,2 x | 36,3 x | 29,6 x |
| FCF Yield | 2,75% | 3,35% | 1,83% | 1,08% | 1,92% | 2,16% | 2,76% | 3,38% |
| Price to Book | 8,27 x | 8,87 x | 12,8 x | 7,15 x | 7,38 x | 2,51 x | 2,12 x | 2,07 x |
| Aantal aandelen (in duizenden) | 281.276 | 280.237 | 276.983 | 276.511 | 277.058 | 464.616 | - | - |
| Referentieprijs 2 | 326,0 | 349,5 | 537,2 | 351,9 | 371,1 | 389,6 | 389,6 | 389,6 |
| Datum van publicatie | 23-01-20 | 02-02-21 | 01-02-22 | 26-01-23 | 01-02-24 | - | - | - |
1DKK in Miljoen2DKK
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 14.374 | 14.012 | 14.951 | 17.553 | 17.899 | 28.343 | 31.350 | 33.500 |
| EBITDA 1 | 5.292 | 4.918 | 5.423 | 6.046 | 5.365 | 9.504 | 11.068 | 12.391 |
| Bedrijfsresultaat (EBIT) 1 | 4.039 | 3.652 | 4.007 | 4.629 | 4.552 | 7.622 | 8.986 | 9.839 |
| Operationele Marge | 28,1% | 26,06% | 26,8% | 26,37% | 25,43% | 26,89% | 28,66% | 29,37% |
| Resultaat voor belastingen (EBT) 1 | 3.799 | 3.521 | 3.924 | 4.556 | 3.909 | 5.373 | 6.704 | 7.932 |
| Nettowinst (verlies) 1 | 3.154 | 2.825 | 3.146 | 3.676 | 3.024 | 3.857 | 5.101 | 6.041 |
| Nettomarge | 21,94% | 20,16% | 21,04% | 20,94% | 16,89% | 13,61% | 16,27% | 18,03% |
| WPA 2 | 11,01 | 10,02 | 11,23 | 13,19 | 10,88 | 9,568 | 11,49 | 13,49 |
| Free Cash Flow 1 | 2.635 | 3.415 | 2.822 | 1.116 | 2.096 | 4.222 | 5.335 | 6.463 |
| FCF-marge | 18,33% | 24,37% | 18,87% | 6,36% | 11,71% | 14,9% | 17,02% | 19,29% |
| Kasstroomconversie (ebitda) | 49,79% | 69,44% | 52,04% | 18,46% | 39,07% | 44,43% | 48,2% | 52,16% |
| Kasstroomconversie (nettowinst) | 83,54% | 120,88% | 89,7% | 30,36% | 69,31% | 109,48% | 104,59% | 106,98% |
| Dividend per aandeel 2 | 5,250 | 5,250 | 5,500 | 6,000 | 4,200 | 5,684 | 6,704 | 7,450 |
| Datum van publicatie | 23-01-20 | 02-02-21 | 01-02-22 | 26-01-23 | 01-02-24 | - | - | - |
1DKK in Miljoen2DKK
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 S1 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.761 | 3.834 | 4.371 | 4.286 | 4.367 | 4.529 | 4.623 | 4.217 | 4.456 | 4.603 | 7.439 | 7.096 | 14.463 | 7.461 | 7.193 | 14.815 | - | 15.541 | 15.991 |
| EBITDA 1 | 1.448 | 1.150 | 1.503 | 1.487 | 1.664 | 1.392 | 1.491 | 1.200 | 1.516 | 1.320 | 2.530 | 2.556 | 5.086 | 2.660 | 2.464 | 5.124 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 1.095 | 805 | 1.142 | 1.110 | 1.287 | 1.059 | 1.200 | 1.011 | 1.184 | 1.157 | 1.821 | 1.843 | 3.844 | 1.947 | 2.253 | 4.092 | - | 4.431 | 4.553 |
| Operationele Marge | 29,11% | 21% | 26,13% | 25,9% | 29,47% | 23,38% | 25,96% | 23,97% | 26,57% | 25,14% | 24,47% | 25,97% | 26,58% | 26,1% | 31,33% | 27,62% | - | 28,51% | 28,47% |
| Resultaat voor belastingen (EBT) | 1.054 | 771 | 1.076 | 1.047 | 1.388 | 1.045 | 1.040 | 798 | 1.148 | 923 | - | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 843 | 625 | 832 | 817 | 1.153 | 883 | 784 | 614 | 936 | 698 | 1.047 | 1.047 | - | 1.086 | 1.086 | - | - | - | - |
| Nettomarge | 22,41% | 16,3% | 19,03% | 19,06% | 26,4% | 19,5% | 16,96% | 14,56% | 21,01% | 15,16% | 14,07% | 14,75% | - | 14,55% | 15,09% | - | - | - | - |
| WPA 2 | 3,010 | 2,240 | 2,980 | 2,900 | 4,140 | 3,180 | 2,820 | 2,180 | 3,370 | 2,510 | 2,235 | 2,235 | 6,040 | 2,318 | 2,318 | 6,487 | - | 7,755 | 7,979 |
| Dividend per aandeel 2 | - | 5,500 | - | - | - | 6,000 | - | - | - | 4,200 | - | - | - | - | 6,453 | - | - | - | - |
| Datum van publicatie | 26-10-21 | 01-02-22 | 26-04-22 | 11-08-22 | 03-11-22 | 26-01-23 | 26-04-23 | 09-08-23 | 26-10-23 | 01-02-24 | - | - | - | - | - | - | - | - | - |
1DKK in Miljoen2DKK
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 4.049 | 3.871 | 5.225 | 5.807 | 6.617 | 14.233 | 12.524 | 10.183 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,7651 x | 0,7871 x | 0,9635 x | 0,9605 x | 1,233 x | 1,498 x | 1,132 x | 0,8219 x |
| Free Cash Flow 1 | 2.635 | 3.415 | 2.822 | 1.116 | 2.096 | 4.222 | 5.335 | 6.463 |
| ROE (netto-inkomsten/eigen vermogen) | 27,5% | 24,9% | 27,3% | 28,6% | 21,7% | 9,73% | 7,34% | 8,27% |
| ROA (netto-inkomsten/totale activa) | 15,7% | 13,8% | 13,9% | 13,9% | 10,7% | 7,74% | 6,76% | 7,66% |
| Totale activa 1 | 20.067 | 20.474 | 22.638 | 26.375 | 28.187 | 49.833 | 75.489 | 78.826 |
| Nettoactief per aandeel 2 | 39,40 | 39,40 | 41,90 | 49,20 | 50,30 | 155,0 | 183,0 | 188,0 |
| Cashflow per aandeel 2 | 11,20 | 15,40 | 14,50 | 14,40 | 14,90 | 16,00 | 18,50 | 21,00 |
| Capex 1 | 997 | 940 | 1.240 | 2.890 | 2.056 | 3.022 | 3.294 | 3.329 |
| Capex/omzet | 6,94% | 6,71% | 8,29% | 16,46% | 11,49% | 10,66% | 10,51% | 9,94% |
| Datum van publicatie | 23-01-20 | 02-02-21 | 01-02-22 | 26-01-23 | 01-02-24 | - | - | - |
1DKK in Miljoen2DKK
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
14
Laatste slotkoers
389,6
DKK
Gemiddelde koersdoel
430,9
DKK
Spread / Gemiddelde doel
+10,59%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +4,99% | 25,92 mld. | |
| -20,86% | 3,5 mld. | |
| +9,57% | 1,7 mld. | |
| -26,15% | 384 mln. | |
| -81,65% | 216 mln. | |
| -11,06% | 114 mln. |
- Beurs
- Aandelen
- Koers NSIS B
- Financiën Novonesis A/S
