Valuation Netcompany Group A/S

Stocks

Market Closed - Nasdaq Copenhagen 16:20:00 30/10/2026 GMT			5-day change	1st Jan Change
356.40 ^DKK	-1.00%		-8.10%	-0.45%

10-30	Handelsbanken raises target price for Netcompany to 405 Danish kroner (385), reiterates buy - BN	FW
10-30	ABG Sundal Collier downgrades Netcompany to hold (buy), reiterates target price of 380 Danish kroner - BN	FW

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	15,895	-	-
Change	-	-58.26%	-22.65%	43.35%	2.33%	-3.1%	-	-
Enterprise Value (EV) ¹	36,778	16,307	12,468	18,267	18,730	18,561	19,080	18,608
Change	-	-55.66%	-23.54%	46.51%	2.53%	-0.9%	2.8%	-2.47%
P/E	60.7x	24.2x	37x	35.3x	66.1x	22.7x	15.7x	12x
PBR	11.4x	4.17x	2.95x	4.69x	4.76x	4.69x	3.89x	3.32x
PEG	-	5.1x	-0.7x	0.6x	-1.5x	0x	0.3x	0.4x
Capitalization / Revenue	9.56x	2.61x	1.84x	2.45x	2.08x	1.66x	1.52x	1.42x
EV / Revenue	10.2x	2.94x	2.05x	2.79x	2.37x	1.93x	1.83x	1.66x
EV / EBITDA	41.7x	14.7x	13.8x	16.6x	14.7x	11.8x	9.97x	8.48x
EV / EBIT	52.3x	19.4x	21.6x	23.2x	33.3x	18.2x	13.1x	10.8x
EV / FCF	90.1x	27.1x	22.4x	20x	39.2x	41.5x	17.7x	14.8x
FCF Yield	1.11%	3.7%	4.47%	4.99%	2.55%	2.41%	5.65%	6.77%
Dividend per Share ²	1	-	-	-	-	-	-	1.149
Rate of return	0.14%	-	-	-	-	-	-	0.32%
EPS ²	11.6	12.15	6.09	9.6	5.42	15.71	22.75	29.77
Distribution rate	8.62%	-	-	-	-	-	-	3.86%
Net sales ¹	3,623	5,545	6,078	6,541	7,892	9,599	10,429	11,205
EBITDA ¹	881.1	1,106	901.2	1,098	1,272	1,567	1,913	2,196
EBIT ¹	703.8	839.4	578.5	788.2	561.8	1,019	1,454	1,723
Net income ¹	574.3	603.4	303.5	470.2	256.9	688.9	988.6	1,231
Net Debt ¹	2,138	1,850	1,286	2,237	2,326	2,666	3,185	2,713
Reference price ²	704.50	294.20	225.60	339.00	358.00	356.40	356.40	356.40
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NETCOMPANY GROUP A/S	22.69x	1.93x	11.85x	-.--%	2.37B
IBM	25.79x	4.14x	14.42x	2.62%	244B
SALESFORCE, INC.	21.93x	4.63x	11.36x	0.76%	189B
ACCENTURE PLC	17.63x	2x	10.31x	2.68%	153B
SNOWFLAKE INC.	-121.61x	16.7x	91.84x	-.--%	108B
CLOUDFLARE, INC.	-484.24x	34.35x	141.12x	-.--%	99.95B
TATA CONSULTANCY SERVICES LTD.	16.32x	2.94x	11.35x	4.93%	95.36B
RELX PLC	23.17x	6x	14.73x	2.43%	69.73B
INFOSYS LIMITED	15.55x	2.26x	9.62x	4.96%	50.55B
NEC CORPORATION	20.45x	1.56x	9.85x	0.9%	40.87B
Average	-44.23x	7.65x	32.64x	1.93%	105.15B
Weighted average by Cap.	-41.43x	7.90x	32.59x	2.01%