|
Market Closed -
Nasdaq Copenhagen
16:20:00 06/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 82.40 DKK | +1.35% |
|
-1.44% | -34.08% |
| 08-17 | Matas A/S commences an Equity Buyback Plan, under the authorization approved on June 16, 2026. | CI |
| 08-13 | Matas A/S, Q1 2027 Earnings Call, Aug 12, 2026 |
Company Valuation: Matas A/S
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,627 | 3,194 | 4,435 | 5,013 | 3,916 | 3,005 | - | - |
| Change | - | -11.94% | 38.86% | 13.02% | -21.89% | -23.26% | - | - |
| Enterprise Value (EV) 1 | 5,276 | 4,836 | 7,575 | 8,838 | 7,957 | 7,018 | 6,801 | 6,552 |
| Change | - | -8.33% | 56.63% | 16.66% | -9.97% | -11.8% | -3.09% | -3.67% |
| P/E | 13.4x | 11.5x | 26.4x | 17.9x | 16.4x | 10.9x | 6.65x | 5.29x |
| PBR | 1.15x | 0.96x | 1.28x | 1.35x | 1.06x | 0.77x | 0.72x | 0.65x |
| PEG | - | 5.52x | -0.7x | 0.3x | -1.3x | 0.6x | 0.1x | 0.2x |
| Capitalization / Revenue | 0.83x | 0.71x | 0.66x | 0.6x | 0.45x | 0.33x | 0.31x | 0.3x |
| EV / Revenue | 1.21x | 1.08x | 1.13x | 1.05x | 0.91x | 0.77x | 0.71x | 0.65x |
| EV / EBITDA | 6.57x | 5.98x | 7.53x | 7.27x | 6.45x | 5.48x | 4.85x | 4.31x |
| EV / EBIT | 14x | 11.4x | 20x | 15.6x | 15.5x | 13.6x | 9.73x | 8.07x |
| EV / FCF | 18.9x | 11.4x | -20.1x | -4,419x | 14.6x | 10.4x | 8.5x | 7.43x |
| FCF Yield | 5.29% | 8.78% | -4.96% | -0.02% | 6.85% | 9.62% | 11.8% | 13.5% |
| Dividend per Share 2 | 2 | 2 | 2 | 2 | 2 | 2.463 | 2.907 | 3.183 |
| Rate of return | 2.08% | 2.38% | 1.71% | 1.52% | 1.9% | 2.99% | 3.53% | 3.86% |
| EPS 2 | 7.2 | 7.35 | 4.43 | 7.37 | 6.41 | 7.56 | 12.4 | 15.57 |
| Distribution rate | 27.8% | 27.2% | 45.1% | 27.1% | 31.2% | 32.6% | 23.4% | 20.4% |
| Net sales 1 | 4,344 | 4,490 | 6,701 | 8,379 | 8,776 | 9,168 | 9,589 | 10,027 |
| EBITDA 1 | 802.6 | 809 | 1,006 | 1,216 | 1,234 | 1,281 | 1,402 | 1,520 |
| EBIT 1 | 377.3 | 423.1 | 379 | 565 | 514 | 516.9 | 698.7 | 811.6 |
| Net income 1 | 276.5 | 280.7 | 169 | 282 | 243 | 276 | 444.3 | 541.9 |
| Net Debt 1 | 1,649 | 1,642 | 3,140 | 3,825 | 4,041 | 4,013 | 3,796 | 3,547 |
| Reference price 2 | 96.30 | 84.20 | 117.00 | 132.00 | 105.40 | 82.40 | 82.40 | 82.40 |
| Nbr of stocks (in thousands) | 37,665 | 37,933 | 37,909 | 37,974 | 37,149 | 36,465 | - | - |
| Announcement Date | 01/06/22 | 31/05/23 | 28/05/24 | 23/05/25 | 19/05/26 | - | - | - |
1DKK in Million2DKK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.75x | 0.76x | 5.45x | 3.03% | 445M | |
| 18.75x | 1.72x | 11.5x | -.--% | 23.21B | |
| 16.78x | 1.15x | 9.73x | 3.08% | 16.37B | |
| 22.18x | 1.98x | 10.12x | -.--% | 15.98B | |
| 11.58x | 0.59x | 6.08x | 3.62% | 12.19B | |
| 16.23x | 2.08x | 10.04x | 2.47% | 11.26B | |
| 22.29x | 5.56x | 13.77x | 1.38% | 9.05B | |
| 23.67x | 0.49x | 7.35x | -.--% | 7.32B | |
| 24.71x | 1.14x | 5.38x | 2.77% | 7.04B | |
| 17.25x | 1.65x | 14.45x | 5.64% | 5.24B | |
| Average | 18.42x | 1.71x | 9.39x | 2.2% | 10.81B | |
| Weighted average by Cap. | 18.80x | 1.78x | 9.89x | 1.71% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MATAS Stock
- Valuation Matas A/S
Select your edition
All financial news and data tailored to specific country editions
