Geschatte realtime
Cboe Europe
14:28:17 18-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
365,5
DKK
|
+0,14%
|
|
+5,90%
|
+24,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.291
|
7.947
|
11.967
|
16.510
|
16.106
|
19.561
|
-
|
-
|
Bedrijfswaarde
1 |
8.291
|
7.947
|
11.967
|
16.510
|
16.106
|
19.561
|
19.561
|
19.561
|
K/w-verhouding
|
10,3
x
|
10,5
x
|
8,99
x
|
9,09
x
|
4,99
x
|
6,37
x
|
6,97
x
|
7
x
|
Dividendrendement
|
4,08%
|
2,97%
|
5,8%
|
5,73%
|
10,4%
|
7,92%
|
7,22%
|
7,18%
|
Marktkapitalisatie/omzet
|
2,14
x
|
2,01
x
|
2,53
x
|
3,01
x
|
2,19
x
|
2,63
x
|
2,74
x
|
2,77
x
|
Bedrijfswaarde/omzet
|
2,14
x
|
2,01
x
|
2,53
x
|
3,01
x
|
2,19
x
|
2,63
x
|
2,74
x
|
2,77
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,76
x
|
0,68
x
|
0,97
x
|
1,25
x
|
1,07
x
|
1,24
x
|
1,17
x
|
1,1
x
|
Aantal aandelen (in duizenden)
|
59.305
|
59.085
|
57.868
|
56.426
|
54.858
|
53.592
|
-
|
-
|
Referentieprijs
2 |
139,8
|
134,5
|
206,8
|
292,6
|
293,6
|
365,0
|
365,0
|
365,0
|
Datum van publicatie
|
26-02-20
|
02-03-21
|
02-03-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.879
|
3.948
|
4.727
|
5.478
|
7.346
|
7.452
|
7.144
|
7.072
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.096
|
1.174
|
1.550
|
2.438
|
2.360
|
4.120
|
3.781
|
3.582
|
Operationele Marge
|
28,25%
|
29,74%
|
32,79%
|
44,51%
|
32,13%
|
55,29%
|
52,92%
|
50,65%
|
Resultaat voor belastingen (EBT)
1 |
1.081
|
1.021
|
1.764
|
2.405
|
4.281
|
4.048
|
3.521
|
3.342
|
Nettowinst (verlies)
1 |
822
|
799
|
1.411
|
1.901
|
3.342
|
2.998
|
2.596
|
2.463
|
Nettomarge
|
21,19%
|
20,24%
|
29,85%
|
34,7%
|
45,49%
|
40,24%
|
36,34%
|
34,83%
|
WPA
2 |
13,60
|
12,80
|
23,00
|
32,20
|
58,80
|
57,32
|
52,40
|
52,18
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
5,700
|
4,000
|
12,00
|
16,77
|
30,56
|
28,92
|
26,36
|
26,22
|
Datum van publicatie
|
26-02-20
|
02-03-21
|
02-03-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
1.259
|
1.300
|
1.215
|
1.352
|
1.611
|
1.752
|
1.823
|
1.892
|
1.879
|
1.938
|
1.820
|
1.841
|
1.853
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
477
|
501
|
440
|
638
|
859
|
955
|
1.020
|
1.157
|
-635
|
1.107
|
979
|
1.048
|
986
|
Operationele Marge
|
37,89%
|
38,54%
|
36,21%
|
47,19%
|
53,32%
|
54,51%
|
55,95%
|
61,15%
|
-33,79%
|
57,12%
|
53,79%
|
56,93%
|
53,21%
|
Resultaat voor belastingen (EBT)
1 |
482
|
570
|
389
|
562
|
884
|
980
|
1.015
|
1.179
|
1.107
|
1.138
|
958
|
1.013
|
955
|
Nettowinst (verlies)
1 |
398
|
445
|
303
|
439
|
714
|
734
|
758
|
917
|
933
|
861
|
705
|
745
|
702
|
Nettomarge
|
31,61%
|
34,23%
|
24,94%
|
32,47%
|
44,32%
|
41,89%
|
41,58%
|
48,47%
|
49,65%
|
44,43%
|
38,74%
|
40,47%
|
37,88%
|
WPA
2 |
6,500
|
7,400
|
5,000
|
7,400
|
12,40
|
12,80
|
13,20
|
16,10
|
16,70
|
15,50
|
12,91
|
13,66
|
12,87
|
Dividend per aandeel
|
6,300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-03-22
|
25-04-22
|
24-08-22
|
02-11-22
|
01-03-23
|
03-05-23
|
23-08-23
|
01-11-23
|
28-02-24
|
01-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,5%
|
6,6%
|
11,2%
|
14,8%
|
23,6%
|
19,7%
|
17,4%
|
16%
|
ROA (netto-inkomsten/totale activa)
|
0,59%
|
0,51%
|
0,84%
|
1,09%
|
1,83%
|
-
|
-
|
-
|
Totale activa
1 |
139.322
|
156.667
|
167.976
|
174.404
|
182.623
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
185,0
|
198,0
|
213,0
|
233,0
|
274,0
|
295,0
|
313,0
|
332,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-02-20
|
02-03-21
|
02-03-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
365
DKK Gemiddelde koersdoel
440
DKK Spread / Gemiddelde doel +20,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,66% | 2,81 mld. | | +14,63% | 560 mld. | | +17,34% | 309 mld. | | +14,92% | 250 mld. | | +20,65% | 180 mld. | | +27,52% | 169 mld. | | +8,01% | 159 mld. | | +6,18% | 146 mld. | | -5,94% | 145 mld. | | +14,47% | 138 mld. |
Banken - Andere
|