JEUDAN A/S |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 206 DKK | -1.44% |
|
-2.37% | -10.04% |
| Feb. 21 | Jeudan A/S Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Nordic Stocks Moved Upward Thursday; EQT Climbed Highest | DJ |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 10,488 | 13,969 | 13,747 | 15,240 | 13,291 | 12,684 |
| Enterprise Value (EV) 1 | 26,176 | 31,178 | 32,219 | 33,528 | 32,922 | 33,557 |
| P/E ratio | 17.6 x | 16.6 x | 30.5 x | 6.48 x | 3.96 x | -15.3 x |
| Yield | 1.27% | - | 0.97% | 0.87% | 1.25% | 1.31% |
| Capitalization / Revenue | 6.62 x | 8.92 x | 8.96 x | 8.4 x | 6.64 x | 7.39 x |
| EV / Revenue | 16.5 x | 19.9 x | 21 x | 18.5 x | 16.5 x | 19.5 x |
| EV / EBITDA | 30.6 x | 36.3 x | 37.8 x | 37.4 x | 32.6 x | 29.9 x |
| EV / FCF | 71.2 x | 94.5 x | 58.5 x | 56.4 x | -29.7 x | -191 x |
| FCF Yield | 1.4% | 1.06% | 1.71% | 1.77% | -3.37% | -0.52% |
| Price to Book | 1.56 x | 1.88 x | 1.75 x | 1.51 x | 1 x | 1.03 x |
| Nbr of stocks (in thousands) | 55,432 | 55,432 | 55,432 | 55,417 | 55,377 | 55,391 |
| Reference price 2 | 189.2 | 252.0 | 248.0 | 275.0 | 240.0 | 229.0 |
| Announcement Date | 3/1/19 | 3/3/20 | 3/2/21 | 3/4/22 | 2/28/23 | 2/21/24 |
1DKK in Million2DKK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,583 | 1,566 | 1,534 | 1,814 | 2,001 | 1,717 |
| EBITDA 1 | 856.5 | 860 | 853.2 | 896.5 | 1,010 | 1,121 |
| EBIT 1 | 834 | 835.9 | 834.4 | 876.4 | 989.5 | 1,094 |
| Operating Margin | 52.67% | 53.38% | 54.39% | 48.32% | 49.46% | 63.73% |
| Earnings before Tax (EBT) 1 | 765.5 | 1,080 | 578.2 | 3,016 | 4,313 | -1,063 |
| Net income 1 | 596.9 | 841.7 | 450.9 | 2,352 | 3,359 | -828.3 |
| Net margin | 37.7% | 53.76% | 29.39% | 129.68% | 167.9% | -48.23% |
| EPS 2 | 10.77 | 15.18 | 8.136 | 42.45 | 60.65 | -14.95 |
| Free Cash Flow 1 | 367.7 | 330 | 550.6 | 594.4 | -1,110 | -175.9 |
| FCF margin | 23.22% | 21.07% | 35.89% | 32.78% | -55.49% | -10.24% |
| FCF Conversion (EBITDA) | 42.93% | 38.37% | 64.53% | 66.31% | - | - |
| FCF Conversion (Net income) | 61.6% | 39.2% | 122.11% | 25.28% | - | - |
| Dividend per Share 2 | 2.400 | - | 2.400 | 2.400 | 3.000 | 3.000 |
| Announcement Date | 3/1/19 | 3/3/20 | 3/2/21 | 3/4/22 | 2/28/23 | 2/21/24 |
1DKK in Million2DKK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 15,688 | 17,209 | 18,472 | 18,288 | 19,631 | 20,872 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 18.32 x | 20.01 x | 21.65 x | 20.4 x | 19.44 x | 18.62 x |
| Free Cash Flow 1 | 368 | 330 | 551 | 594 | -1,110 | -176 |
| ROE (net income / shareholders' equity) | 9.22% | 11.9% | 5.9% | 26.2% | 28.7% | -6.47% |
| ROA (Net income/ Total Assets) | 2.18% | 2.05% | 1.88% | 1.83% | 1.81% | 1.86% |
| Assets 1 | 27,404 | 41,056 | 23,926 | 128,830 | 185,834 | -44,597 |
| Book Value Per Share 2 | 121.0 | 134.0 | 142.0 | 182.0 | 240.0 | 222.0 |
| Cash Flow per Share 2 | 0.0500 | 0.0300 | 0.0200 | 0.0300 | 0.2500 | 0.5100 |
| Capex 1 | 13.8 | 22.8 | 9.88 | 20.4 | 27.4 | 20.9 |
| Capex / Sales | 0.87% | 1.46% | 0.64% | 1.13% | 1.37% | 1.22% |
| Announcement Date | 3/1/19 | 3/3/20 | 3/2/21 | 3/4/22 | 2/28/23 | 2/21/24 |
1DKK in Million2DKK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -10.04% | 1.63B | |
| +36.16% | 27.94B | |
| -13.74% | 26.97B | |
| +25.00% | 26.95B | |
| -0.71% | 25.32B | |
| +44.49% | 22.58B | |
| +2.78% | 19.59B | |
| +1.45% | 19.52B | |
| +28.54% | 16.23B | |
| -14.80% | 14.98B |
- Stock Market
- Equities
- JDAN Stock
- Financials Jeudan A/S
