Beurs gesloten -
Nasdaq Copenhagen
16:59:52 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
326,6
DKK
|
+3,29%
|
|
+3,49%
|
+10,34%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
51.461
|
57.664
|
80.200
|
42.434
|
64.150
|
71.102
|
-
|
-
|
Bedrijfswaarde
1 |
57.682
|
64.799
|
89.350
|
55.145
|
76.430
|
84.828
|
83.875
|
83.923
|
K/w-verhouding
|
35
x
|
51,4
x
|
31,3
x
|
20,9
x
|
36,8
x
|
23,5
x
|
19,9
x
|
17
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,44
x
|
3,99
x
|
4,36
x
|
2,15
x
|
2,86
x
|
3,06
x
|
2,84
x
|
2,65
x
|
Bedrijfswaarde/omzet
|
3,86
x
|
4,48
x
|
4,86
x
|
2,8
x
|
3,41
x
|
3,65
x
|
3,35
x
|
3,12
x
|
Bedrijfswaarde/EBITDA
|
18,5
x
|
25,1
x
|
19,7
x
|
12,6
x
|
13,9
x
|
13,9
x
|
12,6
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
43,1
x
|
32
x
|
35,4
x
|
34,1
x
|
21,9
x
|
28,5
x
|
24,9
x
|
21,8
x
|
FCF Yield
|
2,32%
|
3,12%
|
2,83%
|
2,93%
|
4,56%
|
3,51%
|
4,02%
|
4,59%
|
Price to Book
|
6,68
x
|
6,99
x
|
9,67
x
|
5,02
x
|
7,07
x
|
6,91
x
|
5,78
x
|
4,89
x
|
Aantal aandelen (in duizenden)
|
245.287
|
239.666
|
239.330
|
220.381
|
216.722
|
217.703
|
-
|
-
|
Referentieprijs
2 |
209,8
|
240,6
|
335,1
|
192,6
|
296,0
|
326,6
|
326,6
|
326,6
|
Datum van publicatie
|
4/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
5/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.946
|
14.469
|
18.388
|
19.705
|
22.443
|
23.262
|
25.010
|
26.866
|
EBITDA
1 |
3.110
|
2.578
|
4.536
|
4.383
|
5.482
|
6.097
|
6.632
|
7.440
|
Bedrijfsresultaat (EBIT)
1 |
2.151
|
1.313
|
3.386
|
3.207
|
4.148
|
4.799
|
5.203
|
5.770
|
Operationele Marge
|
14,39%
|
9,07%
|
18,41%
|
16,28%
|
18,48%
|
20,63%
|
20,8%
|
21,48%
|
Resultaat voor belastingen (EBT)
1 |
1.911
|
1.336
|
3.243
|
2.927
|
3.394
|
4.030
|
4.586
|
5.237
|
Nettowinst (verlies)
1 |
1.462
|
1.121
|
2.513
|
2.082
|
1.795
|
3.041
|
3.513
|
3.984
|
Nettomarge
|
9,78%
|
7,75%
|
13,67%
|
10,57%
|
8%
|
13,08%
|
14,04%
|
14,83%
|
WPA
2 |
6,000
|
4,680
|
10,70
|
9,210
|
8,040
|
13,92
|
16,44
|
19,24
|
Free Cash Flow
1 |
1.338
|
2.023
|
2.525
|
1.617
|
3.483
|
2.978
|
3.375
|
3.851
|
FCF-marge
|
8,95%
|
13,98%
|
13,73%
|
8,21%
|
15,52%
|
12,8%
|
13,5%
|
14,33%
|
Kasstroomconversie (ebitda)
|
43,02%
|
78,47%
|
55,67%
|
36,89%
|
63,54%
|
48,85%
|
50,89%
|
51,75%
|
Kasstroomconversie (nettowinst)
|
91,52%
|
180,46%
|
100,48%
|
77,67%
|
194,04%
|
97,92%
|
96,09%
|
96,66%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
5/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q4
|
2022 S2
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
7.596
|
6.078
|
8.391
|
9.012
|
9.376
|
4.894
|
9.497
|
5.345
|
10.208
|
5.647
|
11.155
|
5.403
|
5.885
|
11.288
|
5.490
|
5.924
|
11.454
|
5.766
|
6.292
|
12.058
|
EBITDA
|
1.528
|
629
|
1.949
|
2.162
|
2.374
|
893
|
2.128
|
-
|
2.255
|
-
|
2.662
|
-
|
-
|
2.820
|
-
|
-
|
-
|
-
|
-
|
6.249
|
Bedrijfsresultaat (EBIT)
|
1.038
|
-193
|
1.506
|
1.638
|
1.748
|
-
|
1.588
|
-
|
1.619
|
-
|
2.014
|
-
|
-
|
2.134
|
-
|
-
|
2.264
|
-
|
-
|
2.545
|
Operationele Marge
|
13,67%
|
-3,18%
|
17,95%
|
18,18%
|
18,64%
|
-
|
16,72%
|
-
|
15,86%
|
-
|
18,05%
|
-
|
-
|
18,91%
|
-
|
-
|
19,77%
|
-
|
-
|
21,11%
|
Resultaat voor belastingen (EBT)
|
917
|
26
|
1.310
|
1.536
|
1.707
|
-
|
1.493
|
-
|
1.434
|
-
|
1.655
|
-
|
-
|
1.739
|
-
|
-
|
1.845
|
-
|
-
|
2.134
|
Nettowinst (verlies)
|
699
|
119
|
1.013
|
1.174
|
1.339
|
-
|
1.049
|
-
|
1.033
|
-
|
581
|
-
|
-
|
1.214
|
-
|
-
|
-
|
-
|
-
|
2.939
|
Nettomarge
|
9,2%
|
1,96%
|
12,07%
|
13,03%
|
14,28%
|
-
|
11,05%
|
-
|
10,12%
|
-
|
5,21%
|
-
|
-
|
10,75%
|
-
|
-
|
-
|
-
|
-
|
24,37%
|
WPA
|
2,880
|
0,5000
|
4,180
|
4,940
|
5,760
|
-
|
4,600
|
-
|
4,610
|
-
|
-
|
-
|
-
|
5,440
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/02/20
|
17/08/20
|
9/02/21
|
12/08/21
|
8/02/22
|
16/08/22
|
16/08/22
|
7/02/23
|
7/02/23
|
15/08/23
|
15/08/23
|
7/11/23
|
5/02/24
|
5/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.221
|
7.135
|
9.150
|
12.711
|
12.280
|
13.727
|
12.773
|
12.821
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2
x
|
2,768
x
|
2,017
x
|
2,9
x
|
2,24
x
|
2,251
x
|
1,926
x
|
1,723
x
|
Free Cash Flow
1 |
1.338
|
2.023
|
2.525
|
1.617
|
3.483
|
2.978
|
3.375
|
3.851
|
ROE (netto-inkomsten/eigen vermogen)
|
19,5%
|
14,3%
|
30,7%
|
25,2%
|
28,5%
|
31,4%
|
30,8%
|
30,3%
|
ROA (netto-inkomsten/totale activa)
|
7,36%
|
5,13%
|
10,7%
|
7,61%
|
8,45%
|
9,89%
|
11%
|
11,6%
|
Totale activa
1 |
19.867
|
21.852
|
23.394
|
27.359
|
21.243
|
30.739
|
31.953
|
34.245
|
Nettoactief per aandeel
2 |
31,40
|
34,40
|
34,70
|
38,40
|
41,90
|
47,30
|
56,50
|
66,80
|
Cashflow per aandeel
2 |
8,820
|
10,90
|
13,90
|
11,60
|
19,40
|
18,40
|
20,60
|
24,70
|
Capex
1 |
571
|
507
|
558
|
630
|
633
|
914
|
1.002
|
1.256
|
Capex/omzet
|
3,82%
|
3,5%
|
3,03%
|
3,2%
|
2,82%
|
3,93%
|
4%
|
4,67%
|
Datum van publicatie
|
4/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
5/02/24
|
-
|
-
|
-
|
Laatste slotkoers
326,6
DKK Gemiddelde koersdoel
334,1
DKK Spread / Gemiddelde doel +2,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,34% | 10,18 mld. | | +1,84% | 24,07 mld. | | +7,40% | 13,7 mld. | | -17,75% | 2,06 mld. | | +6,38% | 1,79 mld. | | +41,47% | 1,73 mld. | | +13,26% | 589 mln. | | 0,00% | 400 mln. | | +27,40% | 135 mln. | | +21,80% | 93,49 mln. |
Medische protheses
|