Market Closed -
Nasdaq Copenhagen
10:59:32 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
219
DKK
|
0.00%
|
|
+2.82%
|
+77.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
650.2
|
1,322
|
1,675
|
1,116
|
963.3
|
1,685
|
-
|
-
|
Enterprise Value (EV)
1 |
1,623
|
2,052
|
2,148
|
1,466
|
154.5
|
789.5
|
370.5
|
388.5
|
P/E ratio
|
-31.6
x
|
13.2
x
|
14.4
x
|
97
x
|
9.29
x
|
5.56
x
|
6.14
x
|
5.93
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.09
x
|
0.22
x
|
0.23
x
|
0.13
x
|
0.1
x
|
0.16
x
|
0.2
x
|
0.19
x
|
EV / Revenue
|
0.24
x
|
0.34
x
|
0.3
x
|
0.17
x
|
0.02
x
|
0.08
x
|
0.04
x
|
0.04
x
|
EV / EBITDA
|
5.25
x
|
6.06
x
|
6.28
x
|
2.77
x
|
0.31
x
|
1.37
x
|
0.68
x
|
0.7
x
|
EV / FCF
|
-13.1
x
|
38.7
x
|
-13.2
x
|
10.7
x
|
0.22
x
|
4.7
x
|
0.74
x
|
6.27
x
|
FCF Yield
|
-7.65%
|
2.58%
|
-7.55%
|
9.35%
|
460%
|
21.3%
|
135%
|
16%
|
Price to Book
|
1.14
x
|
2.17
x
|
2.36
x
|
1.55
x
|
1.14
x
|
1.49
x
|
1.21
x
|
1.01
x
|
Nbr of stocks (in thousands)
|
7,787
|
7,775
|
7,684
|
7,672
|
7,800
|
7,696
|
-
|
-
|
Reference price
2 |
83.50
|
170.0
|
218.0
|
145.5
|
123.5
|
219.0
|
219.0
|
219.0
|
Announcement Date
|
2/20/20
|
2/24/21
|
2/22/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,864
|
5,951
|
7,200
|
8,654
|
9,788
|
10,259
|
8,543
|
9,038
|
EBITDA
1 |
309.2
|
338.5
|
342.1
|
528.9
|
494
|
576
|
541
|
558
|
EBIT
1 |
82.9
|
86.9
|
179
|
276
|
409
|
423
|
377
|
382
|
Operating Margin
|
1.21%
|
1.46%
|
2.49%
|
3.19%
|
4.18%
|
4.12%
|
4.41%
|
4.23%
|
Earnings before Tax (EBT)
1 |
23.9
|
0.9
|
93.1
|
96.2
|
330.1
|
398
|
359
|
372
|
Net income
1 |
-20.6
|
100.4
|
117.6
|
11.7
|
103.2
|
306
|
277
|
288
|
Net margin
|
-0.3%
|
1.69%
|
1.63%
|
0.14%
|
1.05%
|
2.98%
|
3.24%
|
3.19%
|
EPS
2 |
-2.640
|
12.90
|
15.10
|
1.500
|
13.30
|
39.36
|
35.64
|
36.96
|
Free Cash Flow
1 |
-124.2
|
53
|
-162.1
|
137
|
710.2
|
168
|
499
|
62
|
FCF margin
|
-1.81%
|
0.89%
|
-2.25%
|
1.58%
|
7.26%
|
1.64%
|
5.84%
|
0.69%
|
FCF Conversion (EBITDA)
|
-
|
15.66%
|
-
|
25.9%
|
143.77%
|
29.17%
|
92.24%
|
11.11%
|
FCF Conversion (Net income)
|
-
|
52.79%
|
-
|
1,170.94%
|
688.18%
|
54.9%
|
180.14%
|
21.53%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/20/20
|
2/24/21
|
2/22/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,803
|
2,109
|
1,888
|
2,214
|
2,208
|
2,344
|
2,299
|
2,597
|
2,584
|
2,308
|
2,345
|
2,593
|
2,761
|
2,560
|
EBITDA
|
101.2
|
125.5
|
52.6
|
86.2
|
57.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
84.4
|
75
|
31
|
61.1
|
44
|
140
|
42
|
22
|
32
|
-
|
95
|
108
|
114
|
106
|
Operating Margin
|
4.68%
|
3.56%
|
1.64%
|
2.76%
|
1.99%
|
5.97%
|
1.83%
|
0.85%
|
1.24%
|
-
|
4.05%
|
4.17%
|
4.13%
|
4.14%
|
Earnings before Tax (EBT)
1 |
74.7
|
11.3
|
10.1
|
34.4
|
22.9
|
-
|
-
|
-
|
10.8
|
-
|
89
|
102
|
108
|
100
|
Net income
1 |
57.6
|
54.4
|
6
|
27.7
|
-
|
-
|
14.4
|
28
|
-26.3
|
87.1
|
85
|
95
|
90
|
80
|
Net margin
|
3.19%
|
2.58%
|
0.32%
|
1.25%
|
-
|
-
|
0.63%
|
1.08%
|
-1.02%
|
3.77%
|
3.62%
|
3.66%
|
3.26%
|
3.12%
|
EPS
|
7.400
|
7.000
|
-
|
-
|
-
|
-
|
1.800
|
-
|
-3.372
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/12/21
|
2/22/22
|
5/12/22
|
8/24/22
|
11/10/22
|
2/23/23
|
5/11/23
|
8/25/23
|
11/10/23
|
2/22/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
973
|
730
|
473
|
350
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
809
|
896
|
1,315
|
1,297
|
Leverage (Debt/EBITDA)
|
3.147
x
|
2.157
x
|
1.381
x
|
0.6608
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-124
|
53
|
-162
|
137
|
710
|
168
|
499
|
62
|
ROE (net income / shareholders' equity)
|
2.6%
|
18%
|
17.7%
|
1.6%
|
13.1%
|
30.8%
|
21.7%
|
18.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
73.50
|
78.20
|
92.40
|
94.10
|
108.0
|
147.0
|
182.0
|
218.0
|
Cash Flow per Share
|
7.500
|
17.50
|
9.810
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
183
|
83.6
|
239
|
76
|
82.4
|
92
|
128
|
136
|
Capex / Sales
|
2.67%
|
1.4%
|
3.31%
|
0.88%
|
0.84%
|
0.9%
|
1.5%
|
1.5%
|
Announcement Date
|
2/20/20
|
2/24/21
|
2/22/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +77.33% | 241M | | -2.29% | 67.67B | | +2.13% | 59.37B | | +21.25% | 38.3B | | +11.23% | 30.73B | | +2.06% | 26.35B | | +22.89% | 22.01B | | +15.06% | 19.47B | | +22.99% | 17.6B | | +64.33% | 16.64B |
Other Construction & Engineering
|