Market Closed -
Nasdaq Copenhagen
09:32:37 2024-05-07 am EDT
|
5-day change
|
1st Jan Change
|
124
DKK
|
0.00%
|
|
+1.64%
|
+3.33%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
464.9
|
549.4
|
577.6
|
601.1
|
568.2
|
281.8
|
Enterprise Value (EV)
1 |
1,071
|
1,249
|
1,281
|
1,311
|
1,364
|
1,077
|
P/E ratio
|
6.44
x
|
8.16
x
|
18.8
x
|
4.88
x
|
45.3
x
|
-1.41
x
|
Yield
|
0.51%
|
0.43%
|
0.41%
|
0.39%
|
0.41%
|
-
|
Capitalization / Revenue
|
9.65
x
|
10.7
x
|
11.3
x
|
11
x
|
10.1
x
|
4.87
x
|
EV / Revenue
|
22.2
x
|
24.3
x
|
25
x
|
24
x
|
24.2
x
|
18.6
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
96.3
x
|
98.9
x
|
72.8
x
|
79.7
x
|
94.2
x
|
90.3
x
|
FCF Yield
|
1.04%
|
1.01%
|
1.37%
|
1.25%
|
1.06%
|
1.11%
|
Price to Book
|
0.87
x
|
0.92
x
|
0.93
x
|
0.81
x
|
0.75
x
|
0.51
x
|
Nbr of stocks (in thousands)
|
2,348
|
2,348
|
2,348
|
2,348
|
2,348
|
2,348
|
Reference price
2 |
198.0
|
234.0
|
246.0
|
256.0
|
242.0
|
120.0
|
Announcement Date
|
3/28/19
|
3/26/20
|
3/26/21
|
3/24/22
|
3/23/23
|
3/21/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
48.19
|
51.41
|
51.18
|
54.65
|
56.35
|
57.91
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
28.68
|
32.44
|
32.19
|
35.1
|
36.21
|
37.34
|
Operating Margin
|
59.52%
|
63.11%
|
62.9%
|
64.22%
|
64.26%
|
64.48%
|
Earnings before Tax (EBT)
1 |
86.59
|
80.77
|
37.13
|
147.4
|
15.6
|
-240.1
|
Net income
1 |
72.14
|
67.35
|
30.73
|
123.1
|
12.56
|
-199.3
|
Net margin
|
149.72%
|
131.02%
|
60.05%
|
225.21%
|
22.28%
|
-344.17%
|
EPS
2 |
30.72
|
28.68
|
13.09
|
52.42
|
5.347
|
-84.88
|
Free Cash Flow
1 |
11.12
|
12.63
|
17.6
|
16.45
|
14.48
|
11.93
|
FCF margin
|
23.08%
|
24.56%
|
34.39%
|
30.11%
|
25.7%
|
20.59%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
15.41%
|
18.75%
|
57.26%
|
13.37%
|
115.34%
|
-
|
Dividend per Share
2 |
1.000
|
1.000
|
1.000
|
1.000
|
1.000
|
-
|
Announcement Date
|
3/28/19
|
3/26/20
|
3/26/21
|
3/24/22
|
3/23/23
|
3/21/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
606
|
700
|
703
|
710
|
795
|
795
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
11.1
|
12.6
|
17.6
|
16.5
|
14.5
|
11.9
|
ROE (net income / shareholders' equity)
|
14.5%
|
11.9%
|
4.99%
|
17.9%
|
1.71%
|
-30.5%
|
ROA (Net income/ Total Assets)
|
1.51%
|
1.52%
|
1.41%
|
1.44%
|
1.37%
|
1.48%
|
Assets
1 |
4,785
|
4,425
|
2,187
|
8,556
|
916
|
-13,453
|
Book Value Per Share
2 |
227.0
|
255.0
|
266.0
|
317.0
|
321.0
|
236.0
|
Cash Flow per Share
2 |
6.110
|
4.580
|
1.850
|
2.130
|
2.490
|
2.170
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/28/19
|
3/26/20
|
3/26/21
|
3/24/22
|
3/23/23
|
3/21/24
|
|