Beurs gesloten -
Nasdaq Copenhagen
16:59:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
130
DKK
|
+4,50%
|
|
+3,50%
|
+28,46%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.801
|
27.291
|
37.650
|
21.222
|
22.384
|
28.755
|
-
|
-
|
Bedrijfswaarde
1 |
18.475
|
27.697
|
37.922
|
21.430
|
22.374
|
28.390
|
27.716
|
26.609
|
K/w-verhouding
|
-356
x
|
1.101
x
|
173
x
|
63,6
x
|
46
x
|
36,9
x
|
27,4
x
|
22,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,44
x
|
7,82
x
|
9,61
x
|
4,7
x
|
4,64
x
|
5,37
x
|
4,87
x
|
4,44
x
|
Bedrijfswaarde/omzet
|
5,64
x
|
7,93
x
|
9,68
x
|
4,75
x
|
4,64
x
|
5,31
x
|
4,69
x
|
4,1
x
|
Bedrijfswaarde/EBITDA
|
76,7
x
|
70,1
x
|
71
x
|
30,3
x
|
24,6
x
|
22,3
x
|
16,5
x
|
13,6
x
|
Bedrijfswaarde/FCF
|
-739
x
|
495
x
|
188
x
|
330
x
|
76,6
x
|
83,3
x
|
32,4
x
|
24,8
x
|
FCF Yield
|
-0,14%
|
0,2%
|
0,53%
|
0,3%
|
1,31%
|
1,2%
|
3,08%
|
4,03%
|
Price to Book
|
5,74
x
|
8,83
x
|
11
x
|
5,34
x
|
5,06
x
|
5,54
x
|
4,6
x
|
3,83
x
|
Aantal aandelen (in duizenden)
|
217.745
|
218.327
|
219.534
|
220.946
|
221.189
|
221.189
|
-
|
-
|
Referentieprijs
2 |
81,75
|
125,0
|
171,5
|
96,05
|
101,2
|
130,0
|
130,0
|
130,0
|
Datum van publicatie
|
5/02/20
|
10/02/21
|
8/02/22
|
3/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.274
|
3.491
|
3.916
|
4.511
|
4.824
|
5.350
|
5.907
|
6.483
|
EBITDA
1 |
241
|
395
|
534
|
708
|
911
|
1.274
|
1.679
|
1.960
|
Bedrijfsresultaat (EBIT)
1 |
-14
|
150
|
292
|
470
|
666
|
1.005
|
1.391
|
1.648
|
Operationele Marge
|
-0,43%
|
4,3%
|
7,46%
|
10,42%
|
13,81%
|
18,79%
|
23,55%
|
25,42%
|
Resultaat voor belastingen (EBT)
1 |
-31
|
101
|
279
|
447
|
647
|
994,2
|
1.379
|
1.647
|
Nettowinst (verlies)
1 |
-50
|
25
|
219
|
335
|
486
|
759,9
|
1.058
|
1.275
|
Nettomarge
|
-1,53%
|
0,72%
|
5,59%
|
7,43%
|
10,07%
|
14,2%
|
17,91%
|
19,67%
|
WPA
2 |
-0,2295
|
0,1135
|
0,9900
|
1,510
|
2,200
|
3,522
|
4,753
|
5,741
|
Free Cash Flow
1 |
-25
|
56
|
202
|
65
|
292
|
341
|
855
|
1.073
|
FCF-marge
|
-0,76%
|
1,6%
|
5,16%
|
1,44%
|
6,05%
|
6,37%
|
14,47%
|
16,56%
|
Kasstroomconversie (ebitda)
|
-
|
14,18%
|
37,83%
|
9,18%
|
32,05%
|
26,77%
|
50,92%
|
54,77%
|
Kasstroomconversie (nettowinst)
|
-
|
224%
|
92,24%
|
19,4%
|
60,08%
|
44,87%
|
80,84%
|
84,18%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/20
|
10/02/21
|
8/02/22
|
3/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
928
|
1.099
|
1.155
|
1.045
|
1.062
|
1.249
|
1.234
|
1.135
|
1.110
|
1.345
|
1.353
|
1.246
|
1.237
|
1.516
|
EBITDA
1 |
124
|
136
|
272
|
107
|
128
|
201
|
288
|
157
|
208
|
258
|
363
|
235
|
289
|
405,5
|
Bedrijfsresultaat (EBIT)
1 |
55
|
79
|
215
|
49
|
68
|
138
|
228
|
97
|
147
|
194
|
292,6
|
163,5
|
218,5
|
335
|
Operationele Marge
|
5,93%
|
7,19%
|
18,61%
|
4,69%
|
6,4%
|
11,05%
|
18,48%
|
8,55%
|
13,24%
|
14,42%
|
21,62%
|
13,12%
|
17,66%
|
22,09%
|
Resultaat voor belastingen (EBT)
1 |
54
|
74
|
217
|
56
|
70
|
104
|
217
|
89
|
155
|
186
|
291
|
147
|
206
|
317
|
Nettowinst (verlies)
1 |
37
|
76
|
163
|
42
|
52
|
78
|
163
|
66
|
117
|
140
|
214,5
|
120
|
160,9
|
249,5
|
Nettomarge
|
3,99%
|
6,92%
|
14,11%
|
4,02%
|
4,9%
|
6,24%
|
13,21%
|
5,81%
|
10,54%
|
10,41%
|
15,85%
|
9,63%
|
13,01%
|
16,45%
|
WPA
2 |
0,1700
|
0,3450
|
0,7400
|
0,1900
|
0,2300
|
0,3500
|
0,7000
|
0,3000
|
0,5000
|
0,7000
|
0,9650
|
0,5350
|
0,7200
|
1,130
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/11/21
|
8/02/22
|
12/05/22
|
11/08/22
|
10/11/22
|
3/02/23
|
9/05/23
|
24/08/23
|
15/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
674
|
406
|
272
|
208
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
10
|
364
|
1.039
|
2.146
|
Hefboom (schuld/ebitda)
|
2,797
x
|
1,028
x
|
0,5094
x
|
0,2938
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-25
|
56
|
202
|
65
|
292
|
341
|
855
|
1.073
|
ROE (netto-inkomsten/eigen vermogen)
|
-1,6%
|
0,8%
|
6,6%
|
9%
|
11,5%
|
15,8%
|
18,4%
|
18,2%
|
ROA (netto-inkomsten/totale activa)
|
-0,97%
|
0,45%
|
3,84%
|
5,52%
|
7,46%
|
10,8%
|
13,3%
|
13,7%
|
Totale activa
1 |
5.181
|
5.529
|
5.696
|
6.069
|
6.517
|
7.044
|
7.965
|
9.291
|
Nettoactief per aandeel
2 |
14,30
|
14,20
|
15,60
|
18,00
|
20,00
|
23,50
|
28,30
|
33,90
|
Cashflow per aandeel
2 |
0,6100
|
1,380
|
2,140
|
1,900
|
3,000
|
3,500
|
5,500
|
6,100
|
Capex
1 |
147
|
196
|
263
|
353
|
379
|
380
|
377
|
402
|
Capex/omzet
|
4,49%
|
5,61%
|
6,72%
|
7,83%
|
7,86%
|
7,1%
|
6,39%
|
6,2%
|
Datum van publicatie
|
5/02/20
|
10/02/21
|
8/02/22
|
3/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
130
DKK Gemiddelde koersdoel
132,8
DKK Spread / Gemiddelde doel +2,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,46% | 4,12 mld. | | +25,83% | 661 mld. | | +27,00% | 566 mld. | | -6,76% | 352 mld. | | +20,34% | 332 mld. | | +3,00% | 283 mld. | | +13,09% | 231 mld. | | +5,46% | 200 mld. | | -9,61% | 195 mld. | | -6,26% | 145 mld. |
Farmaceutische producten - Andere
|