Company Valuation: HusCompagniet A/S

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,500 2,169 738 999.8 1,177 1,177 -
Change - -13.25% -65.97% 35.47% 17.74% 0% -
Enterprise Value (EV) 1 3,197 2,882 1,506 1,356 1,516 1,535 1,529
Change - -9.86% -47.74% -9.96% 11.82% 1.28% -0.43%
P/E ratio 27.2x 8.64x 4.36x 66.4x 71.1x 20.8x 8.16x
PBR 1.34x 1.15x 0.39x 0.48x 0.54x 0.53x 0.5x
PEG - 0x -0.1x -0.7x 7.1x 0x 0x
Capitalization / Revenue 0.69x 0.5x 0.17x 0.42x 0.51x 0.4x 0.33x
EV / Revenue 0.89x 0.67x 0.35x 0.57x 0.65x 0.52x 0.43x
EV / EBITDA 9.23x 7.19x 4.76x 12.6x 14.5x 10.2x 5.92x
EV / EBIT 10.7x 8.12x 5.02x 21.9x 27.1x 14.8x 7.29x
EV / FCF 29x 12.2x 9.91x 5.91x 32.3x -384x 44.3x
FCF Yield 3.45% 8.21% 10.1% 16.9% 3.1% -0.26% 2.26%
Dividend per Share 2 3 7.35 - - - 0.735 2.287
Rate of return 2.4% 6.21% - - - 1.34% 4.17%
EPS 2 4.6 13.7 9.4 0.7 0.7705 2.633 6.715
Distribution rate 65.2% 53.6% - - - 27.9% 34.1%
Net sales 1 3,598 4,315 4,330 2,381 2,321 2,935 3,596
EBITDA 1 346.4 401 316.4 108 104.9 151.3 258.3
EBIT 1 299 355 300 62 55.96 103.9 209.7
Net income 1 92.16 264.6 170.3 14.66 16.33 55.07 137.5
Net Debt 1 697.1 713 767.9 356.1 339 358.4 351.7
Reference price 2 125.00 118.40 41.00 46.50 54.80 54.80 54.80
Nbr of stocks (in thousands) 20,000 18,317 18,000 21,500 21,480 21,480 -
Announcement Date 3/17/21 3/17/22 3/9/23 3/8/24 - - -
1DKK in Million2DKK
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
71.12x0.65x14.46x-.--% 166M
10.03x0.83x6.59x1.62% 32.77B
14.63x1.87x9.97x-.--% 22.03B
6.95x0.89x5.41x2.03% 5.34B
7.63x - - - 3.39B
6x - - - 3.24B
4.54x - - - 812M
12.45x0.23x1.8x-.--% 208M
10.43x0.11x2.27x1.31% 176M
Average 15.98x 0.76x 6.75x percentage-no-prefix 7.57B
Weighted average by Cap. 11.06x 1.21x 7.71x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. HUSCO Stock
  4. Valuation HusCompagniet A/S