Valuation GN Store Nord A/S

Equities

Market Closed - Nasdaq Copenhagen Other stock markets 11:20:00 2024-09-11 am EDT			5-day change	1st Jan Change
160.55 ^DKK	+1.29%		-2.13%	-6.55%

Sep. 10	Hearing Aid Stocks Drop After Apple Adds Health Features to AirPods	DJ
Sep. 10	Hearing aid makers slip after Apple rolls out hearing aid features, analysts shrug off threat	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	40,407	62,758	52,520	20,441	25,006	23,080	-	-
Change	-	55.31%	-16.31%	-61.08%	22.33%	-7.7%	-	-
Enterprise Value (EV) ¹	45,710	66,956	57,878	35,002	25,006	32,819	31,448	30,009
Change	-	46.48%	-13.56%	-39.52%	-28.56%	31.24%	-4.18%	-4.58%
P/E ratio	28.5x	50.6x	30.5x	39.9x	105x	22x	15.2x	12.3x
PBR	8.33x	12.1x	8.43x	3.01x	-	2.16x	1.88x	1.64x
PEG	-	-4.1x	0.8x	-0.6x	-1.8x	0x	0.3x	0.5x
Capitalization / Revenue	3.21x	4.67x	3.33x	1.09x	1.38x	1.26x	1.2x	1.12x
EV / Revenue	3.64x	4.98x	3.67x	1.87x	1.38x	1.79x	1.64x	1.45x
EV / EBITDA	16.9x	29.3x	19x	17.1x	14.3x	10.8x	8.55x	7.37x
EV / EBIT	22.6x	41.2x	24.1x	31.5x	28.8x	17.3x	12.5x	10.4x
EV / FCF	35.3x	35.9x	82.4x	-27.1x	-	31.5x	23.7x	20.4x
FCF Yield	2.84%	2.79%	1.21%	-3.69%	-	3.18%	4.22%	4.9%
Dividend per Share ²	1.45	1.45	1.55	-	-	0.0256	0.7177	0.6231
Rate of return	0.46%	0.3%	0.38%	-	-	0.02%	0.45%	0.39%
EPS ²	10.98	9.63	13.49	4	1.64	7.195	10.4	12.92
Distribution rate	13.2%	15.1%	11.5%	-	-	0.36%	6.9%	4.82%
Net sales ¹	12,574	13,449	15,775	18,687	18,120	18,378	19,182	20,659
EBITDA ¹	2,701	2,284	3,048	2,045	1,751	3,048	3,680	4,070
EBIT ¹	2,023	1,627	2,397	1,111	869	1,897	2,515	2,892
Net income ¹	1,454	1,252	1,756	570	266	1,026	1,503	1,852
Net Debt ¹	5,303	4,198	5,358	14,561	-	9,739	8,369	6,930
Reference price ²	313.30	487.20	411.30	159.75	171.80	158.50	158.50	158.50
Nbr of stocks (in thousands)	128,972	128,813	127,692	127,956	145,551	145,613	-	-
Announcement Date	2/5/20	2/11/21	2/10/22	2/9/23	2/8/24	-	-	-

¹DKK in Million²DKK

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
GN STORE NORD A/S	22.03x	1.79x	10.77x	+0.02%	3.41B
SONY GROUP CORPORATION	15.67x	1.41x	8.21x	+0.75%	112B
PANASONIC HOLDINGS CORPORATION	8.75x	0.4x	4.1x	+3.09%	19.87B
LG ELECTRONICS INC.	8.73x	0.25x	2.91x	+1.62%	13.02B
DIXON TECHNOLOGIES (INDIA) LIMITED	107.56x	2.37x	60.06x	+0.06%	8.92B
SHARP CORPORATION	32.13x	0.41x	17.56x	+0.56%	4.09B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	50.46x	3.57x	32.47x	+0.82%	3.58B
SHENZHEN MTC CO., LTD.	9.33x	-	-	+4.02%	2.85B
HANGZHOU EZVIZ NETWORK CO., LTD.	28.48x	-	-	+1.63%	2.77B
Average	31.46x	1.46x	19.44x	+1.40%	18.93B
Weighted average by Cap.	20.50x	1.28x	10.91x	+1.10%