SPAR NORD BANK A/S

SPNO
Delayed Nasdaq Copenhagen - 10:59 2022-12-02 am EST
103.20 DKK -1.53%
Valuation
Fiscal Period: December 2021 2022
Capitalization1 10 27512 467
Enterprise Value (EV)1 10 27512 467
P/E ratio 7,89x9,68x
Yield 5,98%4,91%
Capitalization / Revenue 2,69x3,10x
EV / Revenue 2,69x3,10x
EV / EBITDA --
Price to Book 0,96x1,09x
Nbr of stocks (in thousands) 122 911120 801
Reference price (DKK) 83,6103
Announcement Date 02/10/2022-
Previous period Next period
1 DKK in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2021 2022
Net sales1 3 8184 016
EBITDA --
Operating profit (EBIT)1 1 5811 692
Operating Margin 41,4%42,1%
Pre-Tax Profit (EBT)1 1 7011 625
Net income1 1 3681 296
Net margin 35,8%32,3%
EPS2 10,610,7
Dividend per Share2 5,005,06
Announcement Date 02/10/2022-
Previous period Next period
1 DKK in Million
2 DKK
Estimates
Finances - Leverage
Fiscal Period: December 2021 2022
Net Debt --
Net Cash position --
Leverage (Debt / EBITDA) --
Free Cash Flow --
ROE (Net Profit / Equities) 12,9%11,6%
Shareholders' equity1 10 60511 139
ROA (Net Profit / Asset) 1,20%1,13%
Assets1 114 000115 018
Book Value Per Share2 87,095,1
Cash Flow per Share --
Capex --
Capex / Sales --
Announcement Date 02/10/2022-
Previous period Next period
1 DKK in Million
2 DKK
Estimates
Financial Ratios
Size 2022e 2023e
Capitalization 12 467 M DKK -
Valuation 2022e 2023e
P/E ratio (Price / EPS) 9,68x 9,35x
Capitalization / Revenue 3,10x 2,72x
Yield (DPS / Price) 4,91% 4,90%
Price to book (Price / BVPS) 1,09x 1,02x
Profitability 2022e 2023e
Operating Margin (EBIT / Sales) 42,1% 47,0%
Operating Leverage (Delta EBIT / Delta Sales) 1,34x 1,93x
Net Margin (Net Profit / Revenue) 32,3% 29,0%
ROA (Net Profit / Asset) 1,13% 1,23%
ROE (Net Profit / Equities) 11,6% 11,4%
Rate of Dividend 47,5% 45,8%
Balance Sheet Analysis 2022e 2023e
CAPEX / Sales   0 0
Cash Flow / CA - -
Capital Intensity (Assets / Revenue) 28,6x 23,5x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
Year-on-year evolution of the Yield
EPS & Dividend