Beurs gesloten -
Nasdaq Copenhagen
16:59:35 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
183,6
DKK
|
+3,35%
|
|
+3,85%
|
-14,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.585
|
38.825
|
26.978
|
27.282
|
28.982
|
24.778
|
-
|
-
|
Bedrijfswaarde
1 |
15.344
|
36.905
|
25.778
|
27.331
|
29.051
|
24.216
|
23.243
|
22.383
|
K/w-verhouding
|
25,4
x
|
49,7
x
|
158
x
|
-17,4
x
|
359
x
|
42,4
x
|
20,4
x
|
15,8
x
|
Dividendrendement
|
1,18%
|
0,59%
|
0,19%
|
-
|
-
|
0,51%
|
1,3%
|
1,78%
|
Marktkapitalisatie/omzet
|
1,45
x
|
2,62
x
|
1,73
x
|
1,88
x
|
1,88
x
|
1,44
x
|
1,2
x
|
1,09
x
|
Bedrijfswaarde/omzet
|
1,26
x
|
2,49
x
|
1,65
x
|
1,89
x
|
1,89
x
|
1,4
x
|
1,13
x
|
0,98
x
|
Bedrijfswaarde/EBITDA
|
9,9
x
|
26,5
x
|
18,7
x
|
-434
x
|
28,3
x
|
13,7
x
|
8,66
x
|
6,99
x
|
Bedrijfswaarde/FCF
|
41,2
x
|
101
x
|
452
x
|
-31,3
x
|
119
x
|
48,7
x
|
23,8
x
|
16,4
x
|
FCF Yield
|
2,42%
|
0,99%
|
0,22%
|
-3,2%
|
0,84%
|
2,05%
|
4,21%
|
6,11%
|
Price to Book
|
5,34
x
|
8,34
x
|
5,71
x
|
9,05
x
|
9,57
x
|
7,01
x
|
5,44
x
|
4,49
x
|
Aantal aandelen (in duizenden)
|
976.713
|
1.004.375
|
1.004.401
|
1.005.144
|
1.009.189
|
1.006.474
|
-
|
-
|
Referentieprijs
2 |
18,00
|
38,66
|
26,86
|
27,14
|
28,72
|
24,62
|
24,62
|
24,62
|
Datum van publicatie
|
05-02-20
|
10-02-21
|
10-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.147
|
14.819
|
15.587
|
14.486
|
15.382
|
17.262
|
20.573
|
22.789
|
EBITDA
1 |
1.550
|
1.391
|
1.382
|
-63
|
1.028
|
1.770
|
2.684
|
3.203
|
Bedrijfsresultaat (EBIT)
1 |
1.004
|
750
|
461
|
-1.152
|
231
|
910,2
|
1.785
|
2.201
|
Operationele Marge
|
8,27%
|
5,06%
|
2,96%
|
-7,95%
|
1,5%
|
5,27%
|
8,68%
|
9,66%
|
Resultaat voor belastingen (EBT)
1 |
909
|
934
|
257
|
-1.696
|
102
|
788,7
|
1.663
|
2.173
|
Nettowinst (verlies)
1 |
704
|
765
|
167
|
-1.572
|
77
|
601,3
|
1.247
|
1.613
|
Nettomarge
|
5,8%
|
5,16%
|
1,07%
|
-10,85%
|
0,5%
|
3,48%
|
6,06%
|
7,08%
|
WPA
2 |
0,7100
|
0,7780
|
0,1700
|
-1,560
|
0,0800
|
0,5801
|
1,209
|
1,559
|
Free Cash Flow
1 |
372
|
364
|
57
|
-874
|
245
|
496,8
|
977,8
|
1.368
|
FCF-marge
|
3,06%
|
2,46%
|
0,37%
|
-6,03%
|
1,59%
|
2,88%
|
4,75%
|
6%
|
Kasstroomconversie (ebitda)
|
24%
|
26,17%
|
4,12%
|
-
|
23,83%
|
28,07%
|
36,43%
|
42,71%
|
Kasstroomconversie (nettowinst)
|
52,84%
|
47,58%
|
34,13%
|
-
|
318,18%
|
82,63%
|
78,42%
|
84,81%
|
Dividend per aandeel
2 |
0,2120
|
0,2280
|
0,0500
|
-
|
-
|
0,1268
|
0,3195
|
0,4394
|
Datum van publicatie
|
05-02-20
|
10-02-21
|
10-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
8.296
|
5.776
|
5.498
|
5.538
|
4.551
|
2.485
|
3.305
|
5.790
|
3.913
|
4.783
|
2.829
|
3.429
|
6.258
|
4.353
|
4.771
|
3.017
|
3.835
|
4.732
|
5.685
|
3.688
|
EBITDA
1 |
-
|
-
|
-
|
567
|
358
|
-20
|
41
|
-
|
101
|
-185
|
236
|
132
|
-
|
264
|
396
|
267,2
|
346,2
|
493,4
|
660,3
|
416,3
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
30
|
325
|
106
|
-329
|
-182
|
-511
|
-127
|
-514
|
40
|
-70
|
-30
|
70
|
191
|
53,9
|
126,8
|
272,7
|
439,1
|
191,2
|
Operationele Marge
|
-
|
-
|
0,55%
|
5,87%
|
2,33%
|
-13,24%
|
-5,51%
|
-8,83%
|
-3,25%
|
-10,75%
|
1,41%
|
-2,04%
|
-0,48%
|
1,61%
|
4%
|
1,79%
|
3,31%
|
5,76%
|
7,72%
|
5,18%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
170
|
42
|
-889
|
-139
|
-1.028
|
-171
|
-480
|
31
|
-130
|
-99
|
28
|
173
|
31,6
|
97,68
|
254,3
|
396,9
|
176,7
|
Nettowinst (verlies)
1 |
-
|
-82
|
28
|
122
|
17
|
-765
|
-119
|
-884
|
-147
|
-541
|
15
|
-115
|
-99
|
29
|
148
|
25,72
|
74,77
|
193,5
|
301,7
|
131,5
|
Nettomarge
|
-
|
-1,42%
|
0,51%
|
2,2%
|
0,37%
|
-30,78%
|
-3,6%
|
-15,27%
|
-3,76%
|
-11,31%
|
0,53%
|
-3,35%
|
-1,58%
|
0,67%
|
3,1%
|
0,85%
|
1,95%
|
4,09%
|
5,31%
|
3,57%
|
WPA
2 |
-
|
-0,0840
|
0,0300
|
0,1200
|
0,0200
|
-0,7600
|
-0,1200
|
-0,8800
|
-0,1500
|
-0,5300
|
0,0100
|
-0,1200
|
-0,1000
|
0,0300
|
0,1466
|
0,0130
|
0,0724
|
0,1903
|
0,3146
|
0,1301
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-02-20
|
11-08-20
|
11-08-21
|
03-11-21
|
10-02-22
|
01-05-22
|
10-08-22
|
10-08-22
|
02-11-22
|
08-02-23
|
10-05-23
|
09-08-23
|
09-08-23
|
08-11-23
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
49
|
69
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.241
|
1.920
|
1.200
|
-
|
-
|
563
|
1.535
|
2.396
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-0,7778
x
|
0,0671
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
372
|
364
|
57
|
-874
|
245
|
497
|
978
|
1.368
|
ROE (netto-inkomsten/eigen vermogen)
|
22,1%
|
21,4%
|
3,6%
|
-43,9%
|
2,6%
|
17%
|
28,3%
|
30,3%
|
ROA (netto-inkomsten/totale activa)
|
6,28%
|
4,71%
|
0,88%
|
-7,91%
|
0,36%
|
2,55%
|
4,76%
|
5,58%
|
Totale activa
1 |
11.219
|
16.245
|
18.936
|
19.869
|
21.300
|
23.578
|
26.217
|
28.902
|
Nettoactief per aandeel
2 |
3,370
|
4,630
|
4,700
|
3,000
|
3,000
|
3,510
|
4,530
|
5,480
|
Cashflow per aandeel
2 |
0,8300
|
0,7600
|
0,9900
|
-0,1900
|
1,020
|
1,250
|
1,940
|
2,850
|
Capex
1 |
776
|
688
|
876
|
819
|
892
|
1.163
|
1.118
|
1.171
|
Capex/omzet
|
6,39%
|
4,64%
|
5,62%
|
5,65%
|
5,8%
|
6,74%
|
5,44%
|
5,14%
|
Datum van publicatie
|
05-02-20
|
10-02-21
|
10-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
24,62
EUR Gemiddelde koersdoel
29,75
EUR Spread / Gemiddelde doel +20,84% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,35% | 26,45 mld. | | +9,03% | 6,8 mld. | | -1,50% | 4,68 mld. | | -7,12% | 3,85 mld. | | +28,18% | 2,5 mld. | | -18,97% | 2,33 mld. | | -27,69% | 1,69 mld. | | +46,53% | 1,59 mld. | | -28,77% | 1,5 mld. | | -25,66% | 1,32 mld. |
Windsystemen & -apparatuur
|