Market Closed -
Nasdaq Copenhagen
15:59:49 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
520
DKK
|
+1.07%
|
|
-2.44%
|
+15.27%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
30,022
|
34,414
|
35,326
|
24,578
|
22,579
|
26,028
|
-
|
-
|
Enterprise Value (EV)
1 |
32,727
|
36,607
|
38,862
|
29,038
|
29,005
|
32,035
|
31,863
|
31,710
|
P/E ratio
|
26.5
x
|
29.3
x
|
27.8
x
|
21.4
x
|
20.6
x
|
20
x
|
17.8
x
|
16
x
|
Yield
|
2%
|
1.91%
|
1.97%
|
2.93%
|
-
|
3.72%
|
3%
|
3.29%
|
Capitalization / Revenue
|
3.9
x
|
4.55
x
|
4.04
x
|
2.14
x
|
1.75
x
|
1.72
x
|
1.66
x
|
1.6
x
|
EV / Revenue
|
4.25
x
|
4.84
x
|
4.44
x
|
2.53
x
|
2.24
x
|
2.12
x
|
2.03
x
|
1.95
x
|
EV / EBITDA
|
18
x
|
19.7
x
|
19.2
x
|
14.5
x
|
13.1
x
|
12.1
x
|
11.3
x
|
10.5
x
|
EV / FCF
|
28.2
x
|
25.1
x
|
29.3
x
|
44
x
|
24.7
x
|
26.5
x
|
21.9
x
|
19.8
x
|
FCF Yield
|
3.54%
|
3.98%
|
3.41%
|
2.27%
|
4.05%
|
3.77%
|
4.57%
|
5.05%
|
Price to Book
|
9.87
x
|
10.6
x
|
10.8
x
|
4.82
x
|
3.94
x
|
3.96
x
|
3.68
x
|
3.47
x
|
Nbr of stocks (in thousands)
|
49,216
|
48,704
|
47,919
|
49,623
|
50,053
|
50,053
|
-
|
-
|
Reference price
2 |
610.0
|
706.6
|
737.2
|
495.3
|
451.1
|
520.0
|
520.0
|
520.0
|
Announcement Date
|
10/03/20
|
03/03/21
|
01/03/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,692
|
7,557
|
8,746
|
11,487
|
12,927
|
15,099
|
15,705
|
16,303
|
EBITDA
1 |
1,814
|
1,861
|
2,020
|
1,997
|
2,208
|
2,652
|
2,827
|
3,032
|
EBIT
1 |
1,469
|
1,515
|
1,652
|
1,516
|
1,638
|
1,976
|
2,132
|
2,306
|
Operating Margin
|
19.1%
|
20.05%
|
18.89%
|
13.2%
|
12.67%
|
13.09%
|
13.57%
|
14.14%
|
Earnings before Tax (EBT)
1 |
1,458
|
1,505
|
1,647
|
1,785
|
1,406
|
1,630
|
1,827
|
2,016
|
Net income
1 |
1,140
|
1,198
|
1,298
|
1,492
|
1,095
|
1,300
|
1,454
|
1,604
|
Net margin
|
14.82%
|
15.85%
|
14.84%
|
12.99%
|
8.47%
|
8.61%
|
9.26%
|
9.84%
|
EPS
2 |
23.00
|
24.10
|
26.50
|
23.10
|
21.90
|
26.04
|
29.19
|
32.42
|
Free Cash Flow
1 |
1,159
|
1,458
|
1,327
|
660
|
1,175
|
1,209
|
1,458
|
1,602
|
FCF margin
|
15.06%
|
19.29%
|
15.17%
|
5.75%
|
9.09%
|
8.01%
|
9.28%
|
9.82%
|
FCF Conversion (EBITDA)
|
63.87%
|
78.34%
|
65.69%
|
33.05%
|
53.22%
|
45.6%
|
51.56%
|
52.81%
|
FCF Conversion (Net income)
|
101.63%
|
121.7%
|
102.23%
|
44.24%
|
107.31%
|
92.98%
|
100.25%
|
99.85%
|
Dividend per Share
2 |
12.20
|
13.50
|
14.50
|
14.50
|
-
|
19.34
|
15.58
|
17.11
|
Announcement Date
|
10/03/20
|
03/03/21
|
01/03/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Net sales
1 |
3,901
|
3,566
|
3,991
|
3,905
|
2,407
|
4,841
|
2,162
|
3,211
|
3,296
|
2,818
|
2,552
|
3,595
|
6,147
|
3,336
|
3,444
|
-
|
3,199
|
4,320
|
7,566
|
4,052
|
3,593
|
7,713
|
3,447
|
EBITDA
1 |
-
|
-
|
-
|
-
|
397
|
-
|
317
|
623
|
612
|
445
|
302
|
674
|
-
|
651
|
581
|
-
|
376
|
820.3
|
-
|
738.1
|
569.4
|
-
|
222.6
|
EBIT
1 |
759
|
663
|
852
|
750
|
306
|
902
|
209
|
511
|
490
|
307
|
174
|
536
|
710
|
507
|
421
|
928
|
210
|
698
|
875.2
|
620.9
|
453
|
1,044
|
222.6
|
Operating Margin
|
19.46%
|
18.59%
|
21.35%
|
19.21%
|
12.71%
|
18.63%
|
9.67%
|
15.91%
|
14.87%
|
10.89%
|
6.82%
|
14.91%
|
11.55%
|
15.2%
|
12.22%
|
-
|
6.56%
|
16.16%
|
11.57%
|
15.32%
|
12.61%
|
13.54%
|
6.46%
|
Earnings before Tax (EBT)
1 |
758
|
648
|
857
|
749
|
298
|
898
|
195
|
851
|
474
|
265
|
123
|
480
|
603
|
461
|
342
|
-
|
126
|
589.5
|
710
|
516
|
375.3
|
879
|
132.3
|
Net income
1 |
599
|
505
|
693
|
594
|
230
|
704
|
155
|
772
|
381
|
184
|
98
|
388
|
486
|
363
|
246
|
609
|
100
|
483.2
|
561
|
446.8
|
272.1
|
694
|
102.5
|
Net margin
|
15.36%
|
14.16%
|
17.36%
|
15.21%
|
9.56%
|
14.54%
|
7.17%
|
24.04%
|
11.56%
|
6.53%
|
3.84%
|
10.79%
|
7.91%
|
10.88%
|
7.14%
|
-
|
3.13%
|
11.19%
|
7.41%
|
11.03%
|
7.57%
|
9%
|
2.97%
|
EPS
2 |
12.10
|
10.10
|
14.00
|
12.30
|
4.440
|
14.20
|
3.200
|
15.60
|
7.700
|
-
|
2.000
|
7.800
|
9.800
|
7.300
|
4.800
|
12.10
|
2.000
|
9.684
|
11.30
|
8.953
|
5.441
|
14.00
|
2.042
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/03/20
|
18/08/20
|
03/03/21
|
23/08/21
|
01/03/22
|
01/03/22
|
28/04/22
|
17/08/22
|
18/10/22
|
01/03/23
|
27/04/23
|
22/08/23
|
22/08/23
|
08/11/23
|
28/02/24
|
28/02/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,705
|
2,193
|
3,536
|
4,460
|
6,426
|
6,008
|
5,835
|
5,682
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.491
x
|
1.178
x
|
1.75
x
|
2.233
x
|
2.91
x
|
2.266
x
|
2.064
x
|
1.874
x
|
Free Cash Flow
1 |
1,159
|
1,458
|
1,327
|
660
|
1,175
|
1,209
|
1,458
|
1,602
|
ROE (net income / shareholders' equity)
|
38%
|
37%
|
40%
|
35%
|
20%
|
21%
|
21.5%
|
22.5%
|
ROA (Net income/ Total Assets)
|
13.8%
|
14.3%
|
13.5%
|
11.8%
|
6.79%
|
7%
|
7.28%
|
7.65%
|
Assets
1 |
8,263
|
8,399
|
9,610
|
12,694
|
16,126
|
18,571
|
19,980
|
20,955
|
Book Value Per Share
2 |
61.80
|
67.00
|
68.20
|
103.0
|
115.0
|
131.0
|
141.0
|
150.0
|
Cash Flow per Share
2 |
28.20
|
35.40
|
35.90
|
22.60
|
35.70
|
40.10
|
43.90
|
46.40
|
Capex
1 |
344
|
280
|
426
|
475
|
602
|
939
|
876
|
896
|
Capex / Sales
|
4.47%
|
3.71%
|
4.87%
|
4.14%
|
4.66%
|
6.22%
|
5.58%
|
5.5%
|
Announcement Date
|
10/03/20
|
03/03/21
|
01/03/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Average target price
529
DKK Spread / Average Target +1.73% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.27% | 3.76B | | -1.70% | 55.05B | | +5.93% | 46.85B | | -9.91% | 38.43B | | -2.81% | 22.69B | | +9.59% | 19.09B | | -22.44% | 19.14B | | +3.25% | 17.99B | | +8.63% | 15.43B | | +11.16% | 12.92B |
Other Brewers
|