Beurs gesloten -
London S.E.
16:55:00 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
564
DKK
|
+0,45%
|
|
-0,70%
|
+24,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.022
|
34.414
|
35.326
|
24.578
|
22.579
|
28.055
|
-
|
-
|
Bedrijfswaarde
1 |
32.727
|
36.607
|
38.862
|
29.038
|
29.005
|
34.104
|
33.918
|
33.810
|
K/w-verhouding
|
26,5
x
|
29,3
x
|
27,8
x
|
21,4
x
|
20,6
x
|
21,3
x
|
18,9
x
|
17,2
x
|
Dividendrendement
|
2%
|
1,91%
|
1,97%
|
2,93%
|
-
|
3,18%
|
2,82%
|
3,07%
|
Marktkapitalisatie/omzet
|
3,9
x
|
4,55
x
|
4,04
x
|
2,14
x
|
1,75
x
|
1,84
x
|
1,76
x
|
1,7
x
|
Bedrijfswaarde/omzet
|
4,25
x
|
4,84
x
|
4,44
x
|
2,53
x
|
2,24
x
|
2,24
x
|
2,12
x
|
2,05
x
|
Bedrijfswaarde/EBITDA
|
18
x
|
19,7
x
|
19,2
x
|
14,5
x
|
13,1
x
|
12,7
x
|
11,8
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
28,2
x
|
25,1
x
|
29,3
x
|
44
x
|
24,7
x
|
28,5
x
|
23,3
x
|
20,9
x
|
FCF Yield
|
3,54%
|
3,98%
|
3,41%
|
2,27%
|
4,05%
|
3,51%
|
4,3%
|
4,78%
|
Price to Book
|
9,87
x
|
10,6
x
|
10,8
x
|
4,82
x
|
3,94
x
|
4,26
x
|
3,95
x
|
3,68
x
|
Aantal aandelen (in duizenden)
|
49.216
|
48.704
|
47.919
|
49.623
|
50.053
|
50.053
|
-
|
-
|
Referentieprijs
2 |
610,0
|
706,6
|
737,2
|
495,3
|
451,1
|
560,5
|
560,5
|
560,5
|
Datum van publicatie
|
10-03-20
|
03-03-21
|
01-03-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.692
|
7.557
|
8.746
|
11.487
|
12.927
|
15.258
|
15.973
|
16.478
|
EBITDA
1 |
1.814
|
1.861
|
2.020
|
1.997
|
2.208
|
2.675
|
2.879
|
3.060
|
Bedrijfsresultaat (EBIT)
1 |
1.469
|
1.515
|
1.652
|
1.516
|
1.638
|
1.998
|
2.170
|
2.326
|
Operationele Marge
|
19,1%
|
20,05%
|
18,89%
|
13,2%
|
12,67%
|
13,1%
|
13,59%
|
14,12%
|
Resultaat voor belastingen (EBT)
1 |
1.458
|
1.505
|
1.647
|
1.785
|
1.406
|
1.655
|
1.869
|
2.040
|
Nettowinst (verlies)
1 |
1.140
|
1.198
|
1.298
|
1.492
|
1.095
|
1.316
|
1.478
|
1.617
|
Nettomarge
|
14,82%
|
15,85%
|
14,84%
|
12,99%
|
8,47%
|
8,63%
|
9,26%
|
9,82%
|
WPA
2 |
23,00
|
24,10
|
26,50
|
23,10
|
21,90
|
26,35
|
29,62
|
32,65
|
Free Cash Flow
1 |
1.159
|
1.458
|
1.327
|
660
|
1.175
|
1.197
|
1.458
|
1.615
|
FCF-marge
|
15,06%
|
19,29%
|
15,17%
|
5,75%
|
9,09%
|
7,85%
|
9,13%
|
9,8%
|
Kasstroomconversie (ebitda)
|
63,87%
|
78,34%
|
65,69%
|
33,05%
|
53,22%
|
44,75%
|
50,64%
|
52,78%
|
Kasstroomconversie (nettowinst)
|
101,63%
|
121,7%
|
102,23%
|
44,24%
|
107,31%
|
90,94%
|
98,63%
|
99,84%
|
Dividend per aandeel
2 |
12,20
|
13,50
|
14,50
|
14,50
|
-
|
17,84
|
15,80
|
17,20
|
Datum van publicatie
|
10-03-20
|
03-03-21
|
01-03-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
1 |
3.901
|
3.566
|
3.991
|
3.905
|
2.407
|
4.841
|
2.162
|
3.211
|
3.296
|
2.818
|
2.552
|
3.595
|
6.147
|
3.336
|
3.444
|
-
|
3.199
|
4.352
|
7.592
|
4.120
|
3.645
|
7.889
|
3.447
|
EBITDA
1 |
-
|
-
|
-
|
-
|
397
|
-
|
317
|
623
|
612
|
445
|
302
|
674
|
-
|
651
|
581
|
-
|
376
|
836,3
|
-
|
750,2
|
558,9
|
-
|
222,6
|
Bedrijfsresultaat (EBIT)
1 |
759
|
663
|
852
|
750
|
306
|
902
|
209
|
511
|
490
|
307
|
174
|
536
|
710
|
507
|
421
|
928
|
210
|
708,9
|
875,2
|
628,3
|
445,4
|
1.052
|
222,6
|
Operationele Marge
|
19,46%
|
18,59%
|
21,35%
|
19,21%
|
12,71%
|
18,63%
|
9,67%
|
15,91%
|
14,87%
|
10,89%
|
6,82%
|
14,91%
|
11,55%
|
15,2%
|
12,22%
|
-
|
6,56%
|
16,29%
|
11,53%
|
15,25%
|
12,22%
|
13,33%
|
6,46%
|
Resultaat voor belastingen (EBT)
1 |
758
|
648
|
857
|
749
|
298
|
898
|
195
|
851
|
474
|
265
|
123
|
480
|
603
|
461
|
342
|
-
|
126
|
588,5
|
705
|
516
|
381,3
|
892
|
132,3
|
Nettowinst (verlies)
1 |
599
|
505
|
693
|
594
|
230
|
704
|
155
|
772
|
381
|
184
|
98
|
388
|
486
|
363
|
246
|
609
|
100
|
490,1
|
557
|
451
|
269,2
|
704
|
102,5
|
Nettomarge
|
15,36%
|
14,16%
|
17,36%
|
15,21%
|
9,56%
|
14,54%
|
7,17%
|
24,04%
|
11,56%
|
6,53%
|
3,84%
|
10,79%
|
7,91%
|
10,88%
|
7,14%
|
-
|
3,13%
|
11,26%
|
7,34%
|
10,95%
|
7,39%
|
8,92%
|
2,97%
|
WPA
2 |
12,10
|
10,10
|
14,00
|
12,30
|
4,440
|
14,20
|
3,200
|
15,60
|
7,700
|
-
|
2,000
|
7,800
|
9,800
|
7,300
|
4,800
|
12,10
|
2,000
|
9,804
|
11,20
|
9,021
|
5,396
|
14,20
|
2,042
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-03-20
|
18-08-20
|
03-03-21
|
23-08-21
|
01-03-22
|
01-03-22
|
28-04-22
|
17-08-22
|
18-10-22
|
01-03-23
|
27-04-23
|
22-08-23
|
22-08-23
|
08-11-23
|
28-02-24
|
28-02-24
|
18-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.705
|
2.193
|
3.536
|
4.460
|
6.426
|
6.049
|
5.863
|
5.755
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,491
x
|
1,178
x
|
1,75
x
|
2,233
x
|
2,91
x
|
2,261
x
|
2,037
x
|
1,881
x
|
Free Cash Flow
1 |
1.159
|
1.458
|
1.327
|
660
|
1.175
|
1.197
|
1.458
|
1.615
|
ROE (netto-inkomsten/eigen vermogen)
|
38%
|
37%
|
40%
|
35%
|
20%
|
21,4%
|
21,8%
|
22,6%
|
ROA (netto-inkomsten/totale activa)
|
13,8%
|
14,3%
|
13,5%
|
11,8%
|
6,79%
|
7,05%
|
7,33%
|
7,71%
|
Totale activa
1 |
8.263
|
8.399
|
9.610
|
12.694
|
16.126
|
18.673
|
20.156
|
20.972
|
Nettoactief per aandeel
2 |
61,80
|
67,00
|
68,20
|
103,0
|
115,0
|
132,0
|
142,0
|
152,0
|
Cashflow per aandeel
2 |
28,20
|
35,40
|
35,90
|
22,60
|
35,70
|
41,30
|
43,70
|
46,40
|
Capex
1 |
344
|
280
|
426
|
475
|
602
|
959
|
891
|
907
|
Capex/omzet
|
4,47%
|
3,71%
|
4,87%
|
4,14%
|
4,66%
|
6,28%
|
5,58%
|
5,5%
|
Datum van publicatie
|
10-03-20
|
03-03-21
|
01-03-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
560,5
DKK Gemiddelde koersdoel
559,5
DKK Spread / Gemiddelde doel -0,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,72% | 119 mld. | | -2,15% | 54,46 mld. | | +3,57% | 47,22 mld. | | -17,12% | 31,77 mld. | | -3,66% | 22,46 mld. | | +6,26% | 17,54 mld. | | +0,14% | 16,96 mld. | | -35,23% | 15,89 mld. | | -6,39% | 11,13 mld. |
Brouwers - Andere
|