Beurs gesloten -
Nasdaq Copenhagen
16:59:48 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,03
DKK
|
+0,08%
|
|
+1,78%
|
+0,84%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.115
|
11.301
|
19.631
|
17.325
|
18.346
|
18.318
|
-
|
-
|
Bedrijfswaarde
1 |
10.115
|
11.301
|
19.631
|
17.325
|
18.346
|
18.318
|
18.318
|
18.318
|
K/w-verhouding
|
20,4
x
|
18,4
x
|
5,31
x
|
37,5
x
|
29,8
x
|
19,5
x
|
13,4
x
|
12,3
x
|
Dividendrendement
|
5,07%
|
16,3%
|
2,35%
|
2,67%
|
4,61%
|
5,69%
|
8,85%
|
7,77%
|
Marktkapitalisatie/omzet
|
1.885.291
x
|
2.065.708
x
|
3.630.648
x
|
1.806.354
x
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/omzet
|
1.885.291
x
|
2.065.708
x
|
3.630.648
x
|
1.806.354
x
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
22,6
x
|
18,3
x
|
32,8
x
|
34,2
x
|
-
|
14
x
|
10,8
x
|
10,3
x
|
FCF Yield
|
4,43%
|
5,45%
|
3,05%
|
2,92%
|
-
|
7,16%
|
9,23%
|
9,74%
|
Price to Book
|
2,01
x
|
2,19
x
|
1,43
x
|
1,26
x
|
1,32
x
|
1,36
x
|
1,39
x
|
1,39
x
|
Aantal aandelen (in duizenden)
|
170.999
|
153.971
|
1.540.888
|
1.539.977
|
1.537.817
|
1.522.734
|
-
|
-
|
Referentieprijs
2 |
59,15
|
73,40
|
12,74
|
11,25
|
11,93
|
12,03
|
12,03
|
12,03
|
Datum van publicatie
|
30/01/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
|
5.365
|
5.471
|
5.407
|
9.591
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
607
|
880
|
803
|
1.163
|
1.412
|
-
|
-
|
-
|
Operationele Marge
|
11,31%
|
16,08%
|
14,85%
|
12,13%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
569
|
833
|
698
|
633
|
881
|
1.273
|
1.810
|
1.938
|
Nettowinst (verlies)
1 |
452
|
616
|
598
|
506
|
612
|
944,3
|
1.343
|
1.438
|
Nettomarge
|
8,42%
|
11,26%
|
11,06%
|
5,28%
|
-
|
-
|
-
|
-
|
WPA
2 |
2,900
|
4,000
|
2,400
|
0,3000
|
0,4000
|
0,6164
|
0,8949
|
0,9778
|
Free Cash Flow
1 |
448
|
616
|
598
|
506
|
-
|
1.311
|
1.690
|
1.784
|
FCF-marge
|
8,35%
|
11,26%
|
11,06%
|
5,28%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
99,12%
|
100%
|
100%
|
100%
|
-
|
138,83%
|
125,87%
|
124,05%
|
Dividend per aandeel
2 |
3,000
|
12,00
|
0,3000
|
0,3000
|
0,5500
|
0,6850
|
1,065
|
0,9350
|
Datum van publicatie
|
30/01/20
|
11/02/21
|
10/02/22
|
9/02/23
|
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
|
1.376
|
1.362
|
1.394
|
2.395
|
2.902
|
2.900
|
2.853
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
177
|
207
|
45
|
337
|
307
|
474
|
-
|
-
|
367
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
12,86%
|
15,2%
|
3,23%
|
14,07%
|
10,58%
|
16,34%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
174
|
198
|
-208
|
-185
|
144
|
882
|
146
|
338
|
202
|
195
|
180,5
|
393,5
|
390
|
309
|
Nettowinst (verlies)
1 |
133
|
176
|
-
|
-149
|
119
|
156
|
94
|
250
|
148
|
120
|
134
|
292
|
289,5
|
229
|
Nettomarge
|
9,67%
|
12,92%
|
-
|
-6,22%
|
4,1%
|
5,38%
|
3,29%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,7000
|
0,3000
|
0,2000
|
-0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,2000
|
0,1000
|
0,1000
|
0,0850
|
0,1900
|
0,1900
|
0,1500
|
Dividend per aandeel
|
-
|
0,3000
|
-
|
-
|
-
|
0,3000
|
-
|
-
|
-
|
0,5500
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/10/21
|
10/02/22
|
12/05/22
|
18/08/22
|
10/11/22
|
9/02/23
|
11/05/23
|
18/08/23
|
9/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
448
|
616
|
598
|
506
|
-
|
1.311
|
1.690
|
1.784
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
14,1%
|
16,9%
|
7,7%
|
4,4%
|
6,92%
|
10,2%
|
11,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
1,59%
|
1,28%
|
-
|
2,61%
|
3,72%
|
3,92%
|
Totale activa
1 |
-
|
-
|
37.514
|
39.553
|
-
|
36.167
|
36.143
|
36.696
|
Nettoactief per aandeel
2 |
29,40
|
33,60
|
8,890
|
8,930
|
9,060
|
8,860
|
8,650
|
8,620
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
35
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
0,65%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/01/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
12,03
DKK Gemiddelde koersdoel
15,75
DKK Spread / Gemiddelde doel +30,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,84% | 2,62 mld. | | +38,91% | 61,52 mld. | | +10,01% | 50,24 mld. | | +12,05% | 48,88 mld. | | +21,50% | 44,86 mld. | | +22,39% | 33,96 mld. | | +10,03% | 29,23 mld. | | +50,11% | 27,95 mld. | | +21,57% | 24,78 mld. | | -3,96% | 20,38 mld. |
Schadeverzekeringen - Andere
|