Beurs gesloten -
Nasdaq Copenhagen
16:59:39 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
210,7
DKK
|
+1,06%
|
|
+4,83%
|
+16,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
92.042
|
85.818
|
96.358
|
116.798
|
154.937
|
179.543
|
-
|
-
|
Bedrijfswaarde
1 |
92.042
|
85.818
|
96.358
|
116.798
|
154.937
|
179.543
|
179.543
|
179.543
|
K/w-verhouding
|
6,46
x
|
21,4
x
|
7,74
x
|
-22,9
x
|
7,3
x
|
8,56
x
|
8,22
x
|
7,7
x
|
Dividendrendement
|
7,88%
|
1,99%
|
6,64%
|
-
|
8,04%
|
7,04%
|
7,29%
|
7,78%
|
Marktkapitalisatie/omzet
|
2,05
x
|
2,02
x
|
2,26
x
|
2,83
x
|
2,95
x
|
3,25
x
|
3,24
x
|
3,19
x
|
Bedrijfswaarde/omzet
|
2,05
x
|
2,02
x
|
2,26
x
|
2,83
x
|
2,95
x
|
3,25
x
|
3,24
x
|
3,19
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,59
x
|
0,54
x
|
0,56
x
|
0,73
x
|
0,88
x
|
0,96
x
|
0,91
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
853.820
|
852.639
|
853.105
|
850.681
|
858.852
|
852.124
|
-
|
-
|
Referentieprijs
2 |
107,8
|
100,6
|
113,0
|
137,3
|
180,4
|
210,7
|
210,7
|
210,7
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
44.982
|
42.383
|
42.584
|
41.203
|
52.445
|
55.245
|
55.473
|
56.313
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
17.434
|
13.901
|
16.921
|
14.725
|
27.031
|
29.641
|
30.156
|
30.095
|
Operationele Marge
|
38,76%
|
32,8%
|
39,74%
|
35,74%
|
51,54%
|
53,65%
|
54,36%
|
53,44%
|
Resultaat voor belastingen (EBT)
1 |
13.822
|
6.304
|
16.571
|
-2.284
|
26.682
|
27.989
|
27.787
|
28.418
|
Nettowinst (verlies)
1 |
14.285
|
4.038
|
12.469
|
-5.153
|
21.262
|
20.513
|
20.201
|
20.322
|
Nettomarge
|
31,76%
|
9,53%
|
29,28%
|
-12,51%
|
40,54%
|
37,13%
|
36,42%
|
36,09%
|
WPA
2 |
16,70
|
4,700
|
14,60
|
-6,000
|
24,70
|
24,61
|
25,64
|
27,36
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
8,500
|
2,000
|
7,500
|
-
|
14,50
|
14,83
|
15,35
|
16,40
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
2/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
11.076
|
10.327
|
8.746
|
9.767
|
12.362
|
13.411
|
12.176
|
13.031
|
13.827
|
13.955
|
13.720
|
13.879
|
14.081
|
14.132
|
14.123
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.286
|
3.955
|
2.325
|
-12.637
|
5.454
|
7.131
|
5.838
|
6.827
|
7.235
|
7.618
|
7.348
|
7.768
|
7.404
|
7.744
|
7.717
|
Operationele Marge
|
38,7%
|
38,3%
|
26,58%
|
-129,38%
|
44,12%
|
53,17%
|
47,95%
|
52,39%
|
52,33%
|
54,59%
|
53,56%
|
55,97%
|
52,59%
|
54,8%
|
54,64%
|
Resultaat voor belastingen (EBT)
1 |
4.500
|
3.707
|
2.164
|
-13.033
|
4.877
|
6.954
|
6.018
|
6.475
|
7.235
|
7.517
|
6.902
|
7.112
|
6.740
|
7.396
|
7.368
|
Nettowinst (verlies)
1 |
3.551
|
2.765
|
1.835
|
-13.792
|
4.174
|
5.167
|
5.011
|
5.319
|
5.765
|
5.629
|
5.153
|
5.246
|
4.960
|
5.337
|
5.321
|
Nettomarge
|
32,06%
|
26,77%
|
20,98%
|
-141,21%
|
33,76%
|
38,53%
|
41,15%
|
40,82%
|
41,69%
|
40,34%
|
37,56%
|
37,8%
|
35,23%
|
37,76%
|
37,68%
|
WPA
2 |
4,200
|
3,200
|
2,000
|
-16,20
|
4,900
|
6,000
|
5,800
|
6,200
|
6,700
|
6,500
|
6,030
|
6,148
|
5,790
|
6,638
|
6,677
|
Dividend per aandeel
2 |
7,500
|
-
|
-
|
-
|
-
|
-
|
7,000
|
-
|
7,500
|
-
|
-
|
-
|
14,91
|
-
|
-
|
Datum van publicatie
|
3/02/22
|
29/04/22
|
21/07/22
|
27/10/22
|
2/02/23
|
28/04/23
|
21/07/23
|
27/10/23
|
2/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,6%
|
2,6%
|
7,6%
|
-3,1%
|
12,7%
|
12%
|
11,4%
|
11,4%
|
ROA (netto-inkomsten/totale activa)
|
0,39%
|
0,1%
|
0,3%
|
-0,13%
|
0,56%
|
0,57%
|
0,55%
|
0,55%
|
Totale activa
1 |
3.669.784
|
3.935.673
|
4.156.333
|
3.848.394
|
3.780.583
|
3.587.785
|
3.668.900
|
3.696.202
|
Nettoactief per aandeel
2 |
183,0
|
188,0
|
201,0
|
188,0
|
204,0
|
219,0
|
230,0
|
242,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
2/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
210,7
DKK Gemiddelde koersdoel
219,2
DKK Spread / Gemiddelde doel +4,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,80% | 26,11 mld. | | +19,12% | 582 mld. | | +18,87% | 313 mld. | | +15,71% | 251 mld. | | +21,74% | 209 mld. | | +19,14% | 180 mld. | | +24,16% | 169 mld. | | +9,58% | 164 mld. | | +11,18% | 154 mld. | | -10,40% | 140 mld. |
Banken - Andere
|