Valuation GN Store Nord A/S

Stocks

Real-time Estimate Cboe Europe Other stock markets 05:09:30 2026-06-15 am EDT			5-day change	1st Jan Change
91.21 ^DKK	+0.94%		-4.08%	-14.53%

May. 29	Oddo cuts GN Store Nord price target to DKK 116 (126), reiterates outperform - BN	FW
May. 27	BlueParrott Launches BlueParrott Pro Series Bluetooth Headsets with AI-Powered Voice Isolation for Long-Haul Professional Truck Drivers	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,520	20,441	25,006	19,476	15,544	13,158	-	-
Change	-	-61.08%	22.33%	-22.12%	-20.19%	-15.35%	-	-
Enterprise Value (EV) ¹	57,878	35,002	35,573	29,175	24,420	5,751	7,724	9,014
Change	-	-39.52%	1.63%	-17.99%	-16.3%	-76.45%	34.32%	16.69%
P/E Ratio	30.5x	39.9x	105x	19.7x	23.8x	18.1x	22.6x	15.9x
PBR	8.43x	3.01x	2.61x	1.8x	1.43x	1.22x	1.23x	1.26x
PEG	-	-0.6x	-1.8x	0x	-0.7x	1.6x	-1.1x	0.4x
Capitalization / Revenue	3.33x	1.09x	1.38x	1.08x	0.93x	1.37x	1.3x	1.23x
EV / Revenue	3.67x	1.87x	1.96x	1.62x	1.46x	0.6x	0.76x	0.84x
EV / EBITDA	19x	17.1x	20.3x	11.5x	10.5x	4.44x	6.04x	6.07x
EV / EBIT	24.1x	31.5x	40.9x	15.7x	15.3x	9.79x	10.9x	9.75x
EV / FCF	82.4x	-27.1x	29.5x	22.1x	21.5x	1.68x	-8.62x	8.12x
FCF Yield	1.21%	-3.69%	3.39%	4.53%	4.66%	59.7%	-11.6%	12.3%
Dividend per Share ²	1.55	-	-	-	-	-	0.8509	0.9874
Rate of return	0.38%	-	-	-	-	-	0.94%	1.09%
EPS ²	13.49	4	1.64	6.78	4.48	4.99	3.993	5.687
Distribution rate	11.5%	-	-	-	-	-	21.3%	17.4%
Net sales ¹	15,775	18,687	18,120	17,985	16,782	9,581	10,153	10,678
EBITDA ¹	3,048	2,045	1,751	2,541	2,323	1,294	1,280	1,485
EBIT ¹	2,397	1,111	869	1,860	1,596	587.7	706.7	924.5
Net income ¹	1,756	570	266	988	653	727	569.7	752.3
Net Debt ¹	5,358	14,561	10,567	9,699	8,876	-7,407	-5,434	-4,144
Reference price ²	411.30	159.75	171.80	133.75	106.75	90.36	90.36	90.36
Nbr of stocks (in thousands)	127,692	127,956	145,551	145,613	145,613	145,613	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/6/25	2/5/26	-	-	-

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.($)
GN STORE NORD A/S	18.11x	0.6x	4.44x	-.--%	2.04B
SONY GROUP CORPORATION	17.19x	1.51x	7.96x	0.75%	121B
PANASONIC HOLDINGS CORPORATION	35.86x	1.24x	13.3x	1.05%	55.38B
LG ELECTRONICS INC.	18.65x	0.44x	5.44x	0.73%	25.12B
DIXON TECHNOLOGIES (INDIA) LIMITED	65.6x	1.43x	37.45x	0.1%	7.42B
SHENZHEN MTC CO., LTD.	25.88x	-	-	-	6.92B
HANGZHOU EZVIZ NETWORK CO., LTD.	31.53x	-	-	1.77%	3.09B
SHARP CORPORATION	7.26x	0.34x	7.83x	-.--%	2.47B
CASIO COMPUTER CO.,LTD.	22.62x	1.33x	10.85x	2.59%	2.42B
Average	26.97x	0.99x	12.47x	0.87%	25.14B
Weighted average by Cap.	23.93x	1.29x	10.04x	0.82%