Market Closed -
Nasdaq Copenhagen
10:21:34 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
505
DKK
|
-0.98%
|
|
-3.81%
|
+13.23%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
676.9
|
679.5
|
773.9
|
902.9
|
946.6
|
1,199
|
Enterprise Value (EV)
1 |
694.1
|
694.3
|
603
|
-209.3
|
-190.8
|
-70.8
|
P/E ratio
|
9.36
x
|
6.14
x
|
15.3
x
|
7.79
x
|
7.29
x
|
5.01
x
|
Yield
|
2.37%
|
3.15%
|
-
|
2.53%
|
2.84%
|
6.73%
|
Capitalization / Revenue
|
1.95
x
|
1.71
x
|
2.35
x
|
2.16
x
|
2.08
x
|
1.88
x
|
EV / Revenue
|
2
x
|
1.75
x
|
1.83
x
|
-0.5
x
|
-0.42
x
|
-0.11
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.65
x
|
0.6
x
|
0.66
x
|
0.7
x
|
0.68
x
|
0.74
x
|
Nbr of stocks (in thousands)
|
2,675
|
2,675
|
2,687
|
2,687
|
2,689
|
2,689
|
Reference price
2 |
253.0
|
254.0
|
288.0
|
336.0
|
352.0
|
446.0
|
Announcement Date
|
2/6/19
|
2/5/20
|
2/23/21
|
2/9/22
|
2/8/23
|
2/20/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
347.7
|
396.9
|
329.5
|
418
|
455.6
|
637.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
84.97
|
138.2
|
60.38
|
143.4
|
160.8
|
314.5
|
Net income
1 |
72.34
|
111.2
|
50.66
|
116.1
|
129.9
|
239.4
|
Net margin
|
20.81%
|
28.02%
|
15.37%
|
27.77%
|
28.52%
|
37.52%
|
EPS
2 |
27.04
|
41.39
|
18.85
|
43.15
|
48.32
|
89.01
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
6.000
|
8.000
|
-
|
8.500
|
10.00
|
30.00
|
Announcement Date
|
2/6/19
|
2/5/20
|
2/23/21
|
2/9/22
|
2/8/23
|
2/20/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
17.3
|
14.8
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
171
|
1,112
|
1,137
|
1,270
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.02%
|
10.2%
|
4.38%
|
9.42%
|
9.66%
|
15.9%
|
ROA (Net income/ Total Assets)
|
0.79%
|
1.14%
|
0.47%
|
1.01%
|
1.09%
|
1.88%
|
Assets
1 |
9,148
|
9,796
|
10,727
|
11,450
|
11,929
|
12,754
|
Book Value Per Share
2 |
390.0
|
425.0
|
436.0
|
480.0
|
520.0
|
599.0
|
Cash Flow per Share
2 |
62.30
|
73.70
|
68.20
|
449.0
|
503.0
|
553.0
|
Capex
1 |
21.1
|
6.25
|
-
|
-
|
-
|
-
|
Capex / Sales
|
6.08%
|
1.58%
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/19
|
2/5/20
|
2/23/21
|
2/9/22
|
2/8/23
|
2/20/24
|
|
1st Jan change
|
Capi.
|
---|
| +13.23% | 194M | | +16.61% | 210B | | +2.39% | 73.14B | | +7.99% | 54.82B | | +1.36% | 47.1B | | +13.25% | 47B | | +19.29% | 44.81B | | +10.93% | 36.6B | | -16.21% | 35.14B | | -96.60% | 32.24B |
Commercial Banks
|