Beurs gesloten -
Nasdaq Copenhagen
16:59:46 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
277
DKK
|
+4,92%
|
|
+2,21%
|
-5,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.014
|
5.685
|
11.819
|
5.219
|
6.251
|
5.890
|
-
|
-
|
Bedrijfswaarde
1 |
2.014
|
6.105
|
12.600
|
6.206
|
7.218
|
6.830
|
6.653
|
7.115
|
K/w-verhouding
|
-140
x
|
45,7
x
|
34,8
x
|
11,1
x
|
17,1
x
|
16,5
x
|
15
x
|
13,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,38
x
|
1,07
x
|
1,62
x
|
0,51
x
|
0,75
x
|
0,72
x
|
0,68
x
|
0,64
x
|
Bedrijfswaarde/omzet
|
0,38
x
|
1,15
x
|
1,73
x
|
0,61
x
|
0,87
x
|
0,84
x
|
0,77
x
|
0,77
x
|
Bedrijfswaarde/EBITDA
|
-
|
14,2
x
|
18
x
|
6,33
x
|
8,46
x
|
8,66
x
|
7,95
x
|
8,03
x
|
Bedrijfswaarde/FCF
|
-
|
20
x
|
45,5
x
|
15,3
x
|
12,7
x
|
17,8
x
|
10,9
x
|
10,9
x
|
FCF Yield
|
-
|
4,99%
|
2,2%
|
6,53%
|
7,87%
|
5,62%
|
9,21%
|
9,18%
|
Price to Book
|
-
|
17,3
x
|
21,2
x
|
5,46
x
|
6,2
x
|
4,39
x
|
3,78
x
|
3,02
x
|
Aantal aandelen (in duizenden)
|
22.427
|
22.207
|
22.134
|
21.881
|
21.262
|
21.262
|
-
|
-
|
Referentieprijs
2 |
89,80
|
256,0
|
534,0
|
238,5
|
294,0
|
277,0
|
277,0
|
277,0
|
Datum van publicatie
|
20-03-20
|
11-03-21
|
09-03-22
|
08-03-23
|
01-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.332
|
5.332
|
7.302
|
10.224
|
8.338
|
8.156
|
8.688
|
9.237
|
EBITDA
1 |
-
|
429,3
|
699,1
|
980
|
853
|
788,8
|
836,5
|
886,5
|
Bedrijfsresultaat (EBIT)
1 |
-
|
260,7
|
542
|
758
|
630
|
560,2
|
603
|
652,7
|
Operationele Marge
|
-
|
4,89%
|
7,42%
|
7,41%
|
7,56%
|
6,87%
|
6,94%
|
7,07%
|
Resultaat voor belastingen (EBT)
1 |
-
|
210
|
477,4
|
681
|
514
|
492,8
|
534,9
|
581,1
|
Nettowinst (verlies)
1 |
-
|
125,9
|
349
|
482
|
374
|
371
|
403,2
|
433,3
|
Nettomarge
|
-
|
2,36%
|
4,78%
|
4,71%
|
4,49%
|
4,55%
|
4,64%
|
4,69%
|
WPA
2 |
-0,6400
|
5,600
|
15,35
|
21,43
|
17,21
|
16,75
|
18,53
|
20,40
|
Free Cash Flow
1 |
-
|
304,8
|
276,8
|
405
|
568
|
384
|
612,5
|
653,2
|
FCF-marge
|
-
|
5,72%
|
3,79%
|
3,96%
|
6,81%
|
4,71%
|
7,05%
|
7,07%
|
Kasstroomconversie (ebitda)
|
-
|
71%
|
39,59%
|
41,33%
|
66,59%
|
48,68%
|
73,22%
|
73,69%
|
Kasstroomconversie (nettowinst)
|
-
|
242,1%
|
79,31%
|
84,02%
|
151,87%
|
103,52%
|
151,91%
|
150,75%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-03-20
|
11-03-21
|
09-03-22
|
08-03-23
|
01-03-24
|
-
|
-
|
-
|
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 |
1.870
|
2.172
|
2.178
|
2.729
|
2.821
|
2.496
|
2.254
|
2.120
|
1.963
|
2.001
|
1.986
|
2.022
|
2.094
|
2.164
|
2.203
|
EBITDA
1 |
187,3
|
215,1
|
211,1
|
271,9
|
266,1
|
230,9
|
207
|
202
|
216
|
228
|
181,5
|
190,5
|
207
|
214,5
|
203
|
Bedrijfsresultaat (EBIT)
1 |
142,6
|
160,5
|
159,5
|
216,8
|
209,3
|
173
|
150
|
148
|
161
|
171
|
126,5
|
130,5
|
154
|
155,5
|
-
|
Operationele Marge
|
7,63%
|
7,39%
|
7,32%
|
7,94%
|
7,42%
|
6,93%
|
6,65%
|
6,98%
|
8,2%
|
8,55%
|
6,37%
|
6,46%
|
7,36%
|
7,19%
|
-
|
Resultaat voor belastingen (EBT)
1 |
130,7
|
137
|
131,3
|
216,4
|
209,2
|
124,1
|
131
|
110
|
147
|
126
|
106
|
117,5
|
134
|
135
|
125
|
Nettowinst (verlies)
1 |
99,8
|
96,4
|
86,3
|
156,4
|
145,9
|
93,4
|
94
|
81
|
105
|
94
|
80,67
|
87,67
|
99,67
|
100,3
|
98
|
Nettomarge
|
5,34%
|
4,44%
|
3,96%
|
5,73%
|
5,17%
|
3,74%
|
4,17%
|
3,82%
|
5,35%
|
4,7%
|
4,06%
|
4,34%
|
4,76%
|
4,64%
|
4,45%
|
WPA
2 |
-
|
4,290
|
-
|
-
|
6,470
|
-
|
4,270
|
3,700
|
4,810
|
4,380
|
3,910
|
4,290
|
4,390
|
4,600
|
4,470
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-11-21
|
09-03-22
|
10-05-22
|
12-08-22
|
07-11-22
|
08-03-23
|
08-05-23
|
03-08-23
|
31-10-23
|
01-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
420
|
780
|
987
|
967
|
941
|
763
|
1.225
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,9793
x
|
1,116
x
|
1,007
x
|
1,134
x
|
1,193
x
|
0,9125
x
|
1,382
x
|
Free Cash Flow
1 |
-
|
305
|
277
|
405
|
568
|
384
|
613
|
653
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
44%
|
75%
|
63%
|
37,7%
|
31,2%
|
30,1%
|
29,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
5,78%
|
-
|
13,1%
|
9,41%
|
9,9%
|
9,37%
|
9,24%
|
Totale activa
1 |
-
|
2.179
|
-
|
3.673
|
3.976
|
3.747
|
4.301
|
4.688
|
Nettoactief per aandeel
2 |
-
|
14,80
|
25,20
|
43,70
|
47,40
|
63,00
|
73,30
|
91,70
|
Cashflow per aandeel
2 |
-
|
20,60
|
20,30
|
40,30
|
27,30
|
25,20
|
30,50
|
32,10
|
Capex
1 |
-
|
4,8
|
167
|
502
|
25
|
25
|
29,4
|
31,7
|
Capex/omzet
|
-
|
0,09%
|
2,28%
|
4,91%
|
0,3%
|
0,31%
|
0,34%
|
0,34%
|
Datum van publicatie
|
20-03-20
|
11-03-21
|
09-03-22
|
08-03-23
|
01-03-24
|
-
|
-
|
-
|
Laatste slotkoers
277
DKK Gemiddelde koersdoel
358,4
DKK Spread / Gemiddelde doel +29,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,78% | 843 mln. | | +2,82% | 79,59 mld. | | +6,48% | 76,06 mld. | | -.--% | 26,71 mld. | | +26,61% | 12,9 mld. | | -9,58% | 12,39 mld. | | -18,72% | 8,22 mld. | | -18,66% | 7,55 mld. | | -9,19% | 7,52 mld. | | +5,99% | 5,34 mld. |
Grondvracht & Logistiek - Andere
|