Beurs gesloten -
Nasdaq Copenhagen
16:59:35 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
148,8
DKK
|
+3,26%
|
|
+1,02%
|
-16,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.541
|
10.910
|
18.904
|
15.064
|
13.830
|
11.602
|
-
|
-
|
Bedrijfswaarde
1 |
6.840
|
9.710
|
16.160
|
13.341
|
11.979
|
11.033
|
10.741
|
9.580
|
K/w-verhouding
|
-16
x
|
36,7
x
|
-36,3
x
|
-43,6
x
|
9,24
x
|
18,3
x
|
13,6
x
|
17,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
8,36
x
|
5,89
x
|
9,96
x
|
4,78
x
|
1,96
x
|
2,22
x
|
2,29
x
|
2,23
x
|
Bedrijfswaarde/omzet
|
10,3
x
|
5,24
x
|
8,51
x
|
4,23
x
|
1,7
x
|
2,11
x
|
2,12
x
|
1,84
x
|
Bedrijfswaarde/EBITDA
|
-25,2
x
|
13,1
x
|
216
x
|
40,7
x
|
4,58
x
|
7,47
x
|
7
x
|
6,21
x
|
Bedrijfswaarde/FCF
|
-10,8
x
|
26,5
x
|
-19,2
x
|
-94,5
x
|
12,3
x
|
-138
x
|
15,3
x
|
5,59
x
|
FCF Yield
|
-9,3%
|
3,78%
|
-5,21%
|
-1,06%
|
8,15%
|
-0,73%
|
6,55%
|
17,9%
|
Price to Book
|
2,97
x
|
2,23
x
|
2,57
x
|
2,1
x
|
1,34
x
|
1,07
x
|
1,01
x
|
0,9
x
|
Aantal aandelen (in duizenden)
|
32.321
|
58.342
|
70.329
|
70.589
|
77.937
|
77.944
|
-
|
-
|
Referentieprijs
2 |
171,4
|
187,0
|
268,8
|
213,4
|
177,4
|
148,8
|
148,8
|
148,8
|
Datum van publicatie
|
20/02/20
|
12/03/21
|
4/03/22
|
2/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
662,5
|
1.852
|
1.898
|
3.151
|
7.062
|
5.217
|
5.057
|
5.212
|
EBITDA
1 |
-271,4
|
739,8
|
74,8
|
328
|
2.615
|
1.477
|
1.534
|
1.543
|
Bedrijfsresultaat (EBIT)
1 |
-328,4
|
395,7
|
-312,9
|
-70,78
|
2.060
|
815
|
1.096
|
1.160
|
Operationele Marge
|
-49,57%
|
21,36%
|
-16,49%
|
-2,25%
|
29,17%
|
15,62%
|
21,67%
|
22,26%
|
Resultaat voor belastingen (EBT)
1 |
-344,7
|
282
|
-454,4
|
-331,6
|
1.483
|
770,8
|
996,4
|
983
|
Nettowinst (verlies)
1 |
-346,8
|
277,5
|
-464,8
|
-347,4
|
1.475
|
630,1
|
855,4
|
765,3
|
Nettomarge
|
-52,35%
|
14,98%
|
-24,49%
|
-11,03%
|
20,89%
|
12,08%
|
16,92%
|
14,68%
|
WPA
2 |
-10,70
|
5,100
|
-7,400
|
-4,900
|
19,20
|
8,146
|
10,92
|
8,350
|
Free Cash Flow
1 |
-636
|
367,1
|
-841,6
|
-141,2
|
976,7
|
-80,15
|
704
|
1.715
|
FCF-marge
|
-96%
|
19,82%
|
-44,35%
|
-4,48%
|
13,83%
|
-1,54%
|
13,92%
|
32,9%
|
Kasstroomconversie (ebitda)
|
-
|
49,62%
|
-
|
-
|
37,36%
|
-
|
45,89%
|
111,15%
|
Kasstroomconversie (nettowinst)
|
-
|
132,27%
|
-
|
-
|
66,21%
|
-
|
82,3%
|
224,09%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
12/03/21
|
4/03/22
|
2/03/23
|
6/03/24
|
-
|
-
|
-
|
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 |
449
|
544
|
320
|
537
|
1.004
|
1.290
|
1.252
|
1.987
|
1.376
|
2.447
|
1.198
|
1.342
|
1.395
|
1.303
|
EBITDA
|
51,58
|
31,2
|
-94
|
-118
|
226
|
313,6
|
481,5
|
689,7
|
380
|
1.063
|
-
|
339
|
369
|
286
|
Bedrijfsresultaat (EBIT)
|
-46,98
|
-71,31
|
-192,1
|
-217,6
|
128
|
211
|
369,8
|
546,2
|
231,6
|
912,6
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-10,46%
|
-13,11%
|
-60,03%
|
-40,53%
|
12,75%
|
16,35%
|
29,53%
|
27,49%
|
16,83%
|
37,29%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-78,82
|
-97,75
|
-270,6
|
-235,9
|
19,34
|
155,5
|
376,5
|
542,7
|
-334,5
|
898,2
|
203
|
196
|
225
|
143
|
Nettowinst (verlies)
1 |
-81,44
|
-102,2
|
-271,9
|
-237,2
|
12,11
|
149,6
|
376,4
|
538,1
|
-340,6
|
901,3
|
159
|
153
|
176
|
111
|
Nettomarge
|
-18,14%
|
-18,79%
|
-84,98%
|
-44,17%
|
1,21%
|
11,59%
|
30,06%
|
27,09%
|
-24,76%
|
36,83%
|
13,27%
|
11,4%
|
12,62%
|
8,52%
|
WPA
2 |
-1,300
|
-1,600
|
-3,900
|
-3,400
|
0,2000
|
2,200
|
5,100
|
7,100
|
-4,400
|
11,70
|
2,000
|
2,000
|
2,200
|
1,400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/11/21
|
4/03/22
|
9/05/22
|
24/08/22
|
9/11/22
|
2/03/23
|
9/05/23
|
23/08/23
|
16/11/23
|
6/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.298
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
1.200
|
2.745
|
1.723
|
1.850
|
569
|
861
|
2.022
|
Hefboom (schuld/ebitda)
|
-4,783
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-636
|
367
|
-842
|
-141
|
977
|
-80,2
|
704
|
1.715
|
ROE (netto-inkomsten/eigen vermogen)
|
-17,1%
|
8,21%
|
-7,58%
|
-4,78%
|
16,9%
|
6,22%
|
8,16%
|
7,1%
|
ROA (netto-inkomsten/totale activa)
|
-6,86%
|
3,51%
|
-
|
-2,84%
|
11%
|
3,92%
|
5,54%
|
-
|
Totale activa
1 |
5.054
|
7.903
|
-
|
12.240
|
13.371
|
16.057
|
15.448
|
-
|
Nettoactief per aandeel
2 |
57,70
|
83,70
|
105,0
|
102,0
|
132,0
|
139,0
|
148,0
|
166,0
|
Cashflow per aandeel
2 |
-8,550
|
10,60
|
-5,680
|
3,120
|
14,60
|
2,900
|
18,80
|
25,00
|
Capex
1 |
360
|
205
|
483
|
361
|
143
|
296
|
278
|
198
|
Capex/omzet
|
54,36%
|
11,06%
|
25,46%
|
11,47%
|
2,02%
|
5,67%
|
5,5%
|
3,8%
|
Datum van publicatie
|
20/02/20
|
12/03/21
|
4/03/22
|
2/03/23
|
6/03/24
|
-
|
-
|
-
|
Laatste slotkoers
148,8
DKK Gemiddelde koersdoel
264,8
DKK Spread / Gemiddelde doel +77,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,12% | 1,66 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
|