Market Closed -
Nasdaq Copenhagen
15:59:50 08/05/2024 BST
|
5-day change
|
1st Jan Change
|
10.25
DKK
|
+3.54%
|
|
+4.59%
|
+44.37%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
1,544
|
1,203
|
1,401
|
1,233
|
813.1
|
917.9
|
Enterprise Value (EV)
1 |
1,627
|
1,323
|
1,504
|
1,330
|
976.4
|
1,117
|
P/E ratio
|
16.5
x
|
58
x
|
29.1
x
|
1.62
x
|
-70.8
x
|
34.8
x
|
Yield
|
0.99%
|
-
|
-
|
1.31%
|
1.99%
|
1.76%
|
Capitalization / Revenue
|
0.82
x
|
0.62
x
|
0.85
x
|
0.83
x
|
0.59
x
|
0.6
x
|
EV / Revenue
|
0.87
x
|
0.68
x
|
0.91
x
|
0.9
x
|
0.7
x
|
0.73
x
|
EV / EBITDA
|
11.6
x
|
14.1
x
|
26.4
x
|
22.8
x
|
19.3
x
|
15
x
|
EV / FCF
|
10.8
x
|
22.9
x
|
24.6
x
|
-13.8
x
|
-72.2
x
|
17.5
x
|
FCF Yield
|
9.23%
|
4.37%
|
4.06%
|
-7.24%
|
-1.39%
|
5.71%
|
Price to Book
|
2.43
x
|
1.81
x
|
1.97
x
|
1.66
x
|
1.15
x
|
1.28
x
|
Nbr of stocks (in thousands)
|
121,787
|
124,622
|
124,622
|
129,276
|
129,276
|
129,276
|
Reference price
2 |
12.68
|
9.650
|
11.24
|
9.540
|
6.290
|
7.100
|
Announcement Date
|
13/03/19
|
24/03/20
|
16/03/21
|
16/03/22
|
15/03/23
|
13/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
1,875
|
1,932
|
1,655
|
1,482
|
1,389
|
1,540
|
EBITDA
1 |
140
|
93.67
|
56.99
|
58.42
|
50.68
|
74.42
|
EBIT
1 |
115.8
|
72.41
|
37.28
|
44.76
|
36.76
|
60.09
|
Operating Margin
|
6.17%
|
3.75%
|
2.25%
|
3.02%
|
2.65%
|
3.9%
|
Earnings before Tax (EBT)
1 |
115.4
|
48.74
|
65.83
|
55.2
|
32.09
|
39.34
|
Net income
1 |
95.06
|
20.62
|
48.49
|
759.2
|
-11.31
|
26.89
|
Net margin
|
5.07%
|
1.07%
|
2.93%
|
51.23%
|
-0.81%
|
1.75%
|
EPS
2 |
0.7700
|
0.1663
|
0.3866
|
5.899
|
-0.0888
|
0.2042
|
Free Cash Flow
1 |
150.2
|
57.8
|
61.14
|
-96.25
|
-13.53
|
63.76
|
FCF margin
|
8.01%
|
2.99%
|
3.69%
|
-6.5%
|
-0.97%
|
4.14%
|
FCF Conversion (EBITDA)
|
107.3%
|
61.71%
|
107.27%
|
-
|
-
|
85.68%
|
FCF Conversion (Net income)
|
158.02%
|
280.34%
|
126.07%
|
-
|
-
|
237.13%
|
Dividend per Share
2 |
0.1250
|
-
|
-
|
0.1250
|
0.1250
|
0.1250
|
Announcement Date
|
13/03/19
|
24/03/20
|
16/03/21
|
16/03/22
|
15/03/23
|
13/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
82.9
|
121
|
104
|
96.9
|
163
|
199
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.5919
x
|
1.286
x
|
1.82
x
|
1.658
x
|
3.221
x
|
2.671
x
|
Free Cash Flow
1 |
150
|
57.8
|
61.1
|
-96.2
|
-13.5
|
63.8
|
ROE (net income / shareholders' equity)
|
16.2%
|
3.21%
|
7.98%
|
8.38%
|
4.13%
|
3.34%
|
ROA (Net income/ Total Assets)
|
5.82%
|
2.75%
|
1.41%
|
1.92%
|
1.87%
|
3.03%
|
Assets
1 |
1,632
|
749
|
3,429
|
39,480
|
-603.8
|
888.5
|
Book Value Per Share
2 |
5.230
|
5.340
|
5.720
|
5.730
|
5.460
|
5.540
|
Cash Flow per Share
2 |
0.8900
|
1.180
|
1.320
|
0.4900
|
0.2500
|
0.3000
|
Capex
1 |
5.91
|
5.96
|
4.25
|
7.43
|
8.24
|
7.89
|
Capex / Sales
|
0.31%
|
0.31%
|
0.26%
|
0.5%
|
0.59%
|
0.51%
|
Announcement Date
|
13/03/19
|
24/03/20
|
16/03/21
|
16/03/22
|
15/03/23
|
13/03/24
|
|
1st Jan change
|
Capi.
|
---|
| +44.37% | 191M | | -12.70% | 193B | | +2.65% | 169B | | +2.20% | 154B | | +5.96% | 101B | | +11.22% | 80.9B | | +25.63% | 77.58B | | -7.65% | 70.81B | | -21.03% | 52.48B | | -10.22% | 42.67B |
Other IT Services & Consulting
|