Market Closed -
Nasdaq Copenhagen
10:59:44 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
4,780
DKK
|
+0.21%
|
|
+1.70%
|
+3.02%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
42,693
|
44,891
|
42,222
|
45,990
|
46,774
|
36,415
|
Enterprise Value (EV)
1 |
49,756
|
53,262
|
51,767
|
56,387
|
56,591
|
46,180
|
P/E ratio
|
38.6
x
|
44
x
|
-66.2
x
|
-87.3
x
|
245
x
|
138
x
|
Yield
|
2.59%
|
0.53%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
9.61
x
|
10.3
x
|
26.8
x
|
26.1
x
|
13.2
x
|
8.97
x
|
EV / Revenue
|
11.2
x
|
12.3
x
|
32.9
x
|
32
x
|
16
x
|
11.4
x
|
EV / EBITDA
|
20.6
x
|
23.9
x
|
-450
x
|
393
x
|
43
x
|
28.5
x
|
EV / FCF
|
133
x
|
-77
x
|
-41.5
x
|
-83
x
|
151
x
|
217
x
|
FCF Yield
|
0.75%
|
-1.3%
|
-2.41%
|
-1.2%
|
0.66%
|
0.46%
|
Price to Book
|
13.8
x
|
13.8
x
|
15.9
x
|
18.3
x
|
17.3
x
|
12.8
x
|
Nbr of stocks (in thousands)
|
7,848
|
7,848
|
7,848
|
7,848
|
7,848
|
7,848
|
Reference price
2 |
5,440
|
5,720
|
5,380
|
5,860
|
5,960
|
4,640
|
Announcement Date
|
3/5/19
|
3/3/20
|
3/26/21
|
3/7/22
|
3/8/23
|
3/13/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
4,445
|
4,346
|
1,576
|
1,761
|
3,532
|
4,061
|
EBITDA
1 |
2,411
|
2,230
|
-115
|
143.3
|
1,315
|
1,622
|
EBIT
1 |
1,616
|
1,447
|
-913.9
|
-771.7
|
402
|
676
|
Operating Margin
|
36.37%
|
33.3%
|
-58%
|
-43.82%
|
11.38%
|
16.65%
|
Earnings before Tax (EBT)
1 |
1,417
|
1,293
|
-828.2
|
-666.5
|
257
|
398
|
Net income
1 |
1,105
|
1,020
|
-638.1
|
-526.9
|
191
|
264
|
Net margin
|
24.87%
|
23.48%
|
-40.5%
|
-29.92%
|
5.41%
|
6.5%
|
EPS
2 |
140.8
|
130.0
|
-81.31
|
-67.14
|
24.34
|
33.64
|
Free Cash Flow
1 |
375.4
|
-691.9
|
-1,246
|
-679.2
|
375.5
|
213.1
|
FCF margin
|
8.45%
|
-15.92%
|
-79.09%
|
-38.57%
|
10.63%
|
5.25%
|
FCF Conversion (EBITDA)
|
15.57%
|
-
|
-
|
-
|
28.56%
|
13.14%
|
FCF Conversion (Net income)
|
33.97%
|
-
|
-
|
-
|
196.6%
|
80.73%
|
Dividend per Share
2 |
140.8
|
30.28
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/5/19
|
3/3/20
|
3/26/21
|
3/7/22
|
3/8/23
|
3/13/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
7,063
|
8,371
|
9,545
|
10,397
|
9,817
|
9,765
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.929
x
|
3.754
x
|
-83
x
|
72.56
x
|
7.465
x
|
6.02
x
|
Free Cash Flow
1 |
375
|
-692
|
-1,246
|
-679
|
376
|
213
|
ROE (net income / shareholders' equity)
|
35.4%
|
32.2%
|
-21.6%
|
-17.7%
|
6.34%
|
8.44%
|
ROA (Net income/ Total Assets)
|
8.23%
|
6.67%
|
-4.02%
|
-3.25%
|
1.64%
|
2.74%
|
Assets
1 |
13,435
|
15,292
|
15,877
|
16,194
|
11,646
|
9,620
|
Book Value Per Share
2 |
393.0
|
415.0
|
339.0
|
320.0
|
344.0
|
363.0
|
Cash Flow per Share
2 |
20.30
|
2.450
|
5.330
|
9.950
|
12.40
|
5.350
|
Capex
1 |
1,620
|
2,050
|
1,442
|
571
|
881
|
1,238
|
Capex / Sales
|
36.45%
|
47.18%
|
91.5%
|
32.43%
|
24.94%
|
30.49%
|
Announcement Date
|
3/5/19
|
3/3/20
|
3/26/21
|
3/7/22
|
3/8/23
|
3/13/24
|
|
1st Jan change
|
Capi.
|
---|
| +3.02% | 5.37B | | +7.11% | 24.69B | | -1.77% | 4.48B | | +5.47% | 4.26B | | +8.18% | 3.46B | | -9.81% | 3.31B | | 0.00% | 2.67B | | +13.27% | 2.25B | | +10.58% | 2.01B | | +12.66% | 1.46B |
Airport Operators
|