Beurs gesloten -
Nasdaq Copenhagen
16:59:34 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
112,8
DKK
|
-0,53%
|
|
-.--%
|
-3,84%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.095
|
10.176
|
12.776
|
10.651
|
10.125
|
9.452
|
-
|
-
|
Bedrijfswaarde
1 |
10.425
|
13.117
|
15.718
|
14.280
|
14.182
|
13.687
|
13.352
|
13.349
|
K/w-verhouding
|
10,8
x
|
15,3
x
|
9,47
x
|
7,54
x
|
8,63
x
|
8,69
x
|
8,02
x
|
7,87
x
|
Dividendrendement
|
7,51%
|
6,24%
|
5,46%
|
6,76%
|
7,16%
|
7,59%
|
7,8%
|
8,02%
|
Marktkapitalisatie/omzet
|
1,18
x
|
1,27
x
|
1,55
x
|
1,22
x
|
1,16
x
|
1,06
x
|
1,06
x
|
1,05
x
|
Bedrijfswaarde/omzet
|
1,52
x
|
1,64
x
|
1,91
x
|
1,63
x
|
1,62
x
|
1,54
x
|
1,49
x
|
1,48
x
|
Bedrijfswaarde/EBITDA
|
6,89
x
|
7,18
x
|
7,04
x
|
6,29
x
|
6,73
x
|
6,81
x
|
6,6
x
|
6,59
x
|
Bedrijfswaarde/FCF
|
8,84
x
|
9,46
x
|
11,3
x
|
11,3
x
|
30
x
|
16,9
x
|
13,6
x
|
12,3
x
|
FCF Yield
|
11,3%
|
10,6%
|
8,84%
|
8,83%
|
3,33%
|
5,93%
|
7,37%
|
8,14%
|
Price to Book
|
0,89
x
|
1,24
x
|
1,47
x
|
1,19
x
|
1,08
x
|
1
x
|
0,95
x
|
0,92
x
|
Aantal aandelen (in duizenden)
|
99.633
|
97.756
|
93.052
|
87.235
|
86.315
|
83.796
|
-
|
-
|
Referentieprijs
2 |
81,25
|
104,1
|
137,3
|
122,1
|
117,3
|
112,8
|
112,8
|
112,8
|
Datum van publicatie
|
27-02-20
|
10-03-21
|
08-03-22
|
08-03-23
|
05-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.870
|
8.006
|
8.233
|
8.762
|
8.731
|
8.882
|
8.939
|
9.009
|
EBITDA
1 |
1.513
|
1.826
|
2.233
|
2.270
|
2.106
|
2.011
|
2.023
|
2.027
|
Bedrijfsresultaat (EBIT)
1 |
977,2
|
986
|
1.814
|
1.953
|
1.638
|
1.619
|
1.640
|
1.643
|
Operationele Marge
|
14,22%
|
12,32%
|
22,03%
|
22,29%
|
18,76%
|
18,22%
|
18,34%
|
18,24%
|
Resultaat voor belastingen (EBT)
1 |
948,6
|
951
|
1.769
|
1.856
|
1.491
|
1.387
|
1.470
|
1.456
|
Nettowinst (verlies)
1 |
748
|
678
|
1.391
|
1.476
|
1.182
|
1.090
|
1.149
|
1.131
|
Nettomarge
|
10,89%
|
8,47%
|
16,9%
|
16,85%
|
13,54%
|
12,28%
|
12,85%
|
12,56%
|
WPA
2 |
7,500
|
6,800
|
14,50
|
16,20
|
13,60
|
12,98
|
14,06
|
14,32
|
Free Cash Flow
1 |
1.179
|
1.386
|
1.389
|
1.261
|
472
|
811
|
984
|
1.086
|
FCF-marge
|
17,16%
|
17,32%
|
16,87%
|
14,39%
|
5,41%
|
9,13%
|
11,01%
|
12,05%
|
Kasstroomconversie (ebitda)
|
77,93%
|
75,92%
|
62,2%
|
55,55%
|
22,42%
|
40,33%
|
48,64%
|
53,59%
|
Kasstroomconversie (nettowinst)
|
157,63%
|
204,47%
|
99,86%
|
85,42%
|
39,92%
|
74,37%
|
85,63%
|
95,98%
|
Dividend per aandeel
2 |
6,100
|
6,500
|
7,500
|
8,250
|
8,400
|
8,567
|
8,800
|
9,050
|
Datum van publicatie
|
27-02-20
|
10-03-21
|
08-03-22
|
08-03-23
|
05-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q3
|
2024 Q1
|
---|
Omzet
1 |
2.182
|
2.012
|
1.938
|
2.278
|
2.362
|
2.185
|
2.269
|
1.985
|
EBITDA
1 |
627
|
474
|
532
|
544
|
631
|
563,4
|
-
|
412
|
Bedrijfsresultaat (EBIT)
|
510
|
393
|
427,1
|
432,8
|
514,3
|
578,8
|
-
|
-
|
Operationele Marge
|
23,37%
|
19,53%
|
22,04%
|
19%
|
21,77%
|
26,49%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
489,3
|
385
|
423,2
|
399,9
|
492,2
|
-
|
-
|
-
|
Nettowinst (verlies)
|
383
|
307
|
328
|
309,8
|
381,5
|
457
|
351
|
-
|
Nettomarge
|
17,55%
|
15,26%
|
16,92%
|
13,6%
|
16,15%
|
20,92%
|
15,47%
|
-
|
WPA
|
-
|
-
|
-
|
3,400
|
4,200
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-11-21
|
08-03-22
|
19-05-22
|
21-08-22
|
09-11-22
|
08-03-23
|
08-11-23
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.330
|
2.941
|
2.942
|
3.629
|
4.057
|
4.234
|
3.899
|
3.896
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,54
x
|
1,611
x
|
1,318
x
|
1,599
x
|
1,927
x
|
2,106
x
|
1,928
x
|
1,923
x
|
Free Cash Flow
1 |
1.179
|
1.386
|
1.389
|
1.261
|
472
|
811
|
984
|
1.086
|
ROE (netto-inkomsten/eigen vermogen)
|
8,34%
|
7,76%
|
16%
|
16,1%
|
12,6%
|
11,6%
|
12,1%
|
11,9%
|
ROA (netto-inkomsten/totale activa)
|
5,48%
|
4,87%
|
9,73%
|
9,94%
|
7,63%
|
6,57%
|
6,75%
|
6,97%
|
Totale activa
1 |
13.643
|
13.934
|
14.290
|
14.853
|
15.488
|
16.585
|
17.029
|
16.239
|
Nettoactief per aandeel
2 |
91,00
|
83,70
|
93,70
|
103,0
|
109,0
|
112,0
|
119,0
|
123,0
|
Cashflow per aandeel
2 |
13,00
|
15,90
|
16,40
|
15,30
|
15,50
|
13,70
|
18,90
|
19,50
|
Capex
1 |
121
|
199
|
240
|
390
|
308
|
399
|
302
|
262
|
Capex/omzet
|
1,75%
|
2,49%
|
2,92%
|
4,45%
|
3,53%
|
4,5%
|
3,38%
|
2,91%
|
Datum van publicatie
|
27-02-20
|
10-03-21
|
08-03-22
|
08-03-23
|
05-03-24
|
-
|
-
|
-
|
Laatste slotkoers
112,8
DKK Gemiddelde koersdoel
130
DKK Spread / Gemiddelde doel +15,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,84% | 1,37 mld. | | +8,60% | 75,27 mld. | | -5,72% | 65,56 mld. | | +16,87% | 47,33 mld. | | +2,88% | 7,36 mld. | | -4,47% | 6,05 mld. | | -3,00% | 2,49 mld. | | -10,33% | 2,26 mld. | | -29,07% | 1,84 mld. | | -22,54% | 1,12 mld. |
Productie van sigaren en sigaretten
|