Beurs gesloten -
Nasdaq Copenhagen
16:59:58 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
579
DKK
|
+1,40%
|
|
-2,69%
|
+24,84%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.383
|
11.655
|
13.563
|
16.806
|
24.838
|
31.053
|
-
|
-
|
Bedrijfswaarde
1 |
6.191
|
11.463
|
13.661
|
16.339
|
19.840
|
26.236
|
27.307
|
27.259
|
K/w-verhouding
|
-6,95
x
|
-13,5
x
|
-424
x
|
43,8
x
|
27,1
x
|
24,4
x
|
23,2
x
|
21,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
0,61%
|
1,76%
|
Marktkapitalisatie/omzet
|
0,44
x
|
1,07
x
|
0,96
x
|
1,09
x
|
1,3
x
|
1,41
x
|
1,35
x
|
1,3
x
|
Bedrijfswaarde/omzet
|
0,62
x
|
1,05
x
|
0,96
x
|
1,06
x
|
1,04
x
|
1,19
x
|
1,19
x
|
1,14
x
|
Bedrijfswaarde/EBITDA
|
27,9
x
|
26
x
|
13,3
x
|
14,2
x
|
10,5
x
|
10,8
x
|
10,4
x
|
9,58
x
|
Bedrijfswaarde/FCF
|
14,3
x
|
53,3
x
|
-104
x
|
20,5
x
|
8,75
x
|
-17
x
|
-17,8
x
|
-52,3
x
|
FCF Yield
|
7,02%
|
1,87%
|
-0,96%
|
4,88%
|
11,4%
|
-5,88%
|
-5,62%
|
-1,91%
|
Price to Book
|
0,73
x
|
1,46
x
|
1,57
x
|
1,98
x
|
2,39
x
|
2,51
x
|
2,26
x
|
2,06
x
|
Aantal aandelen (in duizenden)
|
27.260
|
42.976
|
42.976
|
42.938
|
53.554
|
53.633
|
-
|
-
|
Referentieprijs
2 |
160,8
|
271,2
|
315,6
|
391,4
|
463,8
|
579,0
|
579,0
|
579,0
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.028
|
10.934
|
14.183
|
15.476
|
19.133
|
22.010
|
22.961
|
23.853
|
EBITDA
1 |
221,9
|
441
|
1.031
|
1.150
|
1.898
|
2.423
|
2.624
|
2.846
|
Bedrijfsresultaat (EBIT)
1 |
-619,5
|
-356,2
|
219,4
|
515,1
|
1.225
|
1.700
|
1.840
|
1.947
|
Operationele Marge
|
-6,18%
|
-3,26%
|
1,55%
|
3,33%
|
6,4%
|
7,73%
|
8,01%
|
8,16%
|
Resultaat voor belastingen (EBT)
1 |
-711,3
|
-480,5
|
32,73
|
582,9
|
1.109
|
1.748
|
1.848
|
1.926
|
Nettowinst (verlies)
1 |
-627,7
|
-614,3
|
-29,75
|
400,5
|
845,2
|
1.277
|
1.344
|
1.427
|
Nettomarge
|
-6,26%
|
-5,62%
|
-0,21%
|
2,59%
|
4,42%
|
5,8%
|
5,85%
|
5,98%
|
WPA
2 |
-23,14
|
-20,08
|
-0,7438
|
8,933
|
17,14
|
23,75
|
25,00
|
26,54
|
Free Cash Flow
1 |
434,4
|
214,9
|
-131,6
|
797,6
|
2.268
|
-1.542
|
-1.535
|
-521,6
|
FCF-marge
|
4,33%
|
1,97%
|
-0,93%
|
5,15%
|
11,85%
|
-7,01%
|
-6,68%
|
-2,19%
|
Kasstroomconversie (ebitda)
|
195,8%
|
48,72%
|
-
|
69,35%
|
119,52%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
199,16%
|
268,34%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
3,553
|
10,22
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
3.704
|
3.446
|
3.761
|
4.300
|
3.659
|
3.867
|
4.391
|
4.706
|
9.100
|
4.930
|
5.105
|
5.274
|
5.756
|
5.628
|
5.660
|
EBITDA
1 |
333,1
|
142,8
|
272,3
|
307,2
|
261,7
|
295,5
|
423,8
|
432,1
|
856,4
|
570,6
|
471
|
527,5
|
662,2
|
642,9
|
575,7
|
Bedrijfsresultaat (EBIT)
1 |
46,84
|
-97,44
|
100,4
|
154
|
117,5
|
100,5
|
257
|
271,3
|
528,4
|
401,3
|
295,1
|
346,8
|
478
|
454,2
|
382,6
|
Operationele Marge
|
1,26%
|
-2,83%
|
2,67%
|
3,58%
|
3,21%
|
2,6%
|
5,85%
|
5,76%
|
5,81%
|
8,14%
|
5,78%
|
6,58%
|
8,3%
|
8,07%
|
6,76%
|
Resultaat voor belastingen (EBT)
1 |
14,13
|
-104,1
|
113,8
|
121,3
|
155,4
|
203,2
|
293,5
|
356,3
|
-
|
226
|
232,5
|
365,4
|
496,7
|
472,8
|
401,2
|
Nettowinst (verlies)
1 |
-13,38
|
-81,82
|
95,97
|
37,94
|
129,4
|
151,9
|
185,5
|
263,1
|
483
|
186,5
|
228,8
|
253,5
|
352,8
|
334,9
|
280,4
|
Nettomarge
|
-0,36%
|
-2,37%
|
2,55%
|
0,88%
|
3,54%
|
3,93%
|
4,22%
|
5,59%
|
5,31%
|
3,78%
|
4,48%
|
4,81%
|
6,13%
|
5,95%
|
4,95%
|
WPA
2 |
-0,2974
|
-2,232
|
2,232
|
0,7439
|
2,974
|
2,978
|
4,469
|
5,963
|
-
|
2,984
|
3,727
|
5,332
|
6,749
|
7,122
|
4,325
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/11/21
|
23/02/22
|
18/05/22
|
17/08/22
|
16/11/22
|
22/02/23
|
10/05/23
|
16/08/23
|
16/08/23
|
8/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.808
|
-
|
98,1
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
193
|
-
|
467
|
4.998
|
4.817
|
3.746
|
3.794
|
Hefboom (schuld/ebitda)
|
8,148
x
|
-
|
0,0952
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
434
|
215
|
-132
|
798
|
2.268
|
-1.542
|
-1.535
|
-522
|
ROE (netto-inkomsten/eigen vermogen)
|
-8,94%
|
-7,92%
|
0,78%
|
4,03%
|
8,34%
|
10,1%
|
10,1%
|
9,46%
|
ROA (netto-inkomsten/totale activa)
|
-4,17%
|
-3,78%
|
0,37%
|
1,75%
|
3,56%
|
4,2%
|
4,15%
|
4,32%
|
Totale activa
1 |
15.068
|
16.245
|
-8.044
|
22.947
|
23.743
|
30.367
|
32.354
|
33.018
|
Nettoactief per aandeel
2 |
220,0
|
186,0
|
201,0
|
198,0
|
194,0
|
230,0
|
256,0
|
282,0
|
Cashflow per aandeel
2 |
34,30
|
33,10
|
35,80
|
51,50
|
80,50
|
37,30
|
43,30
|
37,30
|
Capex
1 |
515
|
799
|
1.693
|
1.423
|
1.775
|
3.718
|
3.584
|
2.524
|
Capex/omzet
|
5,14%
|
7,3%
|
11,94%
|
9,2%
|
9,27%
|
16,89%
|
15,61%
|
10,58%
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
579
DKK Gemiddelde koersdoel
573,8
DKK Spread / Gemiddelde doel -0,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,84% | 4,45 mld. | | +4,53% | 149 mld. | | +34,66% | 130 mld. | | +19,57% | 130 mld. | | +12,90% | 62,82 mld. | | +7,65% | 41,04 mld. | | +94,65% | 35 mld. | | +6,26% | 32,1 mld. | | -9,78% | 32,1 mld. | | +3,97% | 27,31 mld. |
Elektrische componenten & apparatuur - Andere
|