Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
1.14 DKK | -2.56% | +0.88% | -12.31% |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 351 | 337.5 | 361.1 | 405 | 408.3 | 517.6 |
Enterprise Value (EV) 1 | 177.1 | 183.8 | 289.3 | 282.1 | 271.9 | 306.9 |
P/E ratio | -7.43 x | 14.3 x | -1,079 x | 6.08 x | 14.2 x | 10.3 x |
Yield | - | 2% | 1.87% | 1.67% | 1.65% | 1.54% |
Capitalization / Revenue | -8.39 x | 10.5 x | 43.3 x | 5.42 x | 14.8 x | 9.12 x |
EV / Revenue | -4.23 x | 5.71 x | 34.7 x | 3.77 x | 9.85 x | 5.41 x |
EV / EBITDA | - | - | - | - | - | - |
EV / FCF | -21 x | 7.71 x | -84.7 x | 6.49 x | 85.8 x | 18.8 x |
FCF Yield | -4.76% | 13% | -1.18% | 15.4% | 1.17% | 5.31% |
Price to Book | 1.17 x | 1.04 x | 1.14 x | 1.12 x | 1.06 x | 1.06 x |
Nbr of stocks (in thousands) | 337,500 | 337,500 | 337,477 | 337,477 | 337,477 | 398,177 |
Reference price 2 | 1.040 | 1.000 | 1.070 | 1.200 | 1.210 | 1.300 |
Announcement Date | 2/27/19 | 3/19/20 | 3/12/21 | 3/4/22 | 3/17/23 | 3/22/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | -41.82 | 32.21 | 8.338 | 74.78 | 27.6 | 56.76 |
EBITDA | - | - | - | - | - | - |
EBIT 1 | -45.83 | 27.37 | 3.152 | 68.7 | 21.53 | 47.41 |
Operating Margin | 109.58% | 84.96% | 37.8% | 91.87% | 77.99% | 83.53% |
Earnings before Tax (EBT) 1 | -46.69 | 26.5 | 0.247 | 66.21 | 36.38 | 43.3 |
Net income 1 | -46.02 | 24.11 | -0.335 | 66.62 | 28.84 | 43.01 |
Net margin | 110.04% | 74.84% | -4.02% | 89.09% | 104.48% | 75.78% |
EPS 2 | -0.1400 | 0.0700 | -0.000992 | 0.1974 | 0.0855 | 0.1268 |
Free Cash Flow 1 | -8.436 | 23.83 | -3.414 | 43.49 | 3.17 | 16.31 |
FCF margin | 20.17% | 73.98% | -40.95% | 58.16% | 11.48% | 28.74% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | 98.85% | - | 65.28% | 10.99% | 37.93% |
Dividend per Share | - | 0.0200 | 0.0200 | 0.0200 | 0.0200 | 0.0200 |
Announcement Date | 2/27/19 | 3/19/20 | 3/12/21 | 3/4/22 | 3/17/23 | 3/22/24 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | 174 | 154 | 71.8 | 123 | 136 | 211 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | -8.44 | 23.8 | -3.41 | 43.5 | 3.17 | 16.3 |
ROE (net income / shareholders' equity) | -14.1% | 7.75% | -0.1% | 19.6% | 7.72% | 9.82% |
ROA (Net income/ Total Assets) | -8.25% | 4.89% | 0.48% | 9.78% | 2.85% | 5.71% |
Assets 1 | 558.1 | 493 | -69.47 | 681 | 1,013 | 753.6 |
Book Value Per Share 2 | 0.8900 | 0.9600 | 0.9400 | 1.070 | 1.140 | 1.220 |
Cash Flow per Share 2 | 0.0500 | 0.0900 | 0.0800 | 0 | 0.0100 | 0.1700 |
Capex | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - |
Announcement Date | 2/27/19 | 3/19/20 | 3/12/21 | 3/4/22 | 3/17/23 | 3/22/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-12.31% | 65M | |
+16.54% | 75.59B | |
+53.03% | 16.95B | |
+3.20% | 15.78B | |
+7.21% | 13.87B | |
-0.77% | 12.3B | |
+9.67% | 12.04B | |
+6.24% | 10.88B | |
+34.86% | 10.17B | |
-1.71% | 9.7B |
- Stock Market
- Equities
- STRINV Stock
- Financials Strategic Investments A/S