Vertraagde tijd
Nasdaq Copenhagen
12:10:45 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
29,8
DKK
|
+1,02%
|
|
+0,34%
|
+8,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.310
|
3.380
|
2.720
|
2.029
|
1.708
|
1.819
|
-
|
-
|
Bedrijfswaarde
2 |
3.611
|
3.761
|
3.083
|
2.433
|
2.103
|
2.230
|
2.202
|
2.172
|
K/w-verhouding
|
47,8
x
|
414
x
|
41,1
x
|
47,6
x
|
28,4
x
|
24
x
|
20,1
x
|
16,7
x
|
Dividendrendement
|
0,29%
|
0,31%
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,82
x
|
5,37
x
|
3,79
x
|
2,82
x
|
2,17
x
|
2,09
x
|
1,92
x
|
1,79
x
|
Bedrijfswaarde/omzet
|
5,26
x
|
5,97
x
|
4,29
x
|
3,39
x
|
2,68
x
|
2,57
x
|
2,33
x
|
2,13
x
|
Bedrijfswaarde/EBITDA
|
24,1
x
|
40,4
x
|
20,7
x
|
19
x
|
15,1
x
|
13,5
x
|
11,8
x
|
11,8
x
|
Bedrijfswaarde/FCF
|
56,9
x
|
55,1
x
|
41,8
x
|
69,5
x
|
40,4
x
|
73,2
x
|
22,4
x
|
19,7
x
|
FCF Yield
|
1,76%
|
1,81%
|
2,39%
|
1,44%
|
2,47%
|
1,37%
|
4,47%
|
5,09%
|
Price to Book
|
5,82
x
|
5,79
x
|
4,33
x
|
3,26
x
|
2,38
x
|
2,22
x
|
2,06
x
|
1,84
x
|
Aantal aandelen (in duizenden)
|
422.070
|
421.973
|
422.208
|
420.145
|
420.298
|
426.934
|
-
|
-
|
Referentieprijs
3 |
52,30
|
48,45
|
42,30
|
33,55
|
27,45
|
29,50
|
29,50
|
29,50
|
Datum van publicatie
|
4/02/20
|
2/02/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
1DKK in Miljoen2USD in Miljoen3DKK Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
686,3
|
629,5
|
718,7
|
718,6
|
785,7
|
869,1
|
945
|
1.018
|
EBITDA
1 |
149,6
|
92,99
|
149
|
128,2
|
139,3
|
165,4
|
187,1
|
184,8
|
Bedrijfsresultaat (EBIT)
1 |
106,1
|
28,29
|
97,31
|
78,84
|
89,39
|
112,3
|
130,1
|
149,6
|
Operationele Marge
|
15,46%
|
4,49%
|
13,54%
|
10,97%
|
11,38%
|
12,92%
|
13,77%
|
14,69%
|
Resultaat voor belastingen (EBT)
1 |
90,27
|
12,72
|
86,64
|
56,17
|
76,01
|
94,94
|
114,2
|
136
|
Nettowinst (verlies)
1 |
66,04
|
6,214
|
63,99
|
42,51
|
58,39
|
72,17
|
86,78
|
103,4
|
Nettomarge
|
9,62%
|
0,99%
|
8,9%
|
5,92%
|
7,43%
|
8,3%
|
9,18%
|
10,15%
|
WPA
2 |
1,095
|
0,1170
|
1,030
|
0,7053
|
0,9656
|
1,230
|
1,464
|
1,770
|
Free Cash Flow
1 |
63,43
|
68,22
|
73,84
|
35
|
52
|
30,48
|
98,38
|
110,5
|
FCF-marge
|
9,24%
|
10,84%
|
10,27%
|
4,87%
|
6,62%
|
3,51%
|
10,41%
|
10,85%
|
Kasstroomconversie (ebitda)
|
42,39%
|
73,36%
|
49,56%
|
27,31%
|
37,33%
|
18,43%
|
52,59%
|
59,8%
|
Kasstroomconversie (nettowinst)
|
96,05%
|
1.097,83%
|
115,39%
|
82,33%
|
89,06%
|
42,23%
|
113,36%
|
106,86%
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/02/20
|
2/02/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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 |
-
|
187,5
|
170
|
180,9
|
176,7
|
190,9
|
181,2
|
201,4
|
192,9
|
210,2
|
199,9
|
222,6
|
211,8
|
232,2
|
EBITDA
1 |
-
|
41
|
27
|
32,88
|
35
|
33,61
|
28,18
|
37,37
|
36
|
37
|
33
|
44,85
|
40,25
|
50,3
|
Bedrijfsresultaat (EBIT)
1 |
-
|
25,94
|
14
|
20,52
|
23,02
|
21,23
|
15,74
|
25,02
|
23,99
|
24,63
|
15,42
|
31,05
|
26,6
|
38,3
|
Operationele Marge
|
-
|
13,83%
|
8,24%
|
11,34%
|
13,03%
|
11,12%
|
8,69%
|
12,43%
|
12,44%
|
11,72%
|
7,72%
|
13,95%
|
12,56%
|
16,49%
|
Resultaat voor belastingen (EBT)
1 |
-
|
23,5
|
12,31
|
19,08
|
8,612
|
16,17
|
13,26
|
20,58
|
18
|
24,17
|
10,98
|
26,8
|
21,9
|
34,3
|
Nettowinst (verlies)
1 |
-11
|
17,56
|
9
|
14,09
|
6,76
|
12,9
|
9,719
|
15,78
|
13,89
|
18,99
|
8
|
20,4
|
17
|
24,8
|
Nettomarge
|
-
|
9,37%
|
5,29%
|
7,79%
|
3,83%
|
6,76%
|
5,36%
|
7,84%
|
7,2%
|
9,04%
|
4%
|
9,17%
|
8,02%
|
10,68%
|
WPA
2 |
-
|
0,2790
|
0,1535
|
0,2483
|
0,1193
|
0,2054
|
0,1629
|
0,2557
|
0,2327
|
0,3104
|
0,1325
|
0,3311
|
0,2789
|
0,4078
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/07/20
|
1/02/22
|
26/04/22
|
21/07/22
|
25/10/22
|
31/01/23
|
25/04/23
|
25/07/23
|
24/10/23
|
30/01/24
|
23/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
302
|
381
|
363
|
404
|
395
|
412
|
383
|
353
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,016
x
|
4,098
x
|
2,436
x
|
3,152
x
|
2,835
x
|
2,489
x
|
2,047
x
|
1,91
x
|
Free Cash Flow
1 |
63,4
|
68,2
|
73,8
|
35
|
52
|
30,5
|
98,4
|
111
|
ROE (netto-inkomsten/eigen vermogen)
|
12%
|
1%
|
11%
|
7%
|
8,91%
|
9,64%
|
10,4%
|
11,4%
|
ROA (netto-inkomsten/totale activa)
|
6,59%
|
0,54%
|
5,2%
|
3,31%
|
4,38%
|
5,13%
|
5,7%
|
6,09%
|
Totale activa
1 |
1.002
|
1.152
|
1.231
|
1.286
|
1.332
|
1.408
|
1.522
|
1.698
|
Nettoactief per aandeel
2 |
8,990
|
8,370
|
9,760
|
10,30
|
11,50
|
13,30
|
14,30
|
16,00
|
Cashflow per aandeel
2 |
1,520
|
1,350
|
1,580
|
0,9900
|
1,540
|
2,090
|
2,090
|
2,790
|
Capex
1 |
31,9
|
24
|
26,7
|
25,9
|
42,3
|
37,4
|
37,9
|
43,4
|
Capex/omzet
|
4,64%
|
3,82%
|
3,71%
|
3,61%
|
5,38%
|
4,3%
|
4,01%
|
4,26%
|
Datum van publicatie
|
4/02/20
|
2/02/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
29,5
DKK Gemiddelde koersdoel
34,52
DKK Spread / Gemiddelde doel +17,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,56% | 1,82 mld. | | -4,48% | 17,33 mld. | | +8,45% | 13,89 mld. | | +6,01% | 10,21 mld. | | -13,54% | 2,16 mld. | | +36,87% | 1,68 mld. | | +22,33% | 617 mln. | | 0,00% | 434 mln. | | +33,65% | 154 mln. | | +13,03% | 94,55 mln. |
Medische protheses
|