|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 325.50 DKK | +2.42% |
|
-4.02% | -9.27% |
| 07-30 | DNB Carnegie cuts Netcompany price target to 420 Danish kroner (425), reiterates buy | FW |
| 07-14 | SEB cuts Netcompany target price to 440 Danish kroner (450), 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 | 14,173 | - | - |
| Change | - | -58.26% | -22.65% | 43.35% | 2.33% | -13.6% | - | - |
| Enterprise Value (EV) 1 | 36,778 | 16,307 | 12,468 | 18,267 | 18,730 | 17,091 | 16,643 | 16,143 |
| Change | - | -55.66% | -23.54% | 46.51% | 2.53% | -8.75% | -2.62% | -3.01% |
| P/E | 60.7x | 24.2x | 37x | 35.3x | 66.1x | 16.9x | 13.8x | 10.9x |
| PBR | 11.4x | 4.17x | 2.95x | 4.69x | 4.76x | 4.02x | 3.39x | 2.88x |
| PEG | - | 5.1x | -0.7x | 0.6x | -1.5x | 0x | 0.6x | 0.4x |
| Capitalization / Revenue | 9.56x | 2.61x | 1.84x | 2.45x | 2.08x | 1.49x | 1.38x | 1.3x |
| EV / Revenue | 10.2x | 2.94x | 2.05x | 2.79x | 2.37x | 1.8x | 1.63x | 1.48x |
| EV / EBITDA | 41.7x | 14.7x | 13.8x | 16.6x | 14.7x | 10.5x | 8.77x | 7.43x |
| EV / EBIT | 52.3x | 19.4x | 21.6x | 23.2x | 33.3x | 14.4x | 11.5x | 9.49x |
| EV / FCF | 90.1x | 27.1x | 22.4x | 20x | 39.2x | 23.6x | 16.4x | 13.1x |
| FCF Yield | 1.11% | 3.7% | 4.47% | 4.99% | 2.55% | 4.23% | 6.09% | 7.63% |
| Dividend per Share 2 | 1 | - | - | - | - | - | - | 1.372 |
| Rate of return | 0.14% | - | - | - | - | - | - | 0.43% |
| EPS 2 | 11.6 | 12.15 | 6.09 | 9.6 | 5.42 | 18.84 | 23.01 | 29.22 |
| Distribution rate | 8.62% | - | - | - | - | - | - | 4.69% |
| Net sales 1 | 3,623 | 5,545 | 6,078 | 6,541 | 7,892 | 9,485 | 10,236 | 10,940 |
| EBITDA 1 | 881.1 | 1,106 | 901.2 | 1,098 | 1,272 | 1,624 | 1,897 | 2,172 |
| EBIT 1 | 703.8 | 839.4 | 578.5 | 788.2 | 561.8 | 1,190 | 1,451 | 1,701 |
| Net income 1 | 574.3 | 603.4 | 303.5 | 470.2 | 256.9 | 852.5 | 1,002 | 1,218 |
| Net Debt 1 | 2,138 | 1,850 | 1,286 | 2,237 | 2,326 | 2,918 | 2,469 | 1,969 |
| Reference price 2 | 704.50 | 294.20 | 225.60 | 339.00 | 358.00 | 317.80 | 317.80 | 317.80 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.87x | 1.8x | 10.52x | -.--% | 2.18B | |
| 23.33x | 3.76x | 13.14x | 2.87% | 222B | |
| -111.05x | 17.66x | 101.96x | -.--% | 110B | |
| 12.61x | 1.39x | 7.32x | 3.81% | 104B | |
| 15.94x | 2.92x | 11.02x | 5.16% | 93.57B | |
| 21.19x | 5.51x | 13.53x | 2.7% | 63.41B | |
| 15.29x | 2.23x | 9.48x | 5.11% | 49.7B | |
| 18.66x | 2.4x | 11.5x | 4.66% | 38.97B | |
| 20.51x | 1.51x | 9.56x | 0.93% | 38.71B | |
| 19.39x | 1.58x | 9.66x | 1.51% | 37.83B | |
| Average | 5.28x | 4.08x | 19.77x | 2.68% | 76B | |
| Weighted average by Cap. | 0.24x | 5.09x | 24.26x | 2.92% |
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
