SPAR NORD BANK A/S

SPNO
Real-time Estimate Quote. Real-time Estimate  - 12/02 05:14:43 am
86.9DKK -0.91%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 7 35110 779
Entreprise Value (EV)1 7 35110 779
P/E ratio 10,7x8,18x
Yield 2,51%7,54%
Capitalization / Revenue 2,21x2,85x
EV / Revenue 2,21x2,85x
EV / EBITDA --
Price to Book 0,77x0,96x
Nbr of stocks (in thousands) 122 927122 906
Reference price (DKK) 59,887,7
Announcement Date 02/11/2021-
Previous period Next period
1 DKK in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 3 3263 786
EBITDA --
Operating profit (EBIT)1 1 2271 550
Operating Margin 36,9%40,9%
Pre-Tax Profit (EBT)1 9181 668
Net income1 7371 317
Net margin 22,2%34,8%
EPS2 5,6010,7
Dividend per Share2 1,506,62
Announcement Date 02/11/2021-
Previous period Next period
1 DKK in Million
2 DKK
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt --
Net Cash position --
Leverage (Debt / EBITDA) --
Free Cash Flow --
ROE (Net Profit / Equities) 7,40%12,8%
Shareholders' equity1 9 95910 308
ROA (Net Profit / Asset) 0,70%1,17%
Assets1 105 286112 580
Book Value Per Share2 78,191,1
Cash Flow per Share --
Capex --
Capex / Sales --
Announcement Date 02/11/2021-
Previous period Next period
1 DKK in Million
2 DKK
Financial Ratios
Size 2021e 2022e
Capitalization 10 779 M DKK -
Valuation 2021e 2022e
P/E ratio (Price / EPS) 8,18x 9,53x
Capitalization / Revenue 2,85x 2,90x
Yield (DPS / Price) 7,54% 5,73%
Price to book (Price / BVPS) 0,96x 0,94x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 40,9% 39,9%
Operating Leverage (Delta EBIT / Delta Sales) 1,90x -2,46x
Net Margin (Net Profit / Revenue) 34,8% 30,4%
ROA (Net Profit / Asset) 1,17% 0,96%
ROE (Net Profit / Equities) 12,8% 10,3%
Rate of Dividend 61,7% 54,6%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   0 0
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 29,7x 31,5x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
Year-on-year evolution of the Yield
EPS & Dividend