Market Closed -
Nasdaq Copenhagen
10:59:55 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
321.5
DKK
|
+0.78%
|
|
+0.47%
|
-0.31%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,479
|
5,358
|
5,219
|
3,614
|
6,138
|
5,872
|
-
|
-
|
Enterprise Value (EV)
1 |
4,011
|
4,052
|
4,417
|
4,740
|
7,580
|
6,348
|
6,355
|
6,238
|
P/E ratio
|
12.5
x
|
14.4
x
|
11.2
x
|
8.18
x
|
8.06
x
|
8.8
x
|
7.87
x
|
7.56
x
|
Yield
|
2.48%
|
2.43%
|
3.05%
|
4.29%
|
3.09%
|
3.69%
|
3.65%
|
4.07%
|
Capitalization / Revenue
|
0.33
x
|
0.4
x
|
0.36
x
|
0.2
x
|
0.3
x
|
0.3
x
|
0.28
x
|
0.27
x
|
EV / Revenue
|
0.3
x
|
0.3
x
|
0.3
x
|
0.26
x
|
0.37
x
|
0.33
x
|
0.3
x
|
0.29
x
|
EV / EBITDA
|
3.97
x
|
3.09
x
|
3.59
x
|
3.37
x
|
4.07
x
|
3.67
x
|
3.43
x
|
3.33
x
|
EV / FCF
|
8.61
x
|
3.42
x
|
-25.7
x
|
-
|
28.8
x
|
3.95
x
|
14.5
x
|
7.73
x
|
FCF Yield
|
11.6%
|
29.3%
|
-3.89%
|
-
|
3.47%
|
25.3%
|
6.88%
|
12.9%
|
Price to Book
|
1.45
x
|
1.63
x
|
1.45
x
|
0.96
x
|
1.42
x
|
1.3
x
|
1.15
x
|
1.05
x
|
Nbr of stocks (in thousands)
|
20,174
|
20,029
|
19,881
|
19,369
|
18,944
|
18,265
|
-
|
-
|
Reference price
2 |
222.0
|
267.5
|
262.5
|
186.6
|
324.0
|
321.5
|
321.5
|
321.5
|
Announcement Date
|
12/18/19
|
12/21/20
|
12/21/21
|
12/16/22
|
12/19/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
13,453
|
13,295
|
14,694
|
18,118
|
20,244
|
19,489
|
21,038
|
21,387
|
EBITDA
1 |
1,011
|
1,310
|
1,232
|
1,407
|
1,862
|
1,728
|
1,853
|
1,872
|
EBIT
1 |
503
|
625.1
|
648.3
|
727
|
1,078
|
937.1
|
1,032
|
1,049
|
Operating Margin
|
3.74%
|
4.7%
|
4.41%
|
4.01%
|
5.33%
|
4.81%
|
4.9%
|
4.9%
|
Earnings before Tax (EBT)
1 |
472.7
|
529.9
|
615.9
|
683
|
1,042
|
906.5
|
1,002
|
1,027
|
Net income
1 |
360.1
|
378.3
|
472.1
|
447
|
786
|
689.9
|
766.1
|
791
|
Net margin
|
2.68%
|
2.85%
|
3.21%
|
2.47%
|
3.88%
|
3.54%
|
3.64%
|
3.7%
|
EPS
2 |
17.69
|
18.63
|
23.36
|
22.82
|
40.18
|
36.55
|
40.88
|
42.50
|
Free Cash Flow
1 |
466
|
1,186
|
-171.9
|
-
|
263
|
1,609
|
437
|
807
|
FCF margin
|
3.46%
|
8.92%
|
-1.17%
|
-
|
1.3%
|
8.26%
|
2.08%
|
3.77%
|
FCF Conversion (EBITDA)
|
46.08%
|
90.56%
|
-
|
-
|
14.12%
|
93.13%
|
23.59%
|
43.11%
|
FCF Conversion (Net income)
|
129.42%
|
313.47%
|
-
|
-
|
33.46%
|
233.22%
|
57.05%
|
102.02%
|
Dividend per Share
2 |
5.500
|
6.500
|
8.000
|
8.000
|
10.00
|
11.85
|
11.72
|
13.10
|
Announcement Date
|
12/18/19
|
12/21/20
|
12/21/21
|
12/16/22
|
12/19/23
|
-
|
-
|
-
|
Fiscal Period: September |
2021 Q4
|
2022 Q1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
4,024
|
4,146
|
-
|
4,962
|
5,304
|
4,722
|
5,250
|
4,974
|
EBITDA
1 |
320.3
|
318.6
|
-
|
547
|
392
|
405
|
462
|
478
|
EBIT
1 |
157.6
|
165.2
|
-
|
346
|
206
|
210
|
268
|
284
|
Operating Margin
|
3.92%
|
3.99%
|
-
|
6.97%
|
3.88%
|
4.45%
|
5.1%
|
5.71%
|
Earnings before Tax (EBT)
|
146
|
161.3
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
115.9
|
125.2
|
232
|
257
|
160
|
153
|
198
|
210
|
Net margin
|
2.88%
|
3.02%
|
-
|
5.18%
|
3.02%
|
3.24%
|
3.77%
|
4.22%
|
EPS
|
5.630
|
6.300
|
11.94
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/21/21
|
2/25/22
|
8/30/23
|
12/19/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
1,126
|
1,442
|
476
|
483
|
366
|
Net Cash position
1 |
467
|
1,306
|
802
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.8003
x
|
0.7744
x
|
0.2757
x
|
0.2604
x
|
0.1955
x
|
Free Cash Flow
1 |
466
|
1,186
|
-172
|
-
|
263
|
1,609
|
437
|
807
|
ROE (net income / shareholders' equity)
|
12.1%
|
11.8%
|
13.6%
|
12.1%
|
19.3%
|
15.5%
|
15.4%
|
14.5%
|
ROA (Net income/ Total Assets)
|
4.49%
|
4.51%
|
5.4%
|
4.33%
|
6.3%
|
6.04%
|
-
|
-
|
Assets
1 |
8,012
|
8,383
|
8,746
|
10,330
|
12,467
|
11,430
|
-
|
-
|
Book Value Per Share
2 |
153.0
|
164.0
|
181.0
|
195.0
|
228.0
|
248.0
|
280.0
|
307.0
|
Cash Flow per Share
2 |
46.20
|
78.50
|
23.30
|
-
|
56.30
|
127.0
|
63.80
|
84.30
|
Capex
1 |
474
|
408
|
643
|
840
|
839
|
709
|
778
|
760
|
Capex / Sales
|
3.52%
|
3.07%
|
4.38%
|
4.64%
|
4.14%
|
3.64%
|
3.7%
|
3.55%
|
Announcement Date
|
12/18/19
|
12/21/20
|
12/21/21
|
12/16/22
|
12/19/23
|
-
|
-
|
-
|
Last Close Price
321.5
DKK Average target price
435
DKK Spread / Average Target +35.30% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.31% | 841M | | -2.29% | 67.67B | | +2.13% | 59.37B | | +21.25% | 38.3B | | +11.23% | 30.73B | | +2.06% | 26.35B | | +22.89% | 22.01B | | +15.06% | 19.47B | | +22.99% | 17.6B | | +64.33% | 16.64B |
Other Construction & Engineering
|