Real-time Estimate
Tradegate
09:30:26 16/07/2024 BST
|
5-day change
|
1st Jan Change
|
141.4
EUR
|
-0.48%
|
|
+6.56%
|
+13.73%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,955
|
67,867
|
78,157
|
43,696
|
76,748
|
85,013
|
-
|
-
|
Enterprise Value (EV)
1 |
35,932
|
71,018
|
81,039
|
50,490
|
86,518
|
95,764
|
97,236
|
97,969
|
P/E ratio
|
9.63
x
|
34.2
x
|
19.6
x
|
9.09
x
|
16.9
x
|
16.3
x
|
14.1
x
|
12.3
x
|
Yield
|
6.21%
|
1.32%
|
1.96%
|
3.28%
|
1.71%
|
1.87%
|
2.17%
|
2.62%
|
Capitalization / Revenue
|
1.23
x
|
3.57
x
|
3.34
x
|
1.65
x
|
2.73
x
|
2.72
x
|
2.5
x
|
2.3
x
|
EV / Revenue
|
1.64
x
|
3.74
x
|
3.46
x
|
1.91
x
|
3.08
x
|
3.06
x
|
2.86
x
|
2.65
x
|
EV / EBITDA
|
5.84
x
|
11.5
x
|
10.3
x
|
5.79
x
|
9.49
x
|
9.39
x
|
8.79
x
|
7.93
x
|
EV / FCF
|
5.78
x
|
13
x
|
14.4
x
|
15.6
x
|
14.7
x
|
18.9
x
|
17.2
x
|
14.8
x
|
FCF Yield
|
17.3%
|
7.7%
|
6.96%
|
6.42%
|
6.81%
|
5.29%
|
5.83%
|
6.76%
|
Price to Book
|
5.13
x
|
9.19
x
|
11.2
x
|
6.09
x
|
-
|
14.3
x
|
11.2
x
|
8.03
x
|
Nbr of stocks (in thousands)
|
93,011
|
99,658
|
95,851
|
89,522
|
82,242
|
80,619
|
-
|
-
|
Reference price
2 |
289.8
|
681.0
|
815.4
|
488.1
|
933.2
|
1,054
|
1,054
|
1,054
|
Announcement Date
|
04/02/20
|
04/02/21
|
09/02/22
|
08/02/23
|
07/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
21,868
|
19,009
|
23,394
|
26,463
|
28,100
|
31,292
|
34,008
|
36,944
|
EBITDA
1 |
6,148
|
6,196
|
7,838
|
8,716
|
9,118
|
10,197
|
11,067
|
12,347
|
EBIT
1 |
5,854
|
3,881
|
5,839
|
6,743
|
7,000
|
7,856
|
8,585
|
9,615
|
Operating Margin
|
26.77%
|
20.42%
|
24.96%
|
25.48%
|
24.91%
|
25.1%
|
25.24%
|
26.03%
|
Earnings before Tax (EBT)
1 |
3,829
|
2,494
|
5,378
|
6,533
|
6,234
|
6,975
|
7,788
|
8,986
|
Net income
1 |
2,945
|
1,938
|
4,160
|
5,029
|
4,740
|
5,281
|
5,891
|
6,735
|
Net margin
|
13.47%
|
10.2%
|
17.78%
|
19%
|
16.87%
|
16.88%
|
17.32%
|
18.23%
|
EPS
2 |
30.10
|
19.90
|
41.70
|
53.70
|
55.10
|
64.66
|
74.68
|
86.06
|
Free Cash Flow
1 |
6,213
|
5,471
|
5,643
|
3,243
|
5,896
|
5,062
|
5,667
|
6,621
|
FCF margin
|
28.41%
|
28.78%
|
24.12%
|
12.25%
|
20.98%
|
16.18%
|
16.66%
|
17.92%
|
FCF Conversion (EBITDA)
|
101.06%
|
88.3%
|
72%
|
37.21%
|
64.66%
|
49.64%
|
51.2%
|
53.63%
|
FCF Conversion (Net income)
|
210.97%
|
282.3%
|
135.65%
|
64.49%
|
124.39%
|
95.85%
|
96.19%
|
98.31%
|
Dividend per Share
2 |
18.00
|
9.000
|
16.00
|
16.00
|
16.00
|
19.69
|
22.93
|
27.65
|
Announcement Date
|
04/02/20
|
04/02/21
|
09/02/22
|
08/02/23
|
07/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
7,048
|
9,011
|
-
|
5,689
|
5,655
|
5,263
|
9,856
|
15,119
|
5,850
|
5,894
|
11,745
|
5,572
|
10,800
|
6,834
|
6,662
|
13,348
|
6,032
|
11,573
|
EBITDA
1 |
1,724
|
3,267
|
4,660
|
1,771
|
1,737
|
1,496
|
3,711
|
5,207
|
1,753
|
1,690
|
3,444
|
1,447
|
4,228
|
2,067
|
1,774
|
3,628
|
1,562
|
4,435
|
EBIT
1 |
671
|
2,678
|
-
|
1,310
|
1,249
|
978
|
3,206
|
4,184
|
1,256
|
1,188
|
2,445
|
920
|
3,700
|
1,507
|
1,328
|
2,756
|
1,031
|
3,907
|
Operating Margin
|
9.52%
|
29.72%
|
-
|
23.03%
|
22.09%
|
18.58%
|
32.53%
|
27.67%
|
21.47%
|
20.16%
|
20.82%
|
16.51%
|
34.26%
|
22.05%
|
19.94%
|
20.65%
|
17.09%
|
33.76%
|
Earnings before Tax (EBT)
1 |
-
|
2,467
|
3,287
|
1,300
|
1,221
|
960
|
3,051
|
4,011
|
1,162
|
1,017
|
2,180
|
709
|
3,345
|
1,278
|
1,036
|
-
|
-
|
-
|
Net income
1 |
-
|
1,904
|
2,539
|
995
|
934
|
734
|
2,365
|
3,099
|
889
|
778
|
1,667
|
543
|
2,530
|
965
|
816.4
|
-
|
595.8
|
2,810
|
Net margin
|
-
|
21.13%
|
-
|
17.49%
|
16.52%
|
13.95%
|
24%
|
20.5%
|
15.2%
|
13.2%
|
14.19%
|
9.75%
|
23.43%
|
14.12%
|
12.25%
|
-
|
9.88%
|
24.28%
|
EPS
2 |
-
|
19.10
|
25.50
|
10.40
|
9.800
|
7.800
|
25.20
|
-
|
10.00
|
8.800
|
18.90
|
6.300
|
29.60
|
11.80
|
10.06
|
-
|
7.197
|
35.72
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16.00
|
Announcement Date
|
17/08/20
|
09/02/22
|
09/02/22
|
04/05/22
|
16/08/22
|
08/11/22
|
08/02/23
|
08/02/23
|
03/05/23
|
15/08/23
|
15/08/23
|
08/11/23
|
07/01/24
|
02/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,977
|
3,151
|
2,882
|
6,794
|
9,770
|
10,751
|
12,223
|
12,956
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.46
x
|
0.5086
x
|
0.3677
x
|
0.7795
x
|
1.072
x
|
1.054
x
|
1.104
x
|
1.049
x
|
Free Cash Flow
1 |
6,213
|
5,471
|
5,643
|
3,243
|
5,896
|
5,062
|
5,667
|
6,621
|
ROE (net income / shareholders' equity)
|
50.5%
|
30.7%
|
57.8%
|
71%
|
75.7%
|
96.6%
|
95%
|
85.2%
|
ROA (Net income/ Total Assets)
|
14.4%
|
9.33%
|
21.6%
|
24.8%
|
20.7%
|
21.8%
|
21.8%
|
22.7%
|
Assets
1 |
20,407
|
20,777
|
19,263
|
20,277
|
22,906
|
24,274
|
27,007
|
29,718
|
Book Value Per Share
2 |
56.50
|
74.10
|
73.10
|
80.20
|
-
|
73.60
|
94.30
|
131.0
|
Cash Flow per Share
2 |
69.20
|
61.30
|
62.50
|
47.30
|
85.80
|
83.90
|
93.20
|
111.0
|
Capex
1 |
812
|
504
|
585
|
1,191
|
1,488
|
2,008
|
2,138
|
2,278
|
Capex / Sales
|
3.71%
|
2.65%
|
2.5%
|
4.5%
|
5.3%
|
6.42%
|
6.29%
|
6.17%
|
Announcement Date
|
04/02/20
|
04/02/21
|
09/02/22
|
08/02/23
|
07/01/24
|
-
|
-
|
-
|
Last Close Price
1,054
DKK Average target price
1,202
DKK Spread / Average Target +13.98% Consensus |
1st Jan change
|
Capi.
|
---|
| +19.96% | 90.42B | | -11.92% | 34.25B | | -30.46% | 10.56B | | -19.61% | 3.15B | | -4.86% | 2.17B | | -13.83% | 1.96B | | 0.00% | 1.82B | | -17.86% | 1.31B | | -16.08% | 1.08B |
Jewelry
|