Market Closed -
Nasdaq Copenhagen
10:59:35 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
183.6
DKK
|
+3.35%
|
|
+3.85%
|
-14.35%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,585
|
38,825
|
26,978
|
27,282
|
28,982
|
24,778
|
-
|
-
|
Enterprise Value (EV)
1 |
15,344
|
36,905
|
25,778
|
27,331
|
29,051
|
24,216
|
23,243
|
22,383
|
P/E ratio
|
25.4
x
|
49.7
x
|
158
x
|
-17.4
x
|
359
x
|
42.4
x
|
20.4
x
|
15.8
x
|
Yield
|
1.18%
|
0.59%
|
0.19%
|
-
|
-
|
0.51%
|
1.3%
|
1.78%
|
Capitalization / Revenue
|
1.45
x
|
2.62
x
|
1.73
x
|
1.88
x
|
1.88
x
|
1.44
x
|
1.2
x
|
1.09
x
|
EV / Revenue
|
1.26
x
|
2.49
x
|
1.65
x
|
1.89
x
|
1.89
x
|
1.4
x
|
1.13
x
|
0.98
x
|
EV / EBITDA
|
9.9
x
|
26.5
x
|
18.7
x
|
-434
x
|
28.3
x
|
13.7
x
|
8.66
x
|
6.99
x
|
EV / FCF
|
41.2
x
|
101
x
|
452
x
|
-31.3
x
|
119
x
|
48.7
x
|
23.8
x
|
16.4
x
|
FCF Yield
|
2.42%
|
0.99%
|
0.22%
|
-3.2%
|
0.84%
|
2.05%
|
4.21%
|
6.11%
|
Price to Book
|
5.34
x
|
8.34
x
|
5.71
x
|
9.05
x
|
9.57
x
|
7.01
x
|
5.44
x
|
4.49
x
|
Nbr of stocks (in thousands)
|
976,713
|
1,004,375
|
1,004,401
|
1,005,144
|
1,009,189
|
1,006,474
|
-
|
-
|
Reference price
2 |
18.00
|
38.66
|
26.86
|
27.14
|
28.72
|
24.62
|
24.62
|
24.62
|
Announcement Date
|
2/5/20
|
2/10/21
|
2/10/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,147
|
14,819
|
15,587
|
14,486
|
15,382
|
17,262
|
20,573
|
22,789
|
EBITDA
1 |
1,550
|
1,391
|
1,382
|
-63
|
1,028
|
1,770
|
2,684
|
3,203
|
EBIT
1 |
1,004
|
750
|
461
|
-1,152
|
231
|
910.2
|
1,785
|
2,201
|
Operating Margin
|
8.27%
|
5.06%
|
2.96%
|
-7.95%
|
1.5%
|
5.27%
|
8.68%
|
9.66%
|
Earnings before Tax (EBT)
1 |
909
|
934
|
257
|
-1,696
|
102
|
788.7
|
1,663
|
2,173
|
Net income
1 |
704
|
765
|
167
|
-1,572
|
77
|
601.3
|
1,247
|
1,613
|
Net margin
|
5.8%
|
5.16%
|
1.07%
|
-10.85%
|
0.5%
|
3.48%
|
6.06%
|
7.08%
|
EPS
2 |
0.7100
|
0.7780
|
0.1700
|
-1.560
|
0.0800
|
0.5801
|
1.209
|
1.559
|
Free Cash Flow
1 |
372
|
364
|
57
|
-874
|
245
|
496.8
|
977.8
|
1,368
|
FCF margin
|
3.06%
|
2.46%
|
0.37%
|
-6.03%
|
1.59%
|
2.88%
|
4.75%
|
6%
|
FCF Conversion (EBITDA)
|
24%
|
26.17%
|
4.12%
|
-
|
23.83%
|
28.07%
|
36.43%
|
42.71%
|
FCF Conversion (Net income)
|
52.84%
|
47.58%
|
34.13%
|
-
|
318.18%
|
82.63%
|
78.42%
|
84.81%
|
Dividend per Share
2 |
0.2120
|
0.2280
|
0.0500
|
-
|
-
|
0.1268
|
0.3195
|
0.4394
|
Announcement Date
|
2/5/20
|
2/10/21
|
2/10/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
8,296
|
5,776
|
5,498
|
5,538
|
4,551
|
2,485
|
3,305
|
5,790
|
3,913
|
4,783
|
2,829
|
3,429
|
6,258
|
4,353
|
4,771
|
3,017
|
3,835
|
4,732
|
5,685
|
3,688
|
EBITDA
1 |
-
|
-
|
-
|
567
|
358
|
-20
|
41
|
-
|
101
|
-185
|
236
|
132
|
-
|
264
|
396
|
267.2
|
346.2
|
493.4
|
660.3
|
416.3
|
EBIT
1 |
-
|
-
|
30
|
325
|
106
|
-329
|
-182
|
-511
|
-127
|
-514
|
40
|
-70
|
-30
|
70
|
191
|
53.9
|
126.8
|
272.7
|
439.1
|
191.2
|
Operating Margin
|
-
|
-
|
0.55%
|
5.87%
|
2.33%
|
-13.24%
|
-5.51%
|
-8.83%
|
-3.25%
|
-10.75%
|
1.41%
|
-2.04%
|
-0.48%
|
1.61%
|
4%
|
1.79%
|
3.31%
|
5.76%
|
7.72%
|
5.18%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
170
|
42
|
-889
|
-139
|
-1,028
|
-171
|
-480
|
31
|
-130
|
-99
|
28
|
173
|
31.6
|
97.68
|
254.3
|
396.9
|
176.7
|
Net income
1 |
-
|
-82
|
28
|
122
|
17
|
-765
|
-119
|
-884
|
-147
|
-541
|
15
|
-115
|
-99
|
29
|
148
|
25.72
|
74.77
|
193.5
|
301.7
|
131.5
|
Net margin
|
-
|
-1.42%
|
0.51%
|
2.2%
|
0.37%
|
-30.78%
|
-3.6%
|
-15.27%
|
-3.76%
|
-11.31%
|
0.53%
|
-3.35%
|
-1.58%
|
0.67%
|
3.1%
|
0.85%
|
1.95%
|
4.09%
|
5.31%
|
3.57%
|
EPS
2 |
-
|
-0.0840
|
0.0300
|
0.1200
|
0.0200
|
-0.7600
|
-0.1200
|
-0.8800
|
-0.1500
|
-0.5300
|
0.0100
|
-0.1200
|
-0.1000
|
0.0300
|
0.1466
|
0.0130
|
0.0724
|
0.1903
|
0.3146
|
0.1301
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/5/20
|
8/11/20
|
8/11/21
|
11/3/21
|
2/10/22
|
5/1/22
|
8/10/22
|
8/10/22
|
11/2/22
|
2/8/23
|
5/10/23
|
8/9/23
|
8/9/23
|
11/8/23
|
2/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
49
|
69
|
-
|
-
|
-
|
Net Cash position
1 |
2,241
|
1,920
|
1,200
|
-
|
-
|
563
|
1,535
|
2,396
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-0.7778
x
|
0.0671
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
372
|
364
|
57
|
-874
|
245
|
497
|
978
|
1,368
|
ROE (net income / shareholders' equity)
|
22.1%
|
21.4%
|
3.6%
|
-43.9%
|
2.6%
|
17%
|
28.3%
|
30.3%
|
ROA (Net income/ Total Assets)
|
6.28%
|
4.71%
|
0.88%
|
-7.91%
|
0.36%
|
2.55%
|
4.76%
|
5.58%
|
Assets
1 |
11,219
|
16,245
|
18,936
|
19,869
|
21,300
|
23,578
|
26,217
|
28,902
|
Book Value Per Share
2 |
3.370
|
4.630
|
4.700
|
3.000
|
3.000
|
3.510
|
4.530
|
5.480
|
Cash Flow per Share
2 |
0.8300
|
0.7600
|
0.9900
|
-0.1900
|
1.020
|
1.250
|
1.940
|
2.850
|
Capex
1 |
776
|
688
|
876
|
819
|
892
|
1,163
|
1,118
|
1,171
|
Capex / Sales
|
6.39%
|
4.64%
|
5.62%
|
5.65%
|
5.8%
|
6.74%
|
5.44%
|
5.14%
|
Announcement Date
|
2/5/20
|
2/10/21
|
2/10/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
24.62
EUR Average target price
29.75
EUR Spread / Average Target +20.84% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.35% | 26.45B | | +9.03% | 6.8B | | -1.50% | 4.68B | | -7.12% | 3.85B | | +28.18% | 2.5B | | -18.97% | 2.33B | | -27.69% | 1.69B | | +46.53% | 1.59B | | -28.77% | 1.5B | | -25.66% | 1.32B |
Wind Systems & Equipment
|