Valuation North Media A/S

Stocks

Market Closed - Nasdaq Copenhagen 16:20:00 02/11/2026 GMT			5-day change	1st Jan Change
51.00 ^DKK	-1.54%		+4.08%	+6.92%

08-31	North Media A/S agreed to acquire BEAM from Bodil Energi for DKK 9 million.	CI
08-31	North Media A/S Announces Appointment of Martin Frandsen Tobberup to Chief Executive Officer of the Company Operating Beam, Effective September 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,433	1,960	1,050	1,168	868.8	859.8
Change	-	36.78%	-46.41%	11.21%	-25.62%	-1.04%
Enterprise Value (EV) ¹	826.6	1,202	404.7	509.5	131.7	64.99
Change	-	45.39%	-66.33%	25.91%	-74.15%	-50.65%
P/E	4.78x	7.35x	570x	4.55x	14.2x	13x
PBR	1.63x	1.81x	1.06x	1.01x	0.76x	0.71x
PEG	-	-0.6x	-5.7x	0x	-0.2x	1.72x
Capitalization / Revenue	1.37x	1.9x	1.06x	1.23x	0.67x	0.66x
EV / Revenue	0.79x	1.16x	0.41x	0.54x	0.1x	0.05x
EV / EBITDA	3.07x	4.13x	1.86x	2.92x	0.88x	0.54x
EV / EBIT	3.44x	4.54x	2.11x	3.4x	1.4x	0.98x
EV / FCF	4.15x	11.2x	3.51x	2.48x	5.38x	4.33x
FCF Yield	24.1%	8.95%	28.5%	40.3%	18.6%	23.1%
Dividend per Share ²	5	5	4	4	-	1.25
Rate of return	6.27%	4.63%	7.02%	6.15%	-	2.62%
EPS ²	16.7	14.7	0.1	14.29	3.4	3.657
Distribution rate	29.9%	34%	4,000%	28%	-	34.2%
Net sales ¹	1,045	1,034	995.3	949.1	1,301	1,296
EBITDA ¹	269	291.3	217.2	174.7	149.1	120.7
EBIT ¹	240.2	264.5	191.5	149.9	94.2	66.2
Net income ¹	306.5	273.6	2.1	264.4	61.7	66.2
Net Debt ¹	-606.2	-758	-645.6	-658.5	-737.1	-794.8
Reference price ²	79.80	108.00	57.00	65.00	48.20	47.70
Nbr of stocks (in thousands)	17,955	18,146	18,426	17,970	18,025	18,025
Announcement Date	10/02/21	09/02/22	08/02/23	29/02/24	14/03/25	25/02/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NORTH MEDIA A/S	-	-	-	-	139M
NEWS CORPORATION	22.74x	1.7x	8.89x	0.71%	16.11B
THE NEW YORK TIMES COMPANY	27.08x	3.52x	17.08x	1.28%	11.32B
PEARSON PLC	21.52x	2.4x	10.44x	2.04%	10.47B
VEND MARKETPLACES ASA	128.13x	6.85x	17.64x	1.19%	4.8B
SPRINGER NATURE AG & CO. KGAA	14.91x	2.61x	6.98x	4.07%	4.57B
KADOKAWA CORPORATION	87.29x	1.41x	17.89x	0.83%	3.41B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	14.56x	-	-	5.33%	3.37B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD	13.11x	0.45x	2.91x	5.6%	3.02B
LAGARDÈRE S.A.	9.74x	0.57x	4.58x	3.68%	2.9B
Average	37.68x	2.44x	10.80x	2.75%	6.01B
Weighted average by Cap.	33.29x	2.56x	11.41x	2%