|
Market Closed -
Nasdaq Copenhagen
11:20:00 2026-08-28 am EDT
|
5-day change | 1st Jan Change | ||
| 321.00 DKK | 0.00% |
|
-0.06% | -10.34% |
| Aug. 14 | Handelsbanken raises Netcompany to buy (hold), target price 385 Danish kroner (345) | FW |
| Aug. 14 | DNB Carnegie cuts its price target for Netcompany to 410 Danish kroner (420), reiterates buy | FW |
Company Valuation: Netcompany Group A/S
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 34,640 | 14,458 | 11,182 | 16,030 | 16,404 | 14,316 | - | - |
| Change | - | -58.26% | -22.65% | 43.35% | 2.33% | -12.73% | - | - |
| Enterprise Value (EV) 1 | 36,778 | 16,307 | 12,468 | 18,267 | 18,730 | 17,529 | 17,119 | 16,637 |
| Change | - | -55.66% | -23.54% | 46.51% | 2.53% | -6.41% | -2.34% | -2.81% |
| P/E | 60.7x | 24.2x | 37x | 35.3x | 66.1x | 19x | 14x | 11x |
| PBR | 11.4x | 4.17x | 2.95x | 4.69x | 4.76x | 4.26x | 3.43x | 2.92x |
| PEG | - | 5.1x | -0.7x | 0.6x | -1.5x | 0x | 0.4x | 0.4x |
| Capitalization / Revenue | 9.56x | 2.61x | 1.84x | 2.45x | 2.08x | 1.49x | 1.39x | 1.3x |
| EV / Revenue | 10.2x | 2.94x | 2.05x | 2.79x | 2.37x | 1.83x | 1.66x | 1.51x |
| EV / EBITDA | 41.7x | 14.7x | 13.8x | 16.6x | 14.7x | 11.1x | 9.07x | 7.63x |
| EV / EBIT | 52.3x | 19.4x | 21.6x | 23.2x | 33.3x | 16.6x | 11.9x | 9.81x |
| EV / FCF | 90.1x | 27.1x | 22.4x | 20x | 39.2x | 32.5x | 16.6x | 13.5x |
| FCF Yield | 1.11% | 3.7% | 4.47% | 4.99% | 2.55% | 3.08% | 6.02% | 7.4% |
| Dividend per Share 2 | 1 | - | - | - | - | - | - | 1.314 |
| Rate of return | 0.14% | - | - | - | - | - | - | 0.41% |
| EPS 2 | 11.6 | 12.15 | 6.09 | 9.6 | 5.42 | 16.93 | 22.88 | 29.1 |
| Distribution rate | 8.62% | - | - | - | - | - | - | 4.52% |
| Net sales 1 | 3,623 | 5,545 | 6,078 | 6,541 | 7,892 | 9,584 | 10,328 | 11,045 |
| EBITDA 1 | 881.1 | 1,106 | 901.2 | 1,098 | 1,272 | 1,578 | 1,887 | 2,179 |
| EBIT 1 | 703.8 | 839.4 | 578.5 | 788.2 | 561.8 | 1,058 | 1,444 | 1,695 |
| Net income 1 | 574.3 | 603.4 | 303.5 | 470.2 | 256.9 | 766.7 | 995.4 | 1,209 |
| Net Debt 1 | 2,138 | 1,850 | 1,286 | 2,237 | 2,326 | 3,213 | 2,803 | 2,321 |
| Reference price 2 | 704.50 | 294.20 | 225.60 | 339.00 | 358.00 | 321.00 | 321.00 | 321.00 |
| Nbr of stocks (in thousands) | 49,170 | 49,143 | 49,567 | 47,286 | 45,822 | 44,598 | - | - |
| Announcement Date | 1/25/22 | 1/25/23 | 1/25/24 | 1/28/25 | 2/3/26 | - | - | - |
1DKK in Million2DKK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.96x | 1.83x | 11.11x | -.--% | 2.22B | |
| 23.13x | 3.77x | 13.16x | 2.87% | 222B | |
| 14.09x | 1.55x | 8.16x | 3.41% | 116B | |
| -114.74x | 18.24x | 105.52x | -.--% | 114B | |
| 15.17x | 2.77x | 10.47x | 5.42% | 88.66B | |
| 20.92x | 5.47x | 13.43x | 2.72% | 63.28B | |
| 14.99x | 2.19x | 9.28x | 5.2% | 48.47B | |
| 22.03x | 1.81x | 11.13x | 1.37% | 42.34B | |
| 21.31x | 1.62x | 10.27x | 0.87% | 40.69B | |
| 18.17x | 2.3x | 11.01x | 4.81% | 37.26B | |
| Average | 5.40x | 4.15x | 20.35x | 2.67% | 77.46B | |
| Weighted average by Cap. | -0.47x | 5.19x | 25.07x | 2.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NETC Stock
- Valuation Netcompany Group A/S
Select your edition
All financial news and data tailored to specific country editions
