Beurs gesloten -
Nasdaq Copenhagen
16:59:44 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.780
DKK
|
+0,21%
|
|
+1,70%
|
+3,02%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Marktkapitalisatie
1 |
42.693
|
44.891
|
42.222
|
45.990
|
46.774
|
36.415
|
Bedrijfswaarde
1 |
49.756
|
53.262
|
51.767
|
56.387
|
56.591
|
46.180
|
K/w-verhouding
|
38,6
x
|
44
x
|
-66,2
x
|
-87,3
x
|
245
x
|
138
x
|
Dividendrendement
|
2,59%
|
0,53%
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
9,61
x
|
10,3
x
|
26,8
x
|
26,1
x
|
13,2
x
|
8,97
x
|
Bedrijfswaarde/omzet
|
11,2
x
|
12,3
x
|
32,9
x
|
32
x
|
16
x
|
11,4
x
|
Bedrijfswaarde/EBITDA
|
20,6
x
|
23,9
x
|
-450
x
|
393
x
|
43
x
|
28,5
x
|
Bedrijfswaarde/FCF
|
133
x
|
-77
x
|
-41,5
x
|
-83
x
|
151
x
|
217
x
|
FCF Yield
|
0,75%
|
-1,3%
|
-2,41%
|
-1,2%
|
0,66%
|
0,46%
|
Price to Book
|
13,8
x
|
13,8
x
|
15,9
x
|
18,3
x
|
17,3
x
|
12,8
x
|
Aantal aandelen (in duizenden)
|
7.848
|
7.848
|
7.848
|
7.848
|
7.848
|
7.848
|
Referentieprijs
2 |
5.440
|
5.720
|
5.380
|
5.860
|
5.960
|
4.640
|
Datum van publicatie
|
5/03/19
|
3/03/20
|
26/03/21
|
7/03/22
|
8/03/23
|
13/03/24
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Omzet
1 |
4.445
|
4.346
|
1.576
|
1.761
|
3.532
|
4.061
|
EBITDA
1 |
2.411
|
2.230
|
-115
|
143,3
|
1.315
|
1.622
|
Bedrijfsresultaat (EBIT)
1 |
1.616
|
1.447
|
-913,9
|
-771,7
|
402
|
676
|
Operationele Marge
|
36,37%
|
33,3%
|
-58%
|
-43,82%
|
11,38%
|
16,65%
|
Resultaat voor belastingen (EBT)
1 |
1.417
|
1.293
|
-828,2
|
-666,5
|
257
|
398
|
Nettowinst (verlies)
1 |
1.105
|
1.020
|
-638,1
|
-526,9
|
191
|
264
|
Nettomarge
|
24,87%
|
23,48%
|
-40,5%
|
-29,92%
|
5,41%
|
6,5%
|
WPA
2 |
140,8
|
130,0
|
-81,31
|
-67,14
|
24,34
|
33,64
|
Free Cash Flow
1 |
375,4
|
-691,9
|
-1.246
|
-679,2
|
375,5
|
213,1
|
FCF-marge
|
8,45%
|
-15,92%
|
-79,09%
|
-38,57%
|
10,63%
|
5,25%
|
Kasstroomconversie (ebitda)
|
15,57%
|
-
|
-
|
-
|
28,56%
|
13,14%
|
Kasstroomconversie (nettowinst)
|
33,97%
|
-
|
-
|
-
|
196,6%
|
80,73%
|
Dividend per aandeel
2 |
140,8
|
30,28
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/03/19
|
3/03/20
|
26/03/21
|
7/03/22
|
8/03/23
|
13/03/24
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Nettoschuldpositie
1 |
7.063
|
8.371
|
9.545
|
10.397
|
9.817
|
9.765
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,929
x
|
3,754
x
|
-83
x
|
72,56
x
|
7,465
x
|
6,02
x
|
Free Cash Flow
1 |
375
|
-692
|
-1.246
|
-679
|
376
|
213
|
ROE (netto-inkomsten/eigen vermogen)
|
35,4%
|
32,2%
|
-21,6%
|
-17,7%
|
6,34%
|
8,44%
|
ROA (netto-inkomsten/totale activa)
|
8,23%
|
6,67%
|
-4,02%
|
-3,25%
|
1,64%
|
2,74%
|
Totale activa
1 |
13.435
|
15.292
|
15.877
|
16.194
|
11.646
|
9.620
|
Nettoactief per aandeel
2 |
393,0
|
415,0
|
339,0
|
320,0
|
344,0
|
363,0
|
Cashflow per aandeel
2 |
20,30
|
2,450
|
5,330
|
9,950
|
12,40
|
5,350
|
Capex
1 |
1.620
|
2.050
|
1.442
|
571
|
881
|
1.238
|
Capex/omzet
|
36,45%
|
47,18%
|
91,5%
|
32,43%
|
24,94%
|
30,49%
|
Datum van publicatie
|
5/03/19
|
3/03/20
|
26/03/21
|
7/03/22
|
8/03/23
|
13/03/24
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,02% | 5,37 mld. | | +7,11% | 24,69 mld. | | -1,77% | 4,48 mld. | | +5,47% | 4,26 mld. | | +8,18% | 3,46 mld. | | -9,81% | 3,31 mld. | | 0,00% | 2,67 mld. | | +13,27% | 2,25 mld. | | +10,58% | 2,01 mld. | | +9,17% | 1,46 mld. |
Luchthavenexploitanten
|