Beurs gesloten -
Nasdaq Copenhagen
16:59:54 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
348,6
DKK
|
+1,51%
|
|
-1,30%
|
+21,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.281
|
11.676
|
13.824
|
14.280
|
16.295
|
19.778
|
-
|
-
|
Bedrijfswaarde
1 |
15.773
|
13.484
|
12.935
|
14.280
|
17.021
|
20.657
|
19.969
|
19.846
|
K/w-verhouding
|
17,1
x
|
55,4
x
|
35,4
x
|
38,7
x
|
33
x
|
21,4
x
|
13,4
x
|
11,7
x
|
Dividendrendement
|
-
|
0,86%
|
1,23%
|
1,19%
|
1,39%
|
1,93%
|
2,97%
|
3,69%
|
Marktkapitalisatie/omzet
|
0,64
x
|
0,71
x
|
0,79
x
|
0,65
x
|
0,68
x
|
0,93
x
|
0,93
x
|
0,91
x
|
Bedrijfswaarde/omzet
|
0,76
x
|
0,82
x
|
0,74
x
|
0,65
x
|
0,71
x
|
0,97
x
|
0,93
x
|
0,92
x
|
Bedrijfswaarde/EBITDA
|
7,86
x
|
11,9
x
|
9,23
x
|
11
x
|
9,67
x
|
9,01
x
|
7,1
x
|
6,48
x
|
Bedrijfswaarde/FCF
|
29,8
x
|
12,6
x
|
11,2
x
|
-10,6
x
|
46,5
x
|
136
x
|
21,3
x
|
15,2
x
|
FCF Yield
|
3,35%
|
7,95%
|
8,92%
|
-9,4%
|
2,15%
|
0,74%
|
4,69%
|
6,6%
|
Price to Book
|
1,55
x
|
1,46
x
|
1,34
x
|
-
|
-
|
1,73
x
|
1,59
x
|
1,5
x
|
Aantal aandelen (in duizenden)
|
50.042
|
50.153
|
56.586
|
56.736
|
56.736
|
56.736
|
-
|
-
|
Referentieprijs
2 |
265,4
|
232,8
|
244,3
|
251,7
|
287,2
|
348,6
|
348,6
|
348,6
|
Datum van publicatie
|
11/02/20
|
10/02/21
|
16/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.646
|
16.441
|
17.581
|
21.849
|
24.106
|
21.341
|
21.363
|
21.686
|
EBITDA
1 |
2.008
|
1.134
|
1.401
|
1.300
|
1.761
|
2.293
|
2.813
|
3.064
|
Bedrijfsresultaat (EBIT)
1 |
1.286
|
428
|
668
|
619
|
1.200
|
1.564
|
2.199
|
2.436
|
Operationele Marge
|
6,23%
|
2,6%
|
3,8%
|
2,83%
|
4,98%
|
7,33%
|
10,29%
|
11,23%
|
Resultaat voor belastingen (EBT)
1 |
1.171
|
381
|
587
|
552
|
1.054
|
1.370
|
2.091
|
2.388
|
Nettowinst (verlies)
1 |
775
|
210
|
358
|
370
|
497
|
928,6
|
1.443
|
1.656
|
Nettomarge
|
3,75%
|
1,28%
|
2,04%
|
1,69%
|
2,06%
|
4,35%
|
6,75%
|
7,64%
|
WPA
2 |
15,50
|
4,200
|
6,900
|
6,500
|
8,700
|
16,27
|
25,98
|
29,75
|
Free Cash Flow
1 |
529
|
1.072
|
1.154
|
-1.342
|
366
|
152
|
935,8
|
1.309
|
FCF-marge
|
2,56%
|
6,52%
|
6,56%
|
-6,14%
|
1,52%
|
0,71%
|
4,38%
|
6,04%
|
Kasstroomconversie (ebitda)
|
26,34%
|
94,53%
|
82,37%
|
-
|
20,78%
|
6,63%
|
33,27%
|
42,72%
|
Kasstroomconversie (nettowinst)
|
68,26%
|
510,48%
|
322,35%
|
-
|
73,64%
|
16,37%
|
64,86%
|
79,02%
|
Dividend per aandeel
2 |
-
|
2,000
|
3,000
|
3,000
|
4,000
|
6,740
|
10,36
|
12,86
|
Datum van publicatie
|
11/02/20
|
10/02/21
|
16/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
4.660
|
5.135
|
4.706
|
5.027
|
9.733
|
5.621
|
6.495
|
6.016
|
6.399
|
12.415
|
5.723
|
5.968
|
5.270
|
5.376
|
5.254
|
5.476
|
5.194
|
EBITDA
1 |
392
|
437
|
382
|
388
|
-
|
419
|
111
|
322
|
415
|
-
|
538
|
486
|
512,6
|
576
|
580,6
|
643,7
|
583
|
Bedrijfsresultaat (EBIT)
1 |
233
|
239
|
222
|
235
|
457
|
256
|
-94
|
177
|
267
|
-
|
404
|
352
|
318,7
|
380,8
|
389,1
|
450,5
|
448
|
Operationele Marge
|
5%
|
4,65%
|
4,72%
|
4,67%
|
4,7%
|
4,55%
|
-1,45%
|
2,94%
|
4,17%
|
-
|
7,06%
|
5,9%
|
6,05%
|
7,08%
|
7,41%
|
8,23%
|
8,63%
|
Resultaat voor belastingen (EBT)
1 |
176
|
237
|
193
|
230
|
-
|
270
|
-141
|
161
|
194
|
-
|
435
|
263
|
264
|
310,5
|
327
|
406
|
434
|
Nettowinst (verlies)
1 |
93
|
162
|
130
|
142
|
-
|
162
|
-69
|
86
|
117
|
202
|
272
|
21
|
177,8
|
213,1
|
222,6
|
267,8
|
291
|
Nettomarge
|
2%
|
3,15%
|
2,76%
|
2,82%
|
-
|
2,88%
|
-1,06%
|
1,43%
|
1,83%
|
1,63%
|
4,75%
|
0,35%
|
3,37%
|
3,96%
|
4,24%
|
4,89%
|
5,6%
|
WPA
2 |
1,800
|
3,000
|
2,300
|
2,500
|
-
|
2,900
|
-1,200
|
1,500
|
2,000
|
-
|
4,800
|
0,4000
|
2,905
|
3,668
|
3,834
|
5,696
|
5,130
|
Dividend per aandeel
|
-
|
3,000
|
-
|
-
|
-
|
-
|
3,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/11/21
|
16/02/22
|
5/05/22
|
19/08/22
|
19/08/22
|
8/11/22
|
22/02/23
|
11/05/23
|
15/08/23
|
15/08/23
|
9/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.492
|
1.808
|
-
|
-
|
726
|
879
|
191
|
67,4
|
Nettokaspositie
1 |
-
|
-
|
889
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,241
x
|
1,594
x
|
-
|
-
|
0,4123
x
|
0,3833
x
|
0,0679
x
|
0,022
x
|
Free Cash Flow
1 |
529
|
1.072
|
1.154
|
-1.342
|
366
|
152
|
936
|
1.309
|
ROE (netto-inkomsten/eigen vermogen)
|
9,1%
|
2,4%
|
3,9%
|
-
|
4,5%
|
9,1%
|
12,6%
|
13,4%
|
ROA (netto-inkomsten/totale activa)
|
4,56%
|
1,99%
|
1,65%
|
-
|
1,75%
|
4,14%
|
6,01%
|
6,51%
|
Totale activa
1 |
17.003
|
10.528
|
21.755
|
-
|
28.428
|
22.445
|
24.006
|
25.430
|
Nettoactief per aandeel
2 |
171,0
|
159,0
|
183,0
|
-
|
-
|
202,0
|
219,0
|
233,0
|
Cashflow per aandeel
2 |
18,90
|
28,30
|
27,80
|
2,160
|
10,90
|
16,20
|
30,10
|
34,10
|
Capex
1 |
419
|
349
|
295
|
-
|
499
|
509
|
506
|
532
|
Capex/omzet
|
2,03%
|
2,12%
|
1,68%
|
-
|
2,07%
|
2,39%
|
2,37%
|
2,45%
|
Datum van publicatie
|
11/02/20
|
10/02/21
|
16/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
348,6
DKK Gemiddelde koersdoel
370,6
DKK Spread / Gemiddelde doel +6,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,38% | 2,83 mld. | | +47,25% | 4,74 mld. | | +11,41% | 699 mln. | | +7,71% | 593 mln. | | -8,65% | 588 mln. | | +21,51% | 284 mln. | | -15,87% | 258 mln. | | +17,09% | 137 mln. | | -11,84% | 96,47 mln. | | +104,63% | 85,52 mln. |
Ondersteunende diensten en apparatuur voor de mijnbouw - Andere
|