Valuation Danske Andelskassers Bank A/S

Equities

Market Closed - Nasdaq Copenhagen Other stock markets 11:20:00 2026-02-18 am EST			5-day change	1st Jan Change
19.05 ^DKK	+0.79%		-0.78%	-

Jan. 22	Danske Andelskassers Bank sees 2026 pre-tax profit at DKK 100-150 mln	RE
Nov. 21	Danske Andelskassers mulls possibility of issuing senior notes	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	1,163	1,348	1,974	1,913	2,331	3,179
Change	-	15.92%	46.4%	-3.05%	21.83%	36.36%
Enterprise Value (EV) ¹	1,478	1,682	705.1	871.4	1,521	2,127
Change	-	13.8%	-58.08%	23.59%	74.56%	39.84%
P/E ratio	3.54x	15.3x	11.2x	14.7x	8.04x	11.8x
PBR	0.68x	0.76x	1.02x	0.95x	0.91x	1.15x
PEG	-	-0.2x	0x	-0.5x	0.1x	-1.73x
Capitalization / Revenue	1.45x	2.31x	2.91x	3.12x	2.93x	3.47x
EV / Revenue	1.84x	2.89x	1.04x	1.42x	1.91x	2.32x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	0.56	-	0.29	0.1833	0.37	0.36
Rate of return	8.33%	-	2.71%	1.78%	3.54%	2.53%
EPS ²	1.9	0.4781	0.9569	0.7	1.3	1.211
Distribution rate	29.5%	-	30.3%	26.2%	28.5%	29.7%
Net sales ¹	801.4	583	677	613.5	795.9	916.3
EBITDA	-	-	-	-	-	-
EBIT	-	-	-	-	-	-
Net income ¹	349.2	113.1	197.5	149.3	295.6	286.6
Net Debt ¹	315.3	334.1	-1,268	-1,042	-809.8	-1,051
Reference price ²	6.72	7.30	10.70	10.30	10.45	14.25
Nbr of stocks (in thousands)	173,046	184,659	184,440	185,759	223,064	223,063
Announcement Date	2/28/20	2/26/21	2/24/22	2/23/23	2/22/24	2/21/25

¹DKK in Million²DKK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DANSKE ANDELSKASSERS BANK A/S	-	-	-	-	667M
JPMORGAN CHASE & CO.	14.35x	-	-	2.08%	828B
BANK OF AMERICA CORPORATION	13.86x	-	-	2.06%	380B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.67x	-	-	5.48%	349B
HSBC HOLDINGS PLC	14.53x	-	-	4.16%	295B
CHINA CONSTRUCTION BANK CORPORATION	5.5x	-	-	5.43%	273B
WELLS FARGO & COMPANY	13.84x	-	-	1.95%	270B
ROYAL BANK OF CANADA	14.92x	-	-	2.92%	237B
BANK OF CHINA LIMITED	5.62x	-	-	5.4%	233B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.83x	-	-	2.61%	212B
Average	11.46x			3.57%	307.8B
Weighted average by Cap.	11.91x			3.3%