Stock NNIT NNIT A/S
Add to a list
To use this feature you must be a member
Log inSign up

Financials NNIT A/S

Equities

NNIT

DK0060580512

IT Services & Consulting

Market Closed - Nasdaq Copenhagen
Other stock markets
 10:59:59 2024-04-26 am EDT 		5-day change 1st Jan Change
108 DKK +0.56% Intraday chart for NNIT A/S +1.12% +28.42%
Mar. 14 NNIT A/S Appoints Christian Kanstrup as Member of Board of Directors and Announces Composition of Board of Directors and Board Committees CI
Feb. 20 NNIT A/S Provides Earnings Guidance for the Year of 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,738 2,990 2,835 1,628 2,089 2,686 - -
Enterprise Value (EV) 1 3,201 3,413 3,348 2,511 2,166 2,551 2,364 2,111
P/E ratio 15.2 x 40 x -383 x -8.08 x 70.1 x 21.3 x 13 x 9 x
Yield 3.58% 2.47% - - - 1.05% 1.58% 4%
Capitalization / Revenue 0.9 x 1.06 x 0.99 x 1.09 x 1.21 x 1.39 x 1.24 x 1.07 x
EV / Revenue 1.05 x 1.21 x 1.16 x 1.67 x 1.25 x 1.32 x 1.1 x 0.84 x
EV / EBITDA 6.43 x 8.55 x 9.27 x -11.4 x 28.9 x 11.6 x 7.45 x 4.94 x
EV / FCF 13.2 x 23.9 x 22.8 x - -19.9 x 30.9 x 10.8 x 7.41 x
FCF Yield 7.56% 4.19% 4.39% - -5.03% 3.24% 9.27% 13.5%
Price to Book 2.38 x 2.68 x 2.51 x 1.45 x 2.54 x 2.91 x 2.38 x 1.86 x
Nbr of stocks (in thousands) 24,536 24,591 24,694 24,779 24,838 24,869 - -
Reference price 2 111.6 121.6 114.8 65.70 84.10 108.0 108.0 108.0
Announcement Date 1/29/20 1/29/21 1/28/22 3/23/23 2/19/24 - - -
1DKK in Million2DKK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,058 2,830 2,877 1,500 1,728 1,927 2,158 2,511
EBITDA 1 497.6 399 361 -221 75 220.4 317.2 427
EBIT 1 239 165 142 -285 47 174.1 272.4 386
Operating Margin 7.82% 5.83% 4.94% -19% 2.72% 9.04% 12.62% 15.37%
Earnings before Tax (EBT) 1 231 102 -25 -294 6 162.8 266.8 383
Net income 1 182.7 76 -7 -202 30 124.7 206.8 299
Net margin 5.97% 2.69% -0.24% -13.47% 1.74% 6.47% 9.58% 11.91%
EPS 2 7.360 3.040 -0.3000 -8.130 1.200 5.075 8.280 12.00
Free Cash Flow 1 242 143 147 - -109 82.6 219 285
FCF margin 7.91% 5.05% 5.11% - -6.31% 4.29% 10.15% 11.35%
FCF Conversion (EBITDA) 48.63% 35.84% 40.72% - - 37.49% 69.04% 66.74%
FCF Conversion (Net income) 132.46% 188.16% - - - 66.22% 105.9% 95.32%
Dividend per Share 2 4.000 3.000 - - - 1.130 1.705 4.320
Announcement Date 1/29/20 1/29/21 1/28/22 3/23/23 2/19/24 - - -
1DKK in Million2DKK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 698 738 701 - 738 413 413 453 449 479 476 505 500
EBITDA 1 75 90 - - - 19 2 - 37 48 54.1 55.5 68.1
EBIT 1 21 37 -9 - 30 - - 10 - 40 46 47 60
Operating Margin 3.01% 5.01% -1.28% - 4.07% - - 2.21% - 8.35% 9.66% 9.31% 12%
Earnings before Tax (EBT) -4 -21 - - - - - - - - - - -
Net income -10 - - -47 - - - - - - - - -
Net margin -1.43% - - - - - - - - - - - -
EPS -0.0300 -0.2100 - -1.920 - - - - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 11/3/21 1/28/22 5/6/22 8/12/22 11/2/22 5/4/23 8/30/23 11/9/23 2/19/24 - - - -
1DKK in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 463 423 513 883 77 - - -
Net Cash position 1 - - - - - 135 322 575
Leverage (Debt/EBITDA) 0.9305 x 1.06 x 1.421 x -3.995 x 1.027 x - - -
Free Cash Flow 1 242 143 147 - -109 82.6 219 285
ROE (net income / shareholders' equity) 16.2% 6.6% 3.15% 3.69% 9.14% 15.1% 20.1% 23%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 46.80 45.40 45.80 45.40 33.10 37.10 45.40 58.00
Cash Flow per Share 2 18.50 21.10 9.740 - -8.080 5.100 10.10 12.40
Capex 1 167 135 96 - 70 29.4 33.4 25.1
Capex / Sales 5.46% 4.77% 3.34% - 4.05% 1.53% 1.55% 1%
Announcement Date 1/29/20 1/29/21 1/28/22 3/23/23 2/19/24 - - -
1DKK in Million2DKK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for NNIT A/S

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
108 DKK
Average target price
137.5 DKK
Spread / Average Target
+27.31%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
NNIT A/S Stock NNIT A/S
+28.42% 385M
ACCENTURE PLC Stock Accenture plc
-12.23% 194B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+0.74% 166B
IBM Stock IBM
+2.19% 153B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+4.34% 99.85B
RELX PLC Stock RELX PLC
+7.04% 77.56B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+19.09% 73.55B
INFOSYS LIMITED Stock Infosys Limited
-7.30% 71B
SNOWFLAKE INC. Stock Snowflake Inc.
-20.54% 52.81B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
+0.53% 47.86B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. NNIT Stock
  4. Financials NNIT A/S