Market Closed -
Nasdaq Copenhagen
04:45:40 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
4,900
DKK
|
-2.00%
|
|
-2.00%
|
+9.38%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
417.1
|
571.9
|
561.8
|
709.8
|
686.3
|
753.5
|
Enterprise Value (EV)
1 |
444.3
|
502
|
494.3
|
-66.13
|
-242.1
|
-275.9
|
P/E ratio
|
5.25
x
|
6.7
x
|
9.42
x
|
7.67
x
|
15.8
x
|
5.13
x
|
Yield
|
1.21%
|
1.47%
|
1.5%
|
1.18%
|
1.23%
|
2.23%
|
Capitalization / Revenue
|
2.12
x
|
2.77
x
|
3.09
x
|
3.12
x
|
3.66
x
|
2.25
x
|
EV / Revenue
|
2.26
x
|
2.43
x
|
2.72
x
|
-0.29
x
|
-1.29
x
|
-0.82
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.73
x
|
0.88
x
|
0.8
x
|
0.9
x
|
0.84
x
|
0.79
x
|
Nbr of stocks (in thousands)
|
168
|
168
|
168
|
168
|
168
|
168
|
Reference price
2 |
2,480
|
3,400
|
3,340
|
4,220
|
4,080
|
4,480
|
Announcement Date
|
2/20/19
|
2/19/20
|
2/22/21
|
2/21/22
|
2/22/23
|
2/21/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
196.9
|
206.7
|
182
|
227.6
|
187.6
|
334.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
93.23
|
105.3
|
75.51
|
116.7
|
55.22
|
191
|
Net income
1 |
79.43
|
85.33
|
59.65
|
92.5
|
43.48
|
146.9
|
Net margin
|
40.34%
|
41.29%
|
32.78%
|
40.64%
|
23.17%
|
43.92%
|
EPS
2 |
472.3
|
507.3
|
354.6
|
549.9
|
258.5
|
873.3
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
30.00
|
50.00
|
50.00
|
50.00
|
50.00
|
100.0
|
Announcement Date
|
2/20/19
|
2/19/20
|
2/22/21
|
2/21/22
|
2/22/23
|
2/21/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
27.2
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
69.9
|
67.5
|
776
|
928
|
1,029
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14.6%
|
14%
|
8.83%
|
12.4%
|
5.42%
|
16.5%
|
ROA (Net income/ Total Assets)
|
2.39%
|
2.22%
|
1.36%
|
1.9%
|
0.83%
|
2.59%
|
Assets
1 |
3,317
|
3,839
|
4,375
|
4,873
|
5,251
|
5,669
|
Book Value Per Share
2 |
3,387
|
3,864
|
4,169
|
4,669
|
4,874
|
5,697
|
Cash Flow per Share
2 |
396.0
|
533.0
|
556.0
|
4,825
|
5,712
|
6,348
|
Capex
1 |
0.7
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
0.36%
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/20/19
|
2/19/20
|
2/22/21
|
2/21/22
|
2/22/23
|
2/21/24
|
|
1st Jan change
|
Capi.
|
---|
| +9.38% | 118M | | +16.61% | 210B | | +2.39% | 73.14B | | +7.99% | 54.82B | | +13.25% | 47B | | +1.36% | 47.1B | | +19.29% | 44.81B | | +10.93% | 36.6B | | -16.21% | 35.14B | | -96.60% | 32.24B |
Commercial Banks
|