NEXCOM A/S |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.06 DKK | +4.79% |
|
+4.08% | +17.69% |
| Apr. 18 | Nexcom A/S Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Mar. 12 | Nexcom A/S Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 40.87 | 26.8 | 48.89 |
| Enterprise Value (EV) 1 | 53.13 | 41.78 | 57.74 |
| P/E ratio | - | -1.24 x | - |
| Yield | - | - | - |
| Capitalization / Revenue | 3.73 x | 3.16 x | 3.94 x |
| EV / Revenue | 4.85 x | 4.93 x | 4.65 x |
| EV / EBITDA | -6,133,443 x | -2,977,666 x | -14,668,656 x |
| EV / FCF | - | - | - |
| FCF Yield | - | - | - |
| Price to Book | - | 17.3 x | - |
| Nbr of stocks (in thousands) | 10,900 | 14,066 | 18,805 |
| Reference price 2 | 3.750 | 1.905 | 2.600 |
| Announcement Date | 3/17/22 | 3/16/23 | 3/12/24 |
1DKK in Million2DKK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 7.009 | 6.233 | 7.211 | 10.96 | 8.467 | 12.4 |
| EBITDA | - | - | 2.508 | -8.662 | -14.03 | -3.936 |
| EBIT 1 | 0.0208 | 0.0997 | 0.3199 | -9.86 | -17.63 | -7.748 |
| Operating Margin | 0.3% | 1.6% | 4.44% | -89.93% | -208.27% | -62.46% |
| Earnings before Tax (EBT) 1 | 0.0149 | 0.0896 | -0.9924 | -13.54 | -19.2 | -9.299 |
| Net income 1 | 0.00877 | 0.0697 | -0.9732 | -10.53 | -21.65 | -9.316 |
| Net margin | 0.13% | 1.12% | -13.5% | -96.03% | -255.67% | -75.1% |
| EPS | - | - | - | - | -1.539 | - |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 2/1/19 | 2/6/20 | 3/30/21 | 3/17/22 | 3/16/23 | 3/12/24 |
1DKK in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 10.4 | 12.3 | 15 | 8.84 |
| Net Cash position 1 | 0.9 | 0.96 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 4.136 x | -1.415 x | -1.068 x | -2.246 x |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 1.48% | 11% | -31.6% | -78.9% | -279% | -235% |
| ROA (Net income/ Total Assets) | 0.53% | 2.97% | 1.61% | -19% | -38.8% | -24.2% |
| Assets 1 | 1.652 | 2.345 | -60.53 | 55.53 | 55.84 | 38.45 |
| Book Value Per Share | - | - | - | - | 0.1100 | - |
| Cash Flow per Share | - | - | - | - | 0.0300 | - |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 2/1/19 | 2/6/20 | 3/30/21 | 3/17/22 | 3/16/23 | 3/12/24 |
1DKK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +17.69% | 7.86M | |
| -13.61% | 194B | |
| +2.02% | 166B | |
| +2.37% | 153B | |
| +4.71% | 99.85B | |
| +5.88% | 77.56B | |
| +19.08% | 73.55B | |
| -7.01% | 71B | |
| -20.88% | 52.81B | |
| -5.37% | 47.86B |
- Stock Market
- Equities
- NEXCOM Stock
- Financials Nexcom A/S
