Valuation ISS A/S

Equities

Market Closed - Nasdaq Copenhagen Other stock markets 16:20:00 09/02/2026 GMT			5-day change	1st Jan Change
257.00 ^DKK	+2.47%		+4.81%	+18.32%

02-06	DNB Carnegie Raises Target Price for ISS to 275 Danish Kroner (230), Reiterates Buy	FW
02-06	ISS to End DKK300 Million UK Contract in Q1	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	19,467	23,087	27,211	23,899	23,168	40,152	40,152	-
Change	-	18.6%	17.86%	-12.17%	-3.06%	73.31%	0%	-
Enterprise Value (EV) ¹	35,269	36,538	38,751	36,684	34,508	52,685	52,745	52,060
Change	-	3.6%	6.05%	-5.33%	-5.93%	52.68%	0.11%	-1.3%
P/E ratio	-3.74x	37.9x	13.4x	86x	9.31x	15.4x	13.2x	11.8x
PBR	2.99x	3.04x	2.68x	2.21x	2.19x	4.05x	3.95x	3.65x
PEG	-	-0x	0x	-1x	0x	1x	0.8x	1x
Capitalization / Revenue	0.28x	0.32x	0.36x	0.3x	0.28x	0.47x	0.45x	0.43x
EV / Revenue	0.51x	0.51x	0.51x	0.47x	0.41x	0.62x	0.59x	0.56x
EV / EBITDA	-25.4x	10.3x	8.88x	7.66x	6.18x	8.96x	8.41x	7.91x
EV / EBIT	-10.9x	20.6x	13.5x	11.1x	8.33x	12.2x	11.3x	10.6x
EV / FCF	-19.7x	21.1x	22.3x	20.7x	11.2x	17.7x	15.3x	15.1x
FCF Yield	-5.09%	4.75%	4.47%	4.84%	8.96%	5.64%	6.55%	6.63%
Dividend per Share ²	-	-	2.1	2.3	3.1	3.697	4.414	4.807
Rate of return	-	-	1.43%	1.78%	2.36%	1.47%	1.76%	1.92%
EPS ²	-28.2	3.3	11	1.5	14.1	16.27	19.02	21.33
Distribution rate	-	-	19.1%	153%	22%	22.7%	23.2%	22.5%
Net sales ¹	69,823	71,363	76,538	78,681	83,761	85,347	89,488	93,140
EBITDA ¹	-1,386	3,536	4,364	4,789	5,585	5,879	6,274	6,579
EBIT ¹	-3,226	1,776	2,876	3,300	4,143	4,313	4,654	4,896
Net income ¹	-5,205	615	2,058	279	2,589	2,770	3,009	3,155
Net Debt ¹	15,802	13,451	11,540	12,785	11,340	12,533	12,593	11,908
Reference price ²	105.40	125.00	147.30	128.95	131.30	250.80	250.80	250.80
Nbr of stocks (in thousands)	184,698	184,698	184,729	185,333	176,448	160,097	160,097	-
Announcement Date	25/02/21	24/02/22	23/02/23	22/02/24	20/02/25	-	-	-

¹DKK in Million²DKK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ISS A/S	15.42x	0.62x	8.96x	1.47%	6.35B
CINTAS CORPORATION	40.2x	7.21x	26.02x	0.86%	78.33B
RB GLOBAL, INC.	51.46x	5.24x	17.22x	1.04%	21.86B
JACOBS SOLUTIONS INC.	24.73x	1.38x	13.58x	0.94%	17.48B
BUREAU VERITAS SA	20.72x	2.15x	10.67x	3.34%	14.65B
INTERTEK GROUP PLC	19.8x	2.31x	10.19x	3.61%	9.36B
ALS LIMITED	34.04x	3.9x	15.82x	1.84%	8.17B
GENPACT LIMITED	13x	1.45x	7.75x	1.67%	6.88B
THE BRINK'S COMPANY	23.72x	1.47x	7.87x	0.82%	5.44B
DKSH HOLDING AG	18.01x	0.37x	8.65x	4.1%	4.99B
Average	26.11x	2.61x	12.67x	1.97%	17.35B
Weighted average by Cap.	33.88x	4.68x	18.61x	1.44%