Valuation Coloplast A/S

Equities

Market Closed - Nasdaq Copenhagen Other stock markets 16:20:00 11/09/2024 BST			5-day change	1st Jan Change
926.00 ^DKK	+0.43%		+0.43%	+19.95%

08-26	COLOPLAST : Q3 24: Chronic care momentum makes up for urology pain
08-21	Jyske Bank Downgrades Coloplast to Hold, Trims PT	MT

Fiscal Period: September	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	175,241	213,422	214,092	164,708	167,956	208,202	-	-
Change	-	21.79%	0.31%	-23.07%	1.97%	23.96%	-	-
Enterprise Value (EV) ¹	175,780	214,584	216,204	182,799	186,616	227,210	226,437	225,122
Change	-	22.07%	0.76%	-15.45%	2.09%	21.75%	-0.34%	-0.58%
P/E ratio	45.4x	51x	44.5x	35.1x	33.7x	40.8x	34.8x	30.5x
PBR	25.3x	28.9x	26.2x	19.9x	9.24x	11.7x	10.9x	10x
PEG	-	6.22x	3x	-15.28x	82.79x	17.36x	2x	2.2x
Capitalization / Revenue	9.77x	11.5x	11x	7.29x	6.86x	7.71x	7.12x	6.57x
EV / Revenue	9.8x	11.6x	11.1x	8.1x	7.62x	8.42x	7.74x	7.1x
EV / EBITDA	28.3x	32x	31.1x	23.3x	23.6x	26.4x	23.4x	21x
EV / EBIT	31.6x	36.7x	34x	26.5x	27.3x	30.8x	27.2x	24.2x
EV / FCF	46.7x	54.8x	49.5x	43.8x	58.2x	40.7x	36.6x	32.1x
FCF Yield	2.14%	1.82%	2.02%	2.28%	1.72%	2.46%	2.74%	3.11%
Dividend per Share ²	17	18	19	20	21	19.99	21.51	23.49
Rate of return	2.06%	1.79%	1.89%	2.58%	2.81%	2.16%	2.32%	2.54%
EPS ²	18.18	19.67	22.63	22.11	22.2	22.72	26.65	30.34
Distribution rate	93.5%	91.5%	84%	90.5%	94.6%	88%	80.7%	77.4%
Net sales ¹	17,939	18,544	19,426	22,579	24,500	26,998	29,240	31,698
EBITDA ¹	6,207	6,705	6,947	7,840	7,914	8,609	9,668	10,740
EBIT ¹	5,556	5,854	6,355	6,910	6,845	7,372	8,323	9,296
Net income ¹	3,873	4,197	4,825	4,706	4,783	5,107	5,989	6,805
Net Debt ¹	539	1,162	2,112	18,091	18,660	19,008	18,235	16,920
Reference price ²	825.00	1,003.50	1,006.50	775.80	747.60	926.00	926.00	926.00
Nbr of stocks (in thousands)	212,414	212,677	212,709	212,307	224,660	224,840	-	-
Announcement Date	05/11/19	03/11/20	01/11/21	07/11/22	09/11/23	-	-	-

¹DKK in Million²DKK

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
COLOPLAST A/S	40.51x	8.38x	26.26x	+2.17%	30.63B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	8.33x	0.84x	3.44x	+4.11%	2.52B
INTCO MEDICAL TECHNOLOGY CO., LTD.	14.76x	-	-	-	2.52B
WINNER MEDICAL CO., LTD.	18.6x	-	-	+2.66%	2.04B
HARTALEGA HOLDINGS	45.16x	2.57x	20.16x	+1.28%	1.95B
TOP GLOVE CORPORATION BHD.	-55.76x	2.7x	35.05x	-.--%	1.69B
HARBIN FUERJIA TECHNOLOGY CO., LTD.	14.01x	-	-	-	1.61B
NAKANISHI INC.	19.45x	2.5x	9.5x	+2.12%	1.46B
GVS S.P.A.	26.11x	3.17x	13.08x	-.--%	1.23B
KOSSAN RUBBER INDUSTRIES	37.99x	1.58x	12.62x	+1.17%	1.1B
Average	16.91x	3.11x	17.16x	+1.69%	4.68B
Weighted average by Cap.	31.14x	6.84x	23.54x	+2.09%