Beurs gesloten -
OTC Markets
17:07:45 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
94,74
USD
|
+1,05%
|
|
-0,90%
|
+23,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
40.407
|
62.758
|
52.520
|
20.441
|
25.006
|
31.627
|
-
|
-
|
Bedrijfswaarde
1 |
45.710
|
66.956
|
57.878
|
35.002
|
25.006
|
41.609
|
40.343
|
39.006
|
K/w-verhouding
|
28,5
x
|
50,6
x
|
30,5
x
|
39,9
x
|
105
x
|
26,5
x
|
19,8
x
|
15,5
x
|
Dividendrendement
|
0,46%
|
0,3%
|
0,38%
|
-
|
-
|
0,23%
|
0,46%
|
0,56%
|
Marktkapitalisatie/omzet
|
3,21
x
|
4,67
x
|
3,33
x
|
1,09
x
|
1,38
x
|
1,67
x
|
1,55
x
|
1,44
x
|
Bedrijfswaarde/omzet
|
3,64
x
|
4,98
x
|
3,67
x
|
1,87
x
|
1,38
x
|
2,2
x
|
1,98
x
|
1,78
x
|
Bedrijfswaarde/EBITDA
|
16,9
x
|
29,3
x
|
19
x
|
17,1
x
|
14,3
x
|
12,5
x
|
10,3
x
|
8,83
x
|
Bedrijfswaarde/FCF
|
35,3
x
|
35,9
x
|
82,4
x
|
-27,1
x
|
-
|
42,8
x
|
34,9
x
|
25,7
x
|
FCF Yield
|
2,84%
|
2,79%
|
1,21%
|
-3,69%
|
-
|
2,33%
|
2,87%
|
3,89%
|
Price to Book
|
8,33
x
|
12,1
x
|
8,43
x
|
3,01
x
|
-
|
2,91
x
|
2,52
x
|
2,19
x
|
Aantal aandelen (in duizenden)
|
128.972
|
128.813
|
127.692
|
127.956
|
145.551
|
145.613
|
-
|
-
|
Referentieprijs
2 |
313,3
|
487,2
|
411,3
|
159,8
|
171,8
|
217,2
|
217,2
|
217,2
|
Datum van publicatie
|
5/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.574
|
13.449
|
15.775
|
18.687
|
18.120
|
18.936
|
20.346
|
21.972
|
EBITDA
1 |
2.701
|
2.284
|
3.048
|
2.045
|
1.751
|
3.320
|
3.906
|
4.419
|
Bedrijfsresultaat (EBIT)
1 |
2.023
|
1.627
|
2.397
|
1.111
|
869
|
2.115
|
2.651
|
3.128
|
Operationele Marge
|
16,09%
|
12,1%
|
15,19%
|
5,95%
|
4,8%
|
11,17%
|
13,03%
|
14,23%
|
Resultaat voor belastingen (EBT)
1 |
1.913
|
1.612
|
2.271
|
725
|
343
|
1.568
|
2.129
|
2.605
|
Nettowinst (verlies)
1 |
1.454
|
1.252
|
1.756
|
570
|
266
|
1.174
|
1.584
|
1.988
|
Nettomarge
|
11,56%
|
9,31%
|
11,13%
|
3,05%
|
1,47%
|
6,2%
|
7,78%
|
9,05%
|
WPA
2 |
10,98
|
9,630
|
13,49
|
4,000
|
1,640
|
8,186
|
11,00
|
14,04
|
Free Cash Flow
1 |
1.296
|
1.865
|
702
|
-1.291
|
-
|
971,4
|
1.157
|
1.517
|
FCF-marge
|
10,31%
|
13,87%
|
4,45%
|
-6,91%
|
-
|
5,13%
|
5,69%
|
6,9%
|
Kasstroomconversie (ebitda)
|
47,98%
|
81,65%
|
23,03%
|
-
|
-
|
29,26%
|
29,61%
|
34,33%
|
Kasstroomconversie (nettowinst)
|
89,13%
|
148,96%
|
39,98%
|
-
|
-
|
82,75%
|
73,03%
|
76,3%
|
Dividend per aandeel
2 |
1,450
|
1,450
|
1,550
|
-
|
-
|
0,4943
|
0,9895
|
1,222
|
Datum van publicatie
|
5/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
4.100
|
3.859
|
4.857
|
4.701
|
5.270
|
4.214
|
4.394
|
4.443
|
5.069
|
4.303
|
4.570
|
4.672
|
5.461
|
4.630
|
4.838
|
EBITDA
1 |
733
|
134
|
736
|
621
|
665
|
282
|
444
|
538
|
487
|
639
|
692,2
|
757,9
|
1.016
|
772
|
755
|
Bedrijfsresultaat (EBIT)
1 |
530
|
178
|
436
|
364
|
438
|
70
|
231
|
391
|
177
|
459
|
468,2
|
530,9
|
778
|
555
|
486
|
Operationele Marge
|
12,93%
|
4,61%
|
8,98%
|
7,74%
|
8,31%
|
1,66%
|
5,26%
|
8,8%
|
3,49%
|
10,67%
|
10,25%
|
11,36%
|
14,25%
|
11,99%
|
10,05%
|
Resultaat voor belastingen (EBT)
1 |
540
|
-227
|
325
|
273
|
354
|
-56
|
56
|
295
|
48
|
343
|
311,6
|
402,1
|
608
|
418
|
307
|
Nettowinst (verlies)
1 |
422
|
-191
|
242
|
197
|
278
|
-54
|
32
|
213
|
39
|
254
|
192,1
|
343,4
|
453,2
|
321
|
239
|
Nettomarge
|
10,29%
|
-4,95%
|
4,98%
|
4,19%
|
5,28%
|
-1,28%
|
0,73%
|
4,79%
|
0,77%
|
5,9%
|
4,2%
|
7,35%
|
8,3%
|
6,93%
|
4,94%
|
WPA
2 |
3,290
|
-1,490
|
1,890
|
1,540
|
2,060
|
-0,4200
|
0,2300
|
1,460
|
0,2500
|
1,740
|
1,320
|
2,360
|
3,110
|
2,210
|
1,640
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/22
|
5/05/22
|
18/08/22
|
11/11/22
|
9/02/23
|
27/04/23
|
16/08/23
|
10/11/23
|
8/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.303
|
4.198
|
5.358
|
14.561
|
-
|
9.982
|
8.716
|
7.378
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,963
x
|
1,838
x
|
1,758
x
|
7,12
x
|
-
|
3,007
x
|
2,232
x
|
1,67
x
|
Free Cash Flow
1 |
1.296
|
1.865
|
702
|
-1.291
|
-
|
971
|
1.157
|
1.517
|
ROE (netto-inkomsten/eigen vermogen)
|
29,6%
|
25%
|
30,8%
|
8,75%
|
-
|
12,8%
|
14,5%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
9,9%
|
7,5%
|
9,75%
|
2,11%
|
-
|
4,1%
|
5,48%
|
6,56%
|
Totale activa
1 |
14.687
|
16.682
|
18.008
|
27.071
|
-
|
28.617
|
28.918
|
30.323
|
Nettoactief per aandeel
2 |
37,60
|
40,10
|
48,80
|
53,10
|
-
|
74,70
|
86,00
|
99,10
|
Cashflow per aandeel
2 |
16,70
|
24,70
|
16,20
|
4,890
|
-
|
17,50
|
19,40
|
23,10
|
Capex
1 |
947
|
1.093
|
1.524
|
1.668
|
-
|
1.461
|
1.509
|
1.532
|
Capex/omzet
|
7,53%
|
8,13%
|
9,66%
|
8,93%
|
-
|
7,72%
|
7,41%
|
6,97%
|
Datum van publicatie
|
5/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
217,2
DKK Gemiddelde koersdoel
230,5
DKK Spread / Gemiddelde doel +6,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,93% | 20,54 mld. | | +2,95% | 12,93 mld. | | +43,09% | 6,74 mld. | | +17,99% | 4,11 mld. | | -3,51% | 4,01 mld. | | -6,99% | 3,14 mld. | | -11,29% | 3,09 mld. | | +26,17% | 3,02 mld. | | +39,48% | 2,13 mld. |
Huishoudelijke elektronica - Andere
|