Beurs gesloten -
Nasdaq Copenhagen
16:59:40 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
533
DKK
|
+0,76%
|
|
+2,50%
|
+18,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.022
|
34.414
|
35.326
|
24.578
|
22.579
|
26.678
|
-
|
-
|
Bedrijfswaarde
1 |
32.727
|
36.607
|
38.862
|
29.038
|
29.005
|
32.691
|
32.526
|
32.384
|
K/w-verhouding
|
26,5
x
|
29,3
x
|
27,8
x
|
21,4
x
|
20,6
x
|
20,2
x
|
18,5
x
|
16,7
x
|
Dividendrendement
|
2%
|
1,91%
|
1,97%
|
2,93%
|
-
|
3,6%
|
2,9%
|
3,18%
|
Marktkapitalisatie/omzet
|
3,9
x
|
4,55
x
|
4,04
x
|
2,14
x
|
1,75
x
|
1,77
x
|
1,7
x
|
1,64
x
|
Bedrijfswaarde/omzet
|
4,25
x
|
4,84
x
|
4,44
x
|
2,53
x
|
2,24
x
|
2,17
x
|
2,07
x
|
1,99
x
|
Bedrijfswaarde/EBITDA
|
18
x
|
19,7
x
|
19,2
x
|
14,5
x
|
13,1
x
|
12,3
x
|
11,5
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
28,2
x
|
25,1
x
|
29,3
x
|
44
x
|
24,7
x
|
27
x
|
22,3
x
|
20,2
x
|
FCF Yield
|
3,54%
|
3,98%
|
3,41%
|
2,27%
|
4,05%
|
3,7%
|
4,48%
|
4,95%
|
Price to Book
|
9,87
x
|
10,6
x
|
10,8
x
|
4,82
x
|
3,94
x
|
4,06
x
|
3,78
x
|
3,57
x
|
Aantal aandelen (in duizenden)
|
49.216
|
48.704
|
47.919
|
49.623
|
50.053
|
50.053
|
-
|
-
|
Referentieprijs
2 |
610,0
|
706,6
|
737,2
|
495,3
|
451,1
|
533,0
|
533,0
|
533,0
|
Datum van publicatie
|
10/03/20
|
3/03/21
|
1/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.692
|
7.557
|
8.746
|
11.487
|
12.927
|
15.076
|
15.682
|
16.272
|
EBITDA
1 |
1.814
|
1.861
|
2.020
|
1.997
|
2.208
|
2.660
|
2.820
|
3.023
|
Bedrijfsresultaat (EBIT)
1 |
1.469
|
1.515
|
1.652
|
1.516
|
1.638
|
1.970
|
2.126
|
2.298
|
Operationele Marge
|
19,1%
|
20,05%
|
18,89%
|
13,2%
|
12,67%
|
13,07%
|
13,55%
|
14,12%
|
Resultaat voor belastingen (EBT)
1 |
1.458
|
1.505
|
1.647
|
1.785
|
1.406
|
1.636
|
1.819
|
2.007
|
Nettowinst (verlies)
1 |
1.140
|
1.198
|
1.298
|
1.492
|
1.095
|
1.316
|
1.459
|
1.619
|
Nettomarge
|
14,82%
|
15,85%
|
14,84%
|
12,99%
|
8,47%
|
8,73%
|
9,3%
|
9,95%
|
WPA
2 |
23,00
|
24,10
|
26,50
|
23,10
|
21,90
|
26,37
|
28,87
|
31,96
|
Free Cash Flow
1 |
1.159
|
1.458
|
1.327
|
660
|
1.175
|
1.209
|
1.458
|
1.602
|
FCF-marge
|
15,06%
|
19,29%
|
15,17%
|
5,75%
|
9,09%
|
8,02%
|
9,29%
|
9,84%
|
Kasstroomconversie (ebitda)
|
63,87%
|
78,34%
|
65,69%
|
33,05%
|
53,22%
|
45,45%
|
51,69%
|
52,98%
|
Kasstroomconversie (nettowinst)
|
101,63%
|
121,7%
|
102,23%
|
44,24%
|
107,31%
|
91,85%
|
99,89%
|
98,91%
|
Dividend per aandeel
2 |
12,20
|
13,50
|
14,50
|
14,50
|
-
|
19,20
|
15,44
|
16,94
|
Datum van publicatie
|
10/03/20
|
3/03/21
|
1/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
1 |
3.901
|
3.566
|
3.991
|
3.905
|
2.407
|
4.841
|
2.162
|
3.211
|
3.296
|
2.818
|
2.552
|
3.595
|
6.147
|
3.336
|
3.444
|
-
|
3.199
|
4.320
|
7.566
|
4.052
|
3.593
|
7.713
|
3.447
|
EBITDA
1 |
-
|
-
|
-
|
-
|
397
|
-
|
317
|
623
|
612
|
445
|
302
|
674
|
-
|
651
|
581
|
-
|
376
|
820,3
|
-
|
738,1
|
569,4
|
-
|
222,6
|
Bedrijfsresultaat (EBIT)
1 |
759
|
663
|
852
|
750
|
306
|
902
|
209
|
511
|
490
|
307
|
174
|
536
|
710
|
507
|
421
|
928
|
210
|
698
|
875,2
|
620,9
|
453
|
1.044
|
222,6
|
Operationele Marge
|
19,46%
|
18,59%
|
21,35%
|
19,21%
|
12,71%
|
18,63%
|
9,67%
|
15,91%
|
14,87%
|
10,89%
|
6,82%
|
14,91%
|
11,55%
|
15,2%
|
12,22%
|
-
|
6,56%
|
16,16%
|
11,57%
|
15,32%
|
12,61%
|
13,54%
|
6,46%
|
Resultaat voor belastingen (EBT)
1 |
758
|
648
|
857
|
749
|
298
|
898
|
195
|
851
|
474
|
265
|
123
|
480
|
603
|
461
|
342
|
-
|
126
|
589,5
|
710
|
516
|
375,3
|
879
|
132,3
|
Nettowinst (verlies)
1 |
599
|
505
|
693
|
594
|
230
|
704
|
155
|
772
|
381
|
184
|
98
|
388
|
486
|
363
|
246
|
609
|
100
|
490,9
|
-
|
428,7
|
297,9
|
-
|
102,5
|
Nettomarge
|
15,36%
|
14,16%
|
17,36%
|
15,21%
|
9,56%
|
14,54%
|
7,17%
|
24,04%
|
11,56%
|
6,53%
|
3,84%
|
10,79%
|
7,91%
|
10,88%
|
7,14%
|
-
|
3,13%
|
11,36%
|
-
|
10,58%
|
8,29%
|
-
|
2,97%
|
WPA
2 |
12,10
|
10,10
|
14,00
|
12,30
|
4,440
|
14,20
|
3,200
|
15,60
|
7,700
|
-
|
2,000
|
7,800
|
9,800
|
7,300
|
4,800
|
12,10
|
2,000
|
9,812
|
-
|
8,570
|
5,954
|
-
|
2,042
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/03/20
|
18/08/20
|
3/03/21
|
23/08/21
|
1/03/22
|
1/03/22
|
28/04/22
|
17/08/22
|
18/10/22
|
1/03/23
|
27/04/23
|
22/08/23
|
22/08/23
|
8/11/23
|
28/02/24
|
28/02/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.705
|
2.193
|
3.536
|
4.460
|
6.426
|
6.013
|
5.847
|
5.705
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,491
x
|
1,178
x
|
1,75
x
|
2,233
x
|
2,91
x
|
2,261
x
|
2,074
x
|
1,888
x
|
Free Cash Flow
1 |
1.159
|
1.458
|
1.327
|
660
|
1.175
|
1.209
|
1.458
|
1.602
|
ROE (netto-inkomsten/eigen vermogen)
|
38%
|
37%
|
40%
|
35%
|
20%
|
21,2%
|
21,4%
|
22,5%
|
ROA (netto-inkomsten/totale activa)
|
13,8%
|
14,3%
|
13,5%
|
11,8%
|
6,79%
|
7,11%
|
7,23%
|
7,61%
|
Totale activa
1 |
8.263
|
8.399
|
9.610
|
12.694
|
16.126
|
18.523
|
20.174
|
21.265
|
Nettoactief per aandeel
2 |
61,80
|
67,00
|
68,20
|
103,0
|
115,0
|
131,0
|
141,0
|
149,0
|
Cashflow per aandeel
2 |
28,20
|
35,40
|
35,90
|
22,60
|
35,70
|
43,10
|
43,50
|
45,70
|
Capex
1 |
344
|
280
|
426
|
475
|
602
|
937
|
874
|
894
|
Capex/omzet
|
4,47%
|
3,71%
|
4,87%
|
4,14%
|
4,66%
|
6,21%
|
5,58%
|
5,5%
|
Datum van publicatie
|
10/03/20
|
3/03/21
|
1/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
533
DKK Gemiddelde koersdoel
523
DKK Spread / Gemiddelde doel -1,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,16% | 3,82 mld. | | +384,45% | 67,41 mld. | | -0,59% | 55,17 mld. | | +7,57% | 47,58 mld. | | -12,53% | 36,89 mld. | | 0,00% | 23,13 mld. | | +12,68% | 19,06 mld. | | -25,17% | 18,42 mld. | | +3,94% | 17,59 mld. | | +6,29% | 15,06 mld. |
Brouwers - Andere
|