Market Closed -
Nasdaq Copenhagen
15:59:39 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
201
DKK
|
-1.47%
|
|
-4.29%
|
-12.23%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
10,488
|
13,969
|
13,747
|
15,240
|
13,291
|
12,684
|
Enterprise Value (EV)
1 |
26,176
|
31,178
|
32,219
|
33,528
|
32,922
|
33,557
|
P/E ratio
|
17.6
x
|
16.6
x
|
30.5
x
|
6.48
x
|
3.96
x
|
-15.3
x
|
Yield
|
1.27%
|
-
|
0.97%
|
0.87%
|
1.25%
|
1.31%
|
Capitalization / Revenue
|
6.62
x
|
8.92
x
|
8.96
x
|
8.4
x
|
6.64
x
|
7.39
x
|
EV / Revenue
|
16.5
x
|
19.9
x
|
21
x
|
18.5
x
|
16.5
x
|
19.5
x
|
EV / EBITDA
|
30.6
x
|
36.3
x
|
37.8
x
|
37.4
x
|
32.6
x
|
29.9
x
|
EV / FCF
|
71.2
x
|
94.5
x
|
58.5
x
|
56.4
x
|
-29.7
x
|
-191
x
|
FCF Yield
|
1.4%
|
1.06%
|
1.71%
|
1.77%
|
-3.37%
|
-0.52%
|
Price to Book
|
1.56
x
|
1.88
x
|
1.75
x
|
1.51
x
|
1
x
|
1.03
x
|
Nbr of stocks (in thousands)
|
55,432
|
55,432
|
55,432
|
55,417
|
55,377
|
55,391
|
Reference price
2 |
189.2
|
252.0
|
248.0
|
275.0
|
240.0
|
229.0
|
Announcement Date
|
01/03/19
|
03/03/20
|
02/03/21
|
04/03/22
|
28/02/23
|
21/02/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
1,583
|
1,566
|
1,534
|
1,814
|
2,001
|
1,717
|
EBITDA
1 |
856.5
|
860
|
853.2
|
896.5
|
1,010
|
1,121
|
EBIT
1 |
834
|
835.9
|
834.4
|
876.4
|
989.5
|
1,094
|
Operating Margin
|
52.67%
|
53.38%
|
54.39%
|
48.32%
|
49.46%
|
63.73%
|
Earnings before Tax (EBT)
1 |
765.5
|
1,080
|
578.2
|
3,016
|
4,313
|
-1,063
|
Net income
1 |
596.9
|
841.7
|
450.9
|
2,352
|
3,359
|
-828.3
|
Net margin
|
37.7%
|
53.76%
|
29.39%
|
129.68%
|
167.9%
|
-48.23%
|
EPS
2 |
10.77
|
15.18
|
8.136
|
42.45
|
60.65
|
-14.95
|
Free Cash Flow
1 |
367.7
|
330
|
550.6
|
594.4
|
-1,110
|
-175.9
|
FCF margin
|
23.22%
|
21.07%
|
35.89%
|
32.78%
|
-55.49%
|
-10.24%
|
FCF Conversion (EBITDA)
|
42.93%
|
38.37%
|
64.53%
|
66.31%
|
-
|
-
|
FCF Conversion (Net income)
|
61.6%
|
39.2%
|
122.11%
|
25.28%
|
-
|
-
|
Dividend per Share
2 |
2.400
|
-
|
2.400
|
2.400
|
3.000
|
3.000
|
Announcement Date
|
01/03/19
|
03/03/20
|
02/03/21
|
04/03/22
|
28/02/23
|
21/02/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
15,688
|
17,209
|
18,472
|
18,288
|
19,631
|
20,872
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
18.32
x
|
20.01
x
|
21.65
x
|
20.4
x
|
19.44
x
|
18.62
x
|
Free Cash Flow
1 |
368
|
330
|
551
|
594
|
-1,110
|
-176
|
ROE (net income / shareholders' equity)
|
9.22%
|
11.9%
|
5.9%
|
26.2%
|
28.7%
|
-6.47%
|
ROA (Net income/ Total Assets)
|
2.18%
|
2.05%
|
1.88%
|
1.83%
|
1.81%
|
1.86%
|
Assets
1 |
27,404
|
41,056
|
23,926
|
128,830
|
185,834
|
-44,597
|
Book Value Per Share
2 |
121.0
|
134.0
|
142.0
|
182.0
|
240.0
|
222.0
|
Cash Flow per Share
2 |
0.0500
|
0.0300
|
0.0200
|
0.0300
|
0.2500
|
0.5100
|
Capex
1 |
13.8
|
22.8
|
9.88
|
20.4
|
27.4
|
20.9
|
Capex / Sales
|
0.87%
|
1.46%
|
0.64%
|
1.13%
|
1.37%
|
1.22%
|
Announcement Date
|
01/03/19
|
03/03/20
|
02/03/21
|
04/03/22
|
28/02/23
|
21/02/24
|
|