1. Homepage
  2. Equities
  3. Denmark
  4. Nasdaq Copenhagen
  5. Orsted A/S
  6. Financials
    ORSTED   DK0060094928

ORSTED A/S

(ORSTED)
  Report
Real-time Estimate Cboe Europe  -  05/16 10:59:45 am EDT
719.40 DKK   +3.59%
12:06pFrance's Eiffage wins wind contracts off German coast
RE
05:14aOrsted to Acquire Onshore Wind Farm in Illinois
DJ
05:02aDenmark's Ørsted to Purchase 121-MW Wind Farm in Illinois, US
MT
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 289 370522 352350 930302 270--
Enterprise Value (EV)1 324 394534 695375 210332 042359 519393 228
P/E ratio 54,3x32,0x34,4x17,3x31,9x32,2x
Yield 1,52%0,92%1,50%1,93%2,07%2,24%
Capitalization / Revenue 4,27x9,93x4,52x4,02x4,13x3,98x
EV / Revenue 4,78x10,2x4,83x4,41x4,91x5,18x
EV / EBITDA 18,6x29,5x15,4x11,5x14,3x14,9x
Price to Book 3,96x5,52x4,28x3,39x3,36x3,30x
Nbr of stocks (in thousands) 419 985420 066420 175420 169--
Reference price (DKK) 6891 244835695695695
Announcement Date 01/30/202002/03/202102/02/2022---
1 DKK in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 67 84252 60177 67375 21073 20075 910
EBITDA1 17 48418 12424 29628 94625 09526 305
Operating profit (EBIT)1 10 05210 53616 19519 38514 61315 296
Operating Margin 14,8%20,0%20,9%25,8%20,0%20,1%
Pre-Tax Profit (EBT)1 8 85618 85013 27720 83212 47112 512
Net income1 5 31516 28910 96216 7659 0738 776
Net margin 7,83%31,0%14,1%22,3%12,4%11,6%
EPS2 12,738,824,340,121,821,5
Dividend per Share2 10,511,512,513,414,415,6
Announcement Date 01/30/202002/03/202102/02/2022---
1 DKK in Million
2 DKK
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 S1 2021 Q3 2021 Q4 2022 Q2 2022 Q3 2022 Q4
Net sales1 32 49714 51030 66640 69222 90431 716
EBITDA1 13 0592 9848 2536 52613 2284 800
Operating profit (EBIT)1 9 1701 0455 9804 16210 6261 764
Operating Margin 28,2%7,20%19,5%10,2%46,4%5,56%
Pre-Tax Profit (EBT)1 8 2456714 3613 58410 0471 455
Net income1 7 1424873 7573 1148 730530
Net margin 22,0%3,36%12,3%7,65%38,1%1,67%
EPS2 -1,10-3,9511,12,38
Dividend per Share ------
Announcement Date 08/12/202111/03/202102/02/2022---
1 DKK in Million
2 DKK
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 35 02412 34324 28029 77257 24990 958
Net Cash position1 ------
Leverage (Debt / EBITDA) 2,00x0,68x1,00x1,03x2,28x3,46x
Free Cash Flow1 -10 2268 538-22 421-12 554-17 494-23 553
ROE (Net Profit / Equities) 6,09%18,0%12,4%16,3%10,3%10,4%
Shareholders' equity1 87 33990 40088 332102 97788 17584 759
ROA (Net Profit / Asset) 2,89%8,37%4,69%5,89%2,83%2,33%
Assets1 183 719194 658233 552284 724320 709376 359
Book Value Per Share2 174225195205207210
Cash Flow per Share2 31,139,228,950,951,251,1
Capex1 22 44526 95734 56936 94540 86850 794
Capex / Sales 33,1%51,2%44,5%49,1%55,8%66,9%
Announcement Date 01/30/202002/03/202102/02/2022---
1 DKK in Million
2 DKK
Previous periodNext period
Estimates
Key data
Capitalization (DKK) 302 269 834 706
Capitalization (USD) 42 262 497 512
Net sales (DKK) 77 673 000 000
Net sales (USD) 10 860 015 100
Number of employees 7 016
Sales / Employee (DKK) 11 070 838
Sales / Employee (USD) 1 547 893
Free-Float 44,9%
Free-Float capitalization (DKK) 135 568 463 520
Free-Float capitalization (USD) 18 954 792 025
Avg. Exchange 20 sessions (DKK) 371 271 225
Avg. Exchange 20 sessions (USD) 51 910 073
Average Daily Capital Traded 0,12%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA