|
Market Closed -
Nasdaq Copenhagen
16:20:00 09/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 342.80 DKK | +4.00% |
|
+6.86% | -4.25% |
| 09-30 | DNB Carnegie raises price target for Netcompany to DKK 425 (410), reiterates Buy | FW |
| 09-08 | SEB raises Netcompany target price to 460 Danish kroner (440), reiterates buy | FW |
Company Valuation: Netcompany Group A/S
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 34,640 | 14,458 | 11,182 | 16,030 | 16,404 | 15,288 | - | - |
| Change | - | -58.26% | -22.65% | 43.35% | 2.33% | -6.8% | - | - |
| Enterprise Value (EV) 1 | 36,778 | 16,307 | 12,468 | 18,267 | 18,730 | 18,545 | 18,145 | 17,660 |
| Change | - | -55.66% | -23.54% | 46.51% | 2.53% | -0.99% | -2.16% | -2.67% |
| P/E | 60.7x | 24.2x | 37x | 35.3x | 66.1x | 20.2x | 14.9x | 11.6x |
| PBR | 11.4x | 4.17x | 2.95x | 4.69x | 4.76x | 4.54x | 3.65x | 3.1x |
| PEG | - | 5.1x | -0.7x | 0.6x | -1.5x | 0x | 0.4x | 0.4x |
| Capitalization / Revenue | 9.56x | 2.61x | 1.84x | 2.45x | 2.08x | 1.59x | 1.47x | 1.37x |
| EV / Revenue | 10.2x | 2.94x | 2.05x | 2.79x | 2.37x | 1.93x | 1.74x | 1.58x |
| EV / EBITDA | 41.7x | 14.7x | 13.8x | 16.6x | 14.7x | 11.8x | 9.56x | 8.01x |
| EV / EBIT | 52.3x | 19.4x | 21.6x | 23.2x | 33.3x | 18x | 12.5x | 10.3x |
| EV / FCF | 90.1x | 27.1x | 22.4x | 20x | 39.2x | 32x | 16.8x | 13.5x |
| FCF Yield | 1.11% | 3.7% | 4.47% | 4.99% | 2.55% | 3.13% | 5.94% | 7.41% |
| Dividend per Share 2 | 1 | - | - | - | - | - | - | 1.123 |
| Rate of return | 0.14% | - | - | - | - | - | - | 0.33% |
| EPS 2 | 11.6 | 12.15 | 6.09 | 9.6 | 5.42 | 16.94 | 23.08 | 29.46 |
| Distribution rate | 8.62% | - | - | - | - | - | - | 3.81% |
| Net sales 1 | 3,623 | 5,545 | 6,078 | 6,541 | 7,892 | 9,610 | 10,404 | 11,154 |
| EBITDA 1 | 881.1 | 1,106 | 901.2 | 1,098 | 1,272 | 1,578 | 1,899 | 2,205 |
| EBIT 1 | 703.8 | 839.4 | 578.5 | 788.2 | 561.8 | 1,028 | 1,456 | 1,716 |
| Net income 1 | 574.3 | 603.4 | 303.5 | 470.2 | 256.9 | 766.8 | 1,003 | 1,224 |
| Net Debt 1 | 2,138 | 1,850 | 1,286 | 2,237 | 2,326 | 3,257 | 2,856 | 2,372 |
| Reference price 2 | 704.50 | 294.20 | 225.60 | 339.00 | 358.00 | 342.80 | 342.80 | 342.80 |
| Nbr of stocks (in thousands) | 49,170 | 49,143 | 49,567 | 47,286 | 45,822 | 44,598 | - | - |
| Announcement Date | 25/01/22 | 25/01/23 | 25/01/24 | 28/01/25 | 03/02/26 | - | - | - |
1DKK in Million2DKK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.23x | 1.93x | 11.75x | -.--% | 2.29B | |
| 22.36x | 3.66x | 12.77x | 2.98% | 214B | |
| 21.93x | 4.63x | 11.36x | 0.75% | 189B | |
| 15.53x | 1.69x | 8.87x | 3.09% | 125B | |
| -622.65x | 44.3x | 182.01x | -.--% | 129B | |
| -145.13x | 20.19x | 111.04x | -.--% | 130B | |
| 14.06x | 2.52x | 9.7x | 5.73% | 80.6B | |
| 20.95x | 5.52x | 13.56x | 2.68% | 62.61B | |
| 23.78x | 1.97x | 12.5x | 1.31% | 46.56B | |
| -16.06x | 7.1x | 12.07x | -.--% | 45.27B | |
| Average | -64.50x | 9.35x | 38.56x | 1.65% | 102.3B | |
| Weighted average by Cap. | -83.25x | 10.90x | 45.55x | 1.81% |
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
- NETC Stock
- Valuation Netcompany Group A/S
Select your edition
All financial news and data tailored to specific country editions
