Beurs gesloten -
Nasdaq Copenhagen
16:59:49 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.178
DKK
|
-0,51%
|
|
-3,44%
|
+18,81%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.008
|
16.101
|
24.967
|
25.538
|
25.968
|
30.991
|
-
|
-
|
Bedrijfswaarde
1 |
15.008
|
16.101
|
24.967
|
25.538
|
25.968
|
30.991
|
30.991
|
30.991
|
K/w-verhouding
|
15,3
x
|
17,3
x
|
20,5
x
|
17,8
x
|
12,2
x
|
13,1
x
|
12,9
x
|
12,2
x
|
Dividendrendement
|
2,14%
|
1,26%
|
0,8%
|
0,74%
|
1,01%
|
1,1%
|
1,15%
|
1,02%
|
Marktkapitalisatie/omzet
|
7,09
x
|
7,39
x
|
10,3
x
|
8,92
x
|
6,78
x
|
7,56
x
|
7,52
x
|
7,32
x
|
Bedrijfswaarde/omzet
|
7,09
x
|
7,39
x
|
10,3
x
|
8,92
x
|
6,78
x
|
7,56
x
|
7,52
x
|
7,32
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,97
x
|
1,98
x
|
2,86
x
|
2,81
x
|
2,54
x
|
2,66
x
|
2,53
x
|
2,32
x
|
Aantal aandelen (in duizenden)
|
29.198
|
29.063
|
28.437
|
26.939
|
26.190
|
26.308
|
-
|
-
|
Referentieprijs
2 |
514,0
|
554,0
|
878,0
|
948,0
|
991,5
|
1.178
|
1.178
|
1.178
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.116
|
2.179
|
2.433
|
2.862
|
3.828
|
4.097
|
4.122
|
4.232
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.311
|
1.391
|
1.616
|
1.971
|
2.865
|
3.065
|
2.995
|
2.964
|
Operationele Marge
|
61,96%
|
63,84%
|
66,42%
|
68,87%
|
74,85%
|
74,81%
|
72,66%
|
70,04%
|
Resultaat voor belastingen (EBT)
1 |
1.245
|
1.144
|
1.538
|
1.880
|
2.837
|
3.038
|
2.955
|
3.007
|
Nettowinst (verlies)
1 |
978,3
|
919,7
|
1.229
|
1.495
|
2.155
|
2.308
|
2.216
|
2.256
|
Nettomarge
|
46,23%
|
42,21%
|
50,52%
|
52,23%
|
56,31%
|
56,33%
|
53,77%
|
53,31%
|
WPA
2 |
33,50
|
32,00
|
42,76
|
53,40
|
81,00
|
89,84
|
91,33
|
96,69
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
11,00
|
7,000
|
7,000
|
7,000
|
10,00
|
13,00
|
13,50
|
12,00
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
651
|
674
|
684
|
704
|
799
|
849
|
947
|
989
|
1.043
|
1.040
|
1.020
|
1.015
|
1.023
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
434
|
464
|
458
|
486
|
563
|
622
|
703
|
752
|
788
|
793
|
761
|
762
|
749
|
Operationele Marge
|
66,67%
|
68,84%
|
66,96%
|
69,03%
|
70,46%
|
73,26%
|
74,23%
|
76,04%
|
75,55%
|
76,25%
|
74,61%
|
75,07%
|
73,22%
|
Resultaat voor belastingen (EBT)
1 |
433
|
449
|
442
|
420
|
569
|
595
|
691
|
738,6
|
812
|
811
|
757
|
746
|
724
|
Nettowinst (verlies)
1 |
354
|
358,9
|
348
|
329
|
459
|
455
|
525
|
560,7
|
614
|
616
|
567
|
560
|
543
|
Nettomarge
|
54,38%
|
53,25%
|
50,88%
|
46,73%
|
57,45%
|
53,59%
|
55,44%
|
56,7%
|
58,87%
|
59,23%
|
55,59%
|
55,17%
|
53,08%
|
WPA
2 |
4,261
|
12,70
|
12,60
|
12,00
|
16,52
|
16,70
|
18,60
|
20,40
|
25,30
|
23,30
|
20,60
|
20,40
|
19,80
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/02/22
|
27/04/22
|
3/08/22
|
26/10/22
|
1/02/23
|
26/04/23
|
2/08/23
|
25/10/23
|
31/01/24
|
24/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,2%
|
11,7%
|
14,6%
|
16,6%
|
21,8%
|
21,7%
|
20,1%
|
19,1%
|
ROA (netto-inkomsten/totale activa)
|
1,8%
|
1,7%
|
2,13%
|
2,2%
|
2,9%
|
3,12%
|
2,93%
|
2,99%
|
Totale activa
1 |
54.348
|
54.101
|
57.609
|
67.950
|
74.318
|
74.089
|
75.587
|
75.551
|
Nettoactief per aandeel
2 |
260,0
|
280,0
|
307,0
|
337,0
|
391,0
|
442,0
|
466,0
|
507,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Laatste slotkoers
1.178
DKK Gemiddelde koersdoel
1.300
DKK Spread / Gemiddelde doel +10,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,81% | 4,48 mld. | | +16,61% | 208 mld. | | +4,26% | 74,42 mld. | | +7,60% | 55,3 mld. | | +3,95% | 48,03 mld. | | +13,21% | 47,15 mld. | | +25,00% | 45 mld. | | +10,31% | 36,77 mld. | | -16,09% | 35,19 mld. | | -96,60% | 32,25 mld. |
Commerciële banken
|