Beurs gesloten -
Nasdaq Copenhagen
16:59:42 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
127,8
DKK
|
+2,90%
|
|
+0,63%
|
+19,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.953
|
7.351
|
10.275
|
12.847
|
12.546
|
14.462
|
-
|
-
|
Bedrijfswaarde
1 |
7.953
|
7.351
|
10.275
|
12.847
|
12.546
|
14.462
|
14.462
|
14.462
|
K/w-verhouding
|
7,89
x
|
10,7
x
|
7,89
x
|
9,5
x
|
5,36
x
|
6,69
x
|
7,53
x
|
7,9
x
|
Dividendrendement
|
5,41%
|
2,51%
|
5,98%
|
4,23%
|
9,38%
|
7,33%
|
6,76%
|
6,28%
|
Marktkapitalisatie/omzet
|
2,38
x
|
2,21
x
|
2,69
x
|
3,1
x
|
2,22
x
|
2,54
x
|
2,65
x
|
2,72
x
|
Bedrijfswaarde/omzet
|
2,38
x
|
2,21
x
|
2,69
x
|
3,1
x
|
2,22
x
|
2,54
x
|
2,65
x
|
2,72
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,89
x
|
0,77
x
|
0,96
x
|
-
|
0,98
x
|
1,06
x
|
1,01
x
|
0,96
x
|
Aantal aandelen (in duizenden)
|
122.916
|
122.927
|
122.911
|
120.742
|
117.689
|
116.438
|
-
|
-
|
Referentieprijs
2 |
64,70
|
59,80
|
83,60
|
106,4
|
106,6
|
124,2
|
124,2
|
124,2
|
Datum van publicatie
|
6/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.338
|
3.326
|
3.818
|
4.145
|
5.658
|
5.701
|
5.457
|
5.316
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.324
|
1.227
|
1.581
|
1.808
|
3.108
|
2.995
|
2.696
|
2.477
|
Operationele Marge
|
39,66%
|
36,89%
|
41,41%
|
43,62%
|
54,93%
|
52,53%
|
49,4%
|
46,6%
|
Resultaat voor belastingen (EBT)
1 |
1.302
|
918
|
1.701
|
1.730
|
3.141
|
2.923
|
2.453
|
2.227
|
Nettowinst (verlies)
1 |
1.059
|
737
|
1.368
|
1.370
|
2.374
|
2.147
|
1.827
|
1.657
|
Nettomarge
|
31,73%
|
22,16%
|
35,83%
|
33,05%
|
41,96%
|
37,66%
|
33,48%
|
31,17%
|
WPA
2 |
8,200
|
5,600
|
10,60
|
11,20
|
19,90
|
18,57
|
16,50
|
15,73
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,500
|
1,500
|
5,000
|
4,500
|
10,00
|
9,100
|
8,400
|
7,800
|
Datum van publicatie
|
6/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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 |
931
|
977
|
915
|
868
|
1.021
|
1.342
|
1.357
|
1.414
|
1.486
|
1.400
|
1.500
|
1.429
|
1.390
|
1.382
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
418
|
407
|
322
|
284
|
470
|
732
|
729
|
790
|
879
|
709
|
831
|
750
|
754
|
659
|
Operationele Marge
|
44,9%
|
41,66%
|
35,19%
|
32,72%
|
46,03%
|
54,55%
|
53,72%
|
55,87%
|
59,15%
|
50,64%
|
55,4%
|
52,48%
|
54,24%
|
47,68%
|
Resultaat voor belastingen (EBT)
1 |
433
|
412
|
329
|
279
|
447
|
675
|
727
|
795
|
904
|
714
|
831
|
740
|
729
|
622
|
Nettowinst (verlies)
1 |
332
|
334
|
276
|
231
|
350
|
536
|
557
|
621
|
693
|
550
|
613
|
544
|
535
|
455
|
Nettomarge
|
35,66%
|
34,19%
|
30,16%
|
26,61%
|
34,28%
|
39,94%
|
41,05%
|
43,92%
|
46,64%
|
39,29%
|
40,87%
|
38,07%
|
38,49%
|
32,92%
|
WPA
2 |
2,700
|
2,600
|
2,200
|
1,700
|
2,900
|
4,400
|
4,500
|
5,100
|
5,700
|
4,500
|
5,210
|
4,620
|
4,550
|
3,860
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
10/02/22
|
5/05/22
|
18/08/22
|
3/11/22
|
9/02/23
|
3/05/23
|
17/08/23
|
1/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
7,4%
|
12,9%
|
12,5%
|
19,7%
|
16,5%
|
13,8%
|
12,5%
|
ROA (netto-inkomsten/totale activa)
|
1,1%
|
0,7%
|
1,2%
|
-
|
1,8%
|
-
|
-
|
-
|
Totale activa
1 |
96.273
|
105.286
|
114.000
|
-
|
131.889
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
72,40
|
78,10
|
87,00
|
-
|
109,0
|
117,0
|
123,0
|
129,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
124,2
DKK Gemiddelde koersdoel
125
DKK Spread / Gemiddelde doel +0,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,89% | 2,07 mld. | | +12,35% | 551 mld. | | +9,33% | 291 mld. | | +10,73% | 249 mld. | | +21,33% | 208 mld. | | +16,78% | 171 mld. | | +10,32% | 166 mld. | | +10,94% | 162 mld. | | -10,36% | 138 mld. | | +1,01% | 138 mld. |
Banken - Andere
|