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

Financials Rockwool A/S

Equities

ROCK B

DK0010219153

Construction Supplies & Fixtures

Market Closed - Nasdaq Copenhagen
Other stock markets
 10:59:45 2024-04-26 am EDT 		5-day change 1st Jan Change
2,336 DKK +3.82% Intraday chart for Rockwool A/S +4.85% +18.22%
Apr. 10 Rockwool A/S Approves Dividend CI
Apr. 10 Transcript : Rockwool A/S - Shareholder/Analyst Call

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,337 6,253 7,593 4,717 5,704 6,714 - -
Enterprise Value (EV) 1 4,125 6,158 7,517 4,740 5,465 6,494 6,428 6,315
P/E ratio 16.3 x 26.6 x 27.4 x 17.4 x 14.7 x 18 x 16.6 x 15.6 x
Yield 2.04% 1.41% 1.22% 2.14% 2.19% 1.88% 2% 2.12%
Capitalization / Revenue 1.57 x 2.4 x 2.46 x 1.21 x 1.58 x 1.87 x 1.79 x 1.69 x
EV / Revenue 1.5 x 2.37 x 2.43 x 1.21 x 1.51 x 1.81 x 1.71 x 1.59 x
EV / EBITDA 7.53 x 11.8 x 12.5 x 7.43 x 7.02 x 8.65 x 8.1 x 7.46 x
EV / FCF 2,063 x 81 x 64.8 x 79 x 13.8 x 26.5 x 31.1 x 26.4 x
FCF Yield 0.05% 1.23% 1.54% 1.27% 7.23% 3.77% 3.22% 3.79%
Price to Book 2.2 x 3.22 x 3.46 x 1.84 x 2.04 x 2.29 x 2.09 x 1.91 x
Nbr of stocks (in thousands) 21,538 21,558 21,562 21,567 21,573 21,412 - -
Reference price 2 211.0 305.9 384.1 219.3 264.8 313.3 313.3 313.3
Announcement Date 2/5/20 2/10/21 2/10/22 2/8/23 2/7/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,757 2,602 3,088 3,907 3,620 3,595 3,754 3,963
EBITDA 1 548 522 602 638 779 750.7 793.6 846.3
EBIT 1 372 338 401 402 518 492.4 527.4 567.7
Operating Margin 13.49% 12.99% 12.99% 10.29% 14.31% 13.7% 14.05% 14.32%
Earnings before Tax (EBT) 1 367 325 393 358 522 496.8 529.4 553.8
Net income 1 285 251 303 273 389 371.2 397.3 423.1
Net margin 10.34% 9.65% 9.81% 6.99% 10.75% 10.32% 10.58% 10.68%
EPS 2 12.98 11.51 14.02 12.60 18.00 17.40 18.86 20.05
Free Cash Flow 1 2 76 116 60 395 244.8 207 239.3
FCF margin 0.07% 2.92% 3.76% 1.54% 10.91% 6.81% 5.51% 6.04%
FCF Conversion (EBITDA) 0.36% 14.56% 19.27% 9.4% 50.71% 32.61% 26.08% 28.28%
FCF Conversion (Net income) 0.7% 30.28% 38.28% 21.98% 101.54% 65.96% 52.1% 56.57%
Dividend per Share 2 4.300 4.300 4.700 4.700 5.800 5.889 6.278 6.645
Announcement Date 2/5/20 2/10/21 2/10/22 2/8/23 2/7/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q3 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,232 797 842 1,746 924 1,018 1,942 1,010 955 866 917 903 934 848.3 914.6 908 911.4 888
EBITDA 1 229 157 146 303 155 187 342 131 165 164 194 219 202 207.3 202.8 200.1 175.5 206
EBIT 1 138 105 95 200 102 131 233 68 101 104 133 146 135 130.8 135.2 132.4 117.9 142
Operating Margin 11.2% 13.17% 11.28% 11.45% 11.04% 12.87% 12% 6.73% 10.58% 12.01% 14.5% 16.17% 14.45% 15.42% 14.78% 14.59% 12.94% 15.99%
Earnings before Tax (EBT) 1 - 103 93 - 83 86 - 63 126 106 137 148 131 116 135 129 128 139
Net income 1 - 79 72 - 63 62 - 45 103 78 102 109 100 98.12 99.12 100.9 94.52 107
Net margin - 9.91% 8.55% - 6.82% 6.09% - 4.46% 10.79% 9.01% 11.12% 12.07% 10.71% 11.57% 10.84% 11.12% 10.37% 12.05%
EPS 2 - 3.700 3.320 - 2.900 2.900 - 2.100 4.700 3.600 4.700 5.100 4.600 4.586 4.642 4.735 4.472 5.110
Dividend per Share 2 - - - - - - - - - - - - 5.800 - - - 6.082 -
Announcement Date 8/20/20 11/24/21 2/10/22 2/10/22 5/18/22 8/24/22 8/24/22 11/23/22 2/8/23 5/10/23 8/30/23 11/22/23 2/7/24 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - 23 - - - -
Net Cash position 1 212 95 76 - 239 220 287 399
Leverage (Debt/EBITDA) - - - 0.0361 x - - - -
Free Cash Flow 1 2 76 116 60 395 245 207 239
ROE (net income / shareholders' equity) 14.3% 11.9% 13.5% 11% 14.4% 13.1% 13.3% 12.9%
ROA (Net income/ Total Assets) 11.1% 9.23% 10.4% 8.39% 11.1% 10.2% 10.2% 9.7%
Assets 1 2,562 2,719 2,912 3,254 3,491 3,642 3,880 4,361
Book Value Per Share 2 96.00 95.00 111.0 119.0 130.0 137.0 150.0 164.0
Cash Flow per Share 2 18.30 20.00 20.00 18.00 33.00 29.10 30.90 32.90
Capex 1 379 362 302 333 317 389 439 445
Capex / Sales 13.75% 13.91% 9.78% 8.52% 8.76% 10.81% 11.71% 11.23%
Announcement Date 2/5/20 2/10/21 2/10/22 2/8/23 2/7/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Rockwool A/S

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
13
Last Close Price
313.3 EUR
Average target price
292.5 EUR
Spread / Average Target
-6.64%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Construction Supplies

1st Jan change Capi.
ROCKWOOL A/S Stock Rockwool A/S
+18.22% 7.17B
PATRICK INDUSTRIES, INC. Stock Patrick Industries, Inc.
+5.12% 2.36B
STO SE & CO. KGAA Stock Sto SE & Co. KGaA
+6.58% 1.02B
NICHIHA CORPORATION Stock Nichiha Corporation
+22.43% 817M
XXENTRIA TECHNOLOGY MATERIALS CO., LTD. Stock Xxentria Technology Materials Co., Ltd.
0.00% 404M
EUROPEN ENDUSTRI INSAAT SANAYI VE TICARET Stock Europen Endustri Insaat Sanayi ve Ticaret
+4.88% 362M
OKABE CO., LTD. Stock Okabe Co., Ltd.
+7.79% 231M
COMPAÑÍA INDUSTRIAL EL VOLCÁN S.A. Stock Compañía Industrial El Volcán S.A.
+14.62% 192M
CARBOCHIM S.A. Stock Carbochim S.A.
+11.11% 169M
SY CO., LTD. Stock Sy Co., Ltd.
-6.77% 153M
Construction Supplies
  1. Stock Market
  2. Equities
  3. ROCK B Stock
  4. Financials Rockwool A/S