AKTIESELSKABET SCHOUW & CO. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 525 DKK | +0,57% |
|
+2,14% | -5,06% |
| 10/04 | Aktieselskabet Schouw & Co. kondigt wijzigingen in bestuur en commissies aan | CI |
| 10/04 | Aktieselskabet Schouw & Co. Keurt Dividend Goed | CI |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 13.357 | 14.771 | 13.644 | 12.276 | 12.977 | 12.243 | - | - |
| Bedrijfswaarde 1 | 16.655 | 16.707 | 16.417 | 18.066 | 19.316 | 17.993 | 17.454 | 16.741 |
| K/w-verhouding | 14,6 x | 16,2 x | 13,2 x | 12,9 x | 13,9 x | 12 x | 9,4 x | 7,09 x |
| Dividendrendement | 2,5% | 2,27% | 2,64% | 2,86% | 2,89% | 3,17% | 3,58% | 4,3% |
| Marktkapitalisatie/omzet | 0,64 x | 0,69 x | 0,56 x | 0,38 x | 0,35 x | 0,33 x | 0,32 x | 0,31 x |
| Bedrijfswaarde/omzet | 0,8 x | 0,79 x | 0,68 x | 0,55 x | 0,52 x | 0,49 x | 0,46 x | 0,42 x |
| Bedrijfswaarde/EBITDA | 8,54 x | 7,56 x | 7,44 x | 7,92 x | 6,78 x | 6,26 x | 5,66 x | 4,94 x |
| Bedrijfswaarde/FCF | 26,9 x | 9,27 x | - | -23,1 x | 21 x | 10,5 x | 15,6 x | 16 x |
| FCF Yield | 3,71% | 10,8% | - | -4,33% | 4,75% | 9,56% | 6,41% | 6,23% |
| Price to Book | 1,41 x | 1,54 x | 1,28 x | 1,19 x | 1,22 x | 1,05 x | 0,96 x | 0,82 x |
| Aantal aandelen (in duizenden) | 23.852 | 23.979 | 23.979 | 23.428 | 23.467 | 23.320 | - | - |
| Referentieprijs 2 | 560,0 | 616,0 | 569,0 | 524,0 | 553,0 | 525,0 | 525,0 | 525,0 |
| Datum van publicatie | 6/03/20 | 5/03/21 | 4/03/22 | 3/03/23 | 1/03/24 | - | - | - |
1DKK in Miljoen2DKK
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 20.946 | 21.273 | 24.219 | 32.637 | 37.210 | 36.825 | 38.114 | 39.700 |
| EBITDA 1 | 1.951 | 2.209 | 2.208 | 2.282 | 2.849 | 2.876 | 3.083 | 3.391 |
| Bedrijfsresultaat (EBIT) 1 | 1.149 | 1.376 | 1.346 | 1.288 | 1.727 | 1.732 | 1.921 | 2.196 |
| Operationele Marge | 5,49% | 6,47% | 5,56% | 3,95% | 4,64% | 4,7% | 5,04% | 5,53% |
| Resultaat voor belastingen (EBT) 1 | 1.149 | 1.209 | 1.332 | 1.304 | 1.367 | 1.378 | 1.679 | 2.043 |
| Nettowinst (verlies) 1 | 911 | 912 | 1.038 | 960 | 935 | 1.010 | 1.235 | 1.508 |
| Nettomarge | 4,35% | 4,29% | 4,29% | 2,94% | 2,51% | 2,74% | 3,24% | 3,8% |
| WPA 2 | 38,27 | 38,00 | 43,12 | 40,58 | 39,76 | 43,88 | 55,85 | 74,06 |
| Free Cash Flow 1 | 618 | 1.803 | - | -782 | 918 | 1.720 | 1.118 | 1.044 |
| FCF-marge | 2,95% | 8,48% | - | -2,4% | 2,47% | 4,67% | 2,93% | 2,63% |
| Kasstroomconversie (ebitda) | 31,68% | 81,62% | - | - | 32,22% | 59,8% | 36,26% | 30,77% |
| Kasstroomconversie (nettowinst) | 67,84% | 197,7% | - | - | 98,18% | 170,36% | 90,55% | 69,17% |
| Dividend per aandeel 2 | 14,00 | 14,00 | 15,00 | 15,00 | 16,00 | 16,63 | 18,78 | 22,55 |
| Datum van publicatie | 6/03/20 | 5/03/21 | 4/03/22 | 3/03/23 | 1/03/24 | - | - | - |
1DKK in Miljoen2DKK
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 S1 | 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 | - | 6.891 | 6.836 | 6.297 | - | 9.168 | 9.706 | 8.678 | 9.166 | 10.515 | 8.851 | 8.576 | 9.207 | 10.602 | 8.742 |
| EBITDA 1 | - | 614 | 550 | 364 | - | - | - | - | 666 | 909 | 763 | 535,5 | 709 | 912 | 775 |
| Bedrijfsresultaat (EBIT) 1 | - | 392 | 332 | 149 | - | 448 | 348 | 244 | 406 | 634 | 444 | 241 | 369 | 652 | 515 |
| Operationele Marge | - | 5,69% | 4,86% | 2,37% | - | 4,89% | 3,59% | 2,81% | 4,43% | 6,03% | 5,02% | 2,81% | 4,01% | 6,15% | 5,89% |
| Resultaat voor belastingen (EBT) 1 | - | 392 | 337 | - | - | 427 | - | 163 | 314 | - | 334 | 120 | - | - | - |
| Nettowinst (verlies) 1 | 452 | 309 | 278 | - | 274 | 325 | - | 100 | 216 | 400 | 219 | 160 | 264 | 401 | 289 |
| Nettomarge | - | 4,48% | 4,07% | - | - | 3,54% | - | 1,15% | 2,36% | 3,8% | 2,47% | 1,87% | 2,87% | 3,78% | 3,31% |
| WPA 2 | 18,74 | - | - | - | 11,57 | - | - | - | 9,180 | 16,99 | 9,320 | 7,500 | 12,50 | 19,00 | 14,50 |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 12/08/21 | 11/11/21 | 4/03/22 | 5/05/22 | 16/08/22 | 10/11/22 | 3/03/23 | 4/05/23 | 15/08/23 | 14/11/23 | 1/03/24 | - | - | - | - |
1DKK in Miljoen2DKK
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 3.298 | 1.936 | 2.773 | 5.790 | 6.339 | 5.750 | 5.211 | 4.498 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,69 x | 0,8764 x | 1,256 x | 2,537 x | 2,225 x | 1,999 x | 1,69 x | 1,326 x |
| Free Cash Flow 1 | 618 | 1.803 | - | -782 | 918 | 1.720 | 1.118 | 1.044 |
| ROE (netto-inkomsten/eigen vermogen) | 10% | 9,5% | 10,2% | 9,32% | 8,9% | 8,95% | 10,3% | 11,7% |
| ROA (netto-inkomsten/totale activa) | 5,1% | 4,96% | 5,25% | 3,85% | 3,32% | 3,36% | 3,96% | 4,48% |
| Totale activa 1 | 17.859 | 18.386 | 19.759 | 24.966 | 28.171 | 30.048 | 31.210 | 33.679 |
| Nettoactief per aandeel 2 | 397,0 | 401,0 | 445,0 | 442,0 | 454,0 | 501,0 | 544,0 | 644,0 |
| Cashflow per aandeel 2 | 59,30 | 95,70 | - | - | 75,60 | 115,0 | 110,0 | 136,0 |
| Capex 1 | 792 | 493 | 745 | 1.101 | 859 | 775 | 927 | 1.131 |
| Capex/omzet | 3,78% | 2,32% | 3,08% | 3,37% | 2,31% | 2,1% | 2,43% | 2,85% |
| Datum van publicatie | 6/03/20 | 5/03/21 | 4/03/22 | 3/03/23 | 1/03/24 | - | - | - |
1DKK in Miljoen2DKK
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
3
Laatste slotkoers
525
DKK
Gemiddelde koersdoel
673,3
DKK
Spread / Gemiddelde doel
+28,25%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -5,06% | 1,75 mld. | |
| +11,33% | 11,43 mld. | |
| -0,75% | 5,77 mld. | |
| -4,08% | 4,87 mld. | |
| -5,10% | 4,14 mld. | |
| -23,66% | 2,58 mld. | |
| -24,53% | 1,11 mld. | |
| -18,46% | 865 mln. | |
| +24,67% | 855 mln. | |
| -23,66% | 882 mln. |
- Beurs
- Aandelen
- Koers SCHO
- Financiën Aktieselskabet Schouw & Co.
