Beurs gesloten -
Nasdaq Copenhagen
16:59:40 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
122
DKK
|
+0,83%
|
|
-0,33%
|
+14,45%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.953
|
7.351
|
10.275
|
12.847
|
12.546
|
14.215
|
-
|
-
|
Bedrijfswaarde
1 |
7.953
|
7.351
|
10.275
|
12.847
|
12.546
|
14.215
|
14.215
|
14.215
|
K/w-verhouding
|
7,89
x
|
10,7
x
|
7,89
x
|
9,5
x
|
5,36
x
|
6,59
x
|
7,26
x
|
7,53
x
|
Dividendrendement
|
5,41%
|
2,51%
|
5,98%
|
4,23%
|
9,38%
|
7,38%
|
6,97%
|
6,56%
|
Marktkapitalisatie/omzet
|
2,38
x
|
2,21
x
|
2,69
x
|
3,1
x
|
2,22
x
|
2,49
x
|
2,59
x
|
2,65
x
|
Bedrijfswaarde/omzet
|
2,38
x
|
2,21
x
|
2,69
x
|
3,1
x
|
2,22
x
|
2,49
x
|
2,59
x
|
2,65
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,89
x
|
0,77
x
|
0,96
x
|
-
|
0,98
x
|
1,05
x
|
0,99
x
|
0,94
x
|
Aantal aandelen (in duizenden)
|
122.916
|
122.927
|
122.911
|
120.742
|
117.689
|
116.518
|
-
|
-
|
Referentieprijs
2 |
64,70
|
59,80
|
83,60
|
106,4
|
106,6
|
122,0
|
122,0
|
122,0
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.338
|
3.326
|
3.818
|
4.145
|
5.658
|
5.707
|
5.493
|
5.372
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.324
|
1.227
|
1.581
|
1.808
|
3.108
|
3.001
|
2.736
|
2.537
|
Operationele Marge
|
39,66%
|
36,89%
|
41,41%
|
43,62%
|
54,93%
|
52,58%
|
49,81%
|
47,23%
|
Resultaat voor belastingen (EBT)
1 |
1.302
|
918
|
1.701
|
1.730
|
3.141
|
2.909
|
2.493
|
2.287
|
Nettowinst (verlies)
1 |
1.059
|
737
|
1.368
|
1.370
|
2.374
|
2.136
|
1.857
|
1.702
|
Nettomarge
|
31,73%
|
22,16%
|
35,83%
|
33,05%
|
41,96%
|
37,43%
|
33,81%
|
31,68%
|
WPA
2 |
8,200
|
5,600
|
10,60
|
11,20
|
19,90
|
18,50
|
16,80
|
16,20
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,500
|
1,500
|
5,000
|
4,500
|
10,00
|
9,000
|
8,500
|
8,000
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
931
|
977
|
915
|
868
|
1.021
|
1.342
|
1.357
|
1.414
|
1.486
|
1.400
|
1.493
|
1.439
|
1.393
|
1.383
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
418
|
407
|
322
|
284
|
470
|
732
|
729
|
790
|
879
|
709
|
834
|
750
|
756
|
660
|
Operationele Marge
|
44,9%
|
41,66%
|
35,19%
|
32,72%
|
46,03%
|
54,55%
|
53,72%
|
55,87%
|
59,15%
|
50,64%
|
55,86%
|
52,12%
|
54,27%
|
47,72%
|
Resultaat voor belastingen (EBT)
1 |
433
|
412
|
329
|
279
|
447
|
675
|
727
|
795
|
904
|
714
|
824
|
740
|
726
|
619
|
Nettowinst (verlies)
1 |
332
|
334
|
276
|
231
|
350
|
536
|
557
|
621
|
693
|
550
|
607
|
544
|
533
|
452
|
Nettomarge
|
35,66%
|
34,19%
|
30,16%
|
26,61%
|
34,28%
|
39,94%
|
41,05%
|
43,92%
|
46,64%
|
39,29%
|
40,66%
|
37,8%
|
38,26%
|
32,68%
|
WPA
2 |
2,700
|
2,600
|
2,200
|
1,700
|
2,900
|
4,400
|
4,500
|
5,100
|
5,700
|
4,500
|
5,160
|
4,620
|
4,530
|
3,840
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-11-21
|
10-02-22
|
05-05-22
|
18-08-22
|
03-11-22
|
09-02-23
|
03-05-23
|
17-08-23
|
01-11-23
|
07-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
7,4%
|
12,9%
|
12,5%
|
19,7%
|
16,4%
|
14%
|
12,8%
|
ROA (netto-inkomsten/totale activa)
|
1,1%
|
0,7%
|
1,2%
|
-
|
1,8%
|
-
|
-
|
-
|
Totale activa
1 |
96.273
|
105.286
|
114.000
|
-
|
131.889
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
72,40
|
78,10
|
87,00
|
-
|
109,0
|
117,0
|
123,0
|
130,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
Laatste slotkoers
122
DKK Gemiddelde koersdoel
120
DKK Spread / Gemiddelde doel -1,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,45% | 2,04 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. |
Banken - Andere
|