|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,340.00 DKK | 0.00% |
|
-2.16% | -7.58% |
| Jan. 08 | Copenhagen Airports A/S Announces Change in Employee-Elected Board Member | CI |
| Jan. 08 | Board Member Resigns from Københavns Lufthavne | FW |
Company Valuation: Københavns Lufthavne A/S
Data adjusted to current consolidation scope
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 44,891 | 42,222 | 45,990 | 46,774 | 36,415 | 48,030 |
| Change | - | -5.94% | 8.92% | 1.71% | -22.15% | 31.9% |
| Enterprise Value (EV) 1 | 53,262 | 51,767 | 56,387 | 56,591 | 46,180 | 57,158 |
| Change | - | -2.81% | 8.92% | 0.36% | -18.4% | 23.77% |
| P/E ratio | 44x | -66.2x | -87.3x | 245x | 138x | 47.3x |
| PBR | 13.8x | 15.9x | 18.3x | 17.3x | 12.8x | 12.5x |
| PEG | - | 0x | 5x | -2x | 3.6x | 0x |
| Capitalization / Revenue | 10.3x | 26.8x | 26.1x | 13.2x | 8.97x | 9.47x |
| EV / Revenue | 12.3x | 32.9x | 32x | 16x | 11.4x | 11.3x |
| EV / EBITDA | 23.9x | -450x | 393x | 43x | 28.5x | 22.7x |
| EV / EBIT | 36.8x | -56.6x | -73.1x | 141x | 68.3x | 35.5x |
| EV / FCF | -77x | -41.5x | -83x | 151x | 217x | 164x |
| FCF Yield | -1.3% | -2.41% | -1.2% | 0.66% | 0.46% | 0.61% |
| Dividend per Share 2 | 30.28 | - | - | - | - | 25.48 |
| Rate of return | 0.53% | - | - | - | - | 0.42% |
| EPS 2 | 130 | -81.31 | -67.14 | 24.34 | 33.64 | 129.5 |
| Distribution rate | 23.3% | - | - | - | - | 19.7% |
| Net sales 1 | 4,346 | 1,576 | 1,761 | 3,532 | 4,061 | 5,070 |
| EBITDA 1 | 2,230 | -115 | 143.3 | 1,315 | 1,622 | 2,518 |
| EBIT 1 | 1,447 | -913.9 | -771.7 | 402 | 676 | 1,609 |
| Net income 1 | 1,020 | -638.1 | -526.9 | 191 | 264 | 1,016 |
| Net Debt 1 | 8,371 | 9,545 | 10,397 | 9,817 | 9,765 | 9,128 |
| Reference price 2 | 5,720.00 | 5,380.00 | 5,860.00 | 5,960.00 | 4,640.00 | 6,120.00 |
| Nbr of stocks (in thousands) | 7,848 | 7,848 | 7,848 | 7,848 | 7,848 | 7,848 |
| Announcement Date | 3/3/20 | 3/26/21 | 3/7/22 | 3/8/23 | 3/13/24 | 3/12/25 |
1DKK in Million2DKK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 7.7B | |
| 34.77x | 10.66x | 18.48x | 1.66% | 22.88B | |
| 15.43x | 3.44x | 10.82x | 1.19% | 7.94B | |
| 39.7x | - | - | 0.5% | 6.61B | |
| 16.56x | 6.42x | 10.22x | 4.71% | 5.32B | |
| 23.59x | 4.34x | 11.66x | 3.68% | 5.14B | |
| 16.06x | 5.99x | 10x | 6.38% | 3.9B | |
| 16.39x | 2.34x | 5.74x | 2.42% | 3.43B | |
| 32.69x | 2.8x | 11.34x | 5.71% | 3.12B | |
| 23.89x | 3.15x | 8.14x | 2.15% | 2.13B | |
| Average | 24.34x | 4.89x | 10.80x | 3.16% | 6.82B | |
| Weighted average by Cap. | 27.48x | 6.95x | 13.63x | 2.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- KBHL Stock
- Valuation Københavns Lufthavne A/S
Select your edition
All financial news and data tailored to specific country editions
